{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Contents","Operation","InputC","InputS","Template Model","Consolidation M","ROIC Graph","Consolidation A","Project by Project Stats","Corporate Finance Theory","Start","Project 1 - Solar","Project 2 - Wind ","Project 3 - BESS","Project 4 - Solar 2","Project 5 - Wind  2","Project 6 - BESS 2","Project 7 - Solar 3","Project 8 - Wind  3","Project 9 - BESS 3","Project 10 - Solar 4","Project 11 - Wind  4","Project 12 - BESS 4","End"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":1,"defined_names":169,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"ROIC Graph","index":6,"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":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Operation","index":1,"n_rows":2,"n_cols":10,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,false]

{"sheet":"InputC","index":2,"n_rows":179,"n_cols":20,"rows_kept":179,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Project",{"$f":"scenario","v":3},"Project IRR",{"$f":"'Template Model'!G1","v":7.2195813626358296E-2},null,null,3]
[null,null,null,null,null,"Equity IRR",{"$f":"'Template Model'!G271","v":0.13814203120336543}]
[null,null,null,null,null,"Debt IRR",{"$f":"'Template Model'!G273","v":-5.8393980290535774E-2}]
[null,"General"]
[null,null,"Project Number",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Flag for Include",null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Project Name",null,null,{"$f":"INDEX(I8:XFD8,InputC!J2)","v":"Project 3 - BESS"},null,null,"Project 1 - Solar","Project 2 - Wind ","Project 3 - BESS","Project 4 - Solar 2","Project 5 - Wind  2","Project 6 - BESS 2","Project 7 - Solar 3","Project 8 - Wind  3","Project 9 - BESS 3","Project 10 - Solar 4","Project 11 - Wind  4","Project 12 - BESS 4"]
[]
[null,"Timeline"]
[null,null,null,"Construction Start","Date",{"$f":"INDEX(I11:AG11,InputC!$J$2)","v":"2027-03-01"},null,null,"2025-01-01",{"$f":"EDATE(I11,11)","v":"2025-12-01"},{"$f":"EDATE(J11,15)","v":"2027-03-01"},{"$f":"EDATE(K11,15)","v":"2028-06-01"},{"$f":"EDATE(L11,12)","v":"2029-06-01"},{"$f":"EDATE(M11,8)","v":"2030-02-01"},{"$f":"EDATE(N11,16)","v":"2031-06-01"},{"$f":"EDATE(O11,10)","v":"2032-04-01"},{"$f":"EDATE(P11,10)","v":"2033-02-01"},{"$f":"EDATE(Q11,5)","v":"2033-07-01"},{"$f":"EDATE(R11,5)","v":"2033-12-01"},{"$f":"EDATE(S11,13)","v":"2035-01-01"}]
[null,null,null,"Construction months","months",{"$f":"INDEX(I12:AG12,InputC!$J$2)","v":8},null,null,6,18,8,9,16,7,11,17,5,12,18,8]
[]
[null,null,null,"Commercial Operation Date","date",{"$f":"INDEX(I14:AG14,InputC!$J$2)","v":"2027-11-01"},null,null,{"$f":"EDATE(I11,I12)","v":"2025-07-01"},"2027-06-01","2027-11-01","2029-03-01","2030-10-01","2030-09-01","2032-05-01","2033-09-01","2033-07-01","2034-07-01","2035-06-01","2035-09-01"]
[null,null,null,"Months in period - construction","months",{"$f":"INDEX(I15:AG15,InputC!$J$2)","v":1},null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Months in period - operations","months",{"$f":"INDEX(I16:AG16,InputC!$J$2)","v":1},null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Operations Period","years",{"$f":"INDEX(I18:AG18,InputC!$J$2)","v":20},null,null,35,30,20,32,33,18,35,28,17,30,25,40]
[null,null,null,"Operations End Date","date",{"$f":"INDEX(I19:AG19,InputC!$J$2)","v":"2047-11-01"},null,null,{"$f":"EDATE(I14,I18*months)","v":"2060-07-01"},"2057-06-01","2047-11-01","2061-03-01","2063-10-01","2048-09-01","2067-05-01","2061-09-01","2050-07-01","2064-07-01","2060-06-01","2075-09-01"]
[]
[null,"Operations - Capacity and Production"]
[]
[null,null,"Solar"]
[null,null,null,"Capacity - DC","kWp",{"$f":"INDEX(I24:AG24,InputC!$J$2)","v":0},null,null,1200,null,null,2000,null,null,800,null,null,1500]
[null,null,null,"DC/AC Ratio","Ratio",{"$f":"INDEX(I25:AG25,InputC!$J$2)","v":0},null,null,1.2,null,null,1.2,null,null,1.2,null,null,1.2]
[null,null,null,"Capacity - AC","kWac",{"$f":"INDEX(I26:AG26,InputC!$J$2)","v":0},null,null,{"$f":"I24/I25","v":1000},null,null,{"$f":"L24/L25","v":1666.6666666666667},null,null,666.66666666666674,null,null,1250]
[null,null,null,"Yield","kWh/kWp",{"$f":"INDEX(I27:AG27,InputC!$J$2)","v":0},null,null,{"$f":"8760*0.24","v":2102.4},null,null,{"$f":"8760*0.23","v":2014.8000000000002},null,null,{"$f":"8760*0.21","v":1839.6},null,null,{"$f":"8760*0.23","v":2014.8000000000002}]
[]
[null,null,"Wind"]
[null,null,null,"Capacity","kW",{"$f":"INDEX(I30:AG30,InputC!$J$2)","v":0},null,null,null,800,null,null,1400,null,null,900,null,null,1800]
[null,null,null,"Capacity Factor","%",{"$f":"INDEX(I31:AG31,InputC!$J$2)","v":0},null,null,null,0.35,null,null,0.25,null,null,0.36,null,null,0.41]
[]
[null,null,"Battery"]
[null,null,null,"Inverter Capacity","kW",{"$f":"INDEX(I34:AG34,InputC!$J$2)","v":400},null,null,null,null,400,null,null,600,null,null,550,null,null,2000]
[null,null,null,"Duration","Hours",{"$f":"INDEX(I35:AG35,InputC!$J$2)","v":2},null,null,null,null,2,null,null,1,null,null,4,null,null,4]
[null,null,null,"Storage Capacity","kWh",{"$f":"INDEX(I36:AG36,InputC!$J$2)","v":800},null,null,null,null,{"$f":"K34*K35","v":800},null,null,{"$f":"N34*N35","v":600},null,null,{"$f":"Q34*Q35","v":2200},null,null,{"$f":"T34*T35","v":8000}]
[null,null,null,"Availability Factor","%",{"$f":"INDEX(I37:AG37,InputC!$J$2)","v":0.97},null,null,null,null,0.97,null,null,0.95,null,null,0.98,null,null,0.98]
[]
[null,null,"Degradation",null,"% p.a",{"$f":"INDEX(I39:AG39,InputC!$J$2)","v":2.3E-2},null,null,5.0000000000000001E-3,0,2.3E-2,4.0000000000000001E-3,0,2.3E-2,5.0000000000000001E-3,0,2.3E-2,5.0000000000000001E-3,0,2.3E-2]
[]
[null,"Operating Cash Flows"]
[]
[null,null,"Inflation Code",null,"Code",{"$f":"INDEX(I43:AG43,InputC!$J$2)","v":3},null,null,1,2,3,1,2,3,1,1,1,1,1,1]
[]
[null,null,"Capital Expenditure"]
[null,null,null,"Capital Expenditure - Solar","USD/kWp",{"$f":"INDEX(I46:AG46,InputC!$J$2)","v":0},null,null,360,null,null,400,null,null,380,null,null,450]
[null,null,null,"Capital Expenditure - Wind","USD/kW",{"$f":"INDEX(I47:AG47,InputC!$J$2)","v":0},null,null,null,850,null,null,800,null,null,900,null,null,700]
[null,null,null,"Capital Expenditure - BESS","USD/kWh",{"$f":"INDEX(I48:AG48,InputC!$J$2)","v":350},null,null,null,null,350,null,null,250,null,null,100,null,null,75]
[]
[null,null,"Price"]
[null,null,null,"Price per kWh - Solar/Wind","USD/kWh",{"$f":"INDEX(I51:AG51,InputC!$J$2)","v":0},null,null,1.4E-2,2.7E-2,null,1.6E-2,0.04,null,1.6E-2,0.03,null,1.4999999999999999E-2,2.5000000000000001E-2]
[null,null,null,"Price per kWh - Battery","USD/kWh",{"$f":"INDEX(I52:AG52,InputC!$J$2)","v":5.4999999999999997E-3},null,null,null,null,5.4999999999999997E-3,null,null,3.2000000000000002E-3,null,null,1.8E-3,null,null,1.6000000000000001E-3]
[null,null,null,"Inflate PPA","Flag",{"$f":"INDEX(I53:AG53,InputC!$J$2)","v":false},null,null,true,true,false,true,false,true,true,false,true,true,false,true]
[]
[null,null,"Operating and Maintenance"]
[null,null,null,"Solar O&M","USD/kWy",{"$f":"INDEX(I56:AG56,InputC!$J$2)","v":0},null,null,6,null,null,5,null,null,4,null,null,4]
[null,null,null,"Wind O&M","USD/kWy",{"$f":"INDEX(I57:AG57,InputC!$J$2)","v":0},null,null,null,16,null,null,16,null,null,18,null,null,15]
[null,null,null,"Battery O&M","USD/kwhy",{"$f":"INDEX(I58:AG58,InputC!$J$2)","v":3},null,null,null,null,3,null,null,2,null,null,4,null,null,3]
[]
[]
[null,"Valuation"]
[null,null,null,"Risk Free Rate","% p.a.",{"$f":"INDEX(I62:AG62,InputC!$J$2)","v":3.5000000000000003E-2},null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,"Valuation Discount Rate","% p.a.",{"$f":"INDEX(I63:AG63,InputC!$J$2)","v":0.06},null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,"Initial Debt Structuring"]
[null,null,"Max Debt to Capital",null,"%",{"$f":"INDEX(I66:AG66,InputC!$J$2)","v":0.8},null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Min DSCR",null,"x",{"$f":"INDEX(I67:AG67,InputC!$J$2)","v":1.4},null,null,1.2,1.3,1.4,1.3,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,null,"Debt Tenure",null,"Years",{"$f":"INDEX(I69:AG69,InputC!$J$2)","v":12},null,null,15,20,12,24,20,10,25,22,12,21,15,11]
[]
[null,null,"Base SOFR Swap Rate",null,"% p.a.",{"$f":"INDEX(I71:AG71,InputC!$J$2)","v":0.04},null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"INDEX(I72:AG72,InputC!$J$2)","v":1.4999999999999999E-2},null,null,0.01,1.2E-2,1.4999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.2E-2,1.4999999999999999E-2]
[]
[null,null,"Up-Front Fees",null,"%",{"$f":"INDEX(I74:AG74,InputC!$J$2)","v":0.02},null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Pro-Rata Funding",null,"Flag",{"$f":"INDEX(I76:AG76,InputC!$J$2)","v":true},null,null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Equity Up-front",null,"Flag",{"$f":"INDEX(I77:AG77,InputC!$J$2)","v":false},null,null,{"$f":"NOT(I76)","v":false},false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Re-financing"]
[null,null,"Year after COD",null,"Year",null,null,null,7,3,4,2,2,3,3,3,3,3,3,3]
[null,null,"Date of Re-financing",null,"Date",null,null,null,{"$f":"EDATE(I14,months*I80)","v":"2032-07-01"},"2030-06-01","2031-11-01","2031-03-01","2032-10-01","2033-09-01","2035-05-01","2036-09-01","2036-07-01","2037-07-01","2038-06-01","2038-09-01"]
[null,null,"DSCR for Sizing Re-financing",null,"x",null,null,null,1.2,1.25,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"Credit Spread",null,"% p.a.",null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Tail",null,"Years",null,null,null,2,3,2,3,2,3,2,3,2,3,2,3]
[null,null,"Remaining Life",null,"Years",null,null,null,{"$f":"I18-I80","v":28},{"$f":"J18-J80","v":27},16,30,31,15,32,25,14,27,22,37]
[null,null,"Debt Tenure",null,"Years",null,null,null,{"$f":"I85-I84","v":26},{"$f":"J85-J84","v":24},14,27,29,12,30,22,12,24,20,34]
[null,null,"Maturity date",null,"Date",null,null,null,{"$f":"EDATE(I81,I86*months)","v":"2058-07-01"},"2054-06-01","2045-11-01","2058-03-01","2061-10-01","2045-09-01","2065-05-01","2058-09-01","2048-07-01","2061-07-01","2058-06-01","2072-09-01"]
[]
[]
[null,"Constants"]
[null,null,null,"Months in a year",null,12,"months"]
[null,null,null,"One Range Name",null,1,"One"]
[]
[null,null,null,"Circular Method",null,4]
[null,null,null,"Iteration",null,{"$f":"F94=1","v":false}]
[null,null,null,"Copy Paste",null,{"$f":"F94=2","v":false}]
[null,null,null,"UDF",null,{"$f":"F94=3","v":false}]
[null,null,null,"None",null,{"$f":"circ_method=4","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(I8:AK8)","v":"Project 1 - Solar"}]
[null,null,null,"Project 2 - Wind "]
[null,null,null,"Project 3 - BESS"]
[null,null,null,"Project 4 - Solar 2"]
[null,null,null,"Project 5 - Wind  2"]
[null,null,null,"Project 6 - BESS 2"]
[null,null,null,"Project 7 - Solar 3"]
[null,null,null,"Project 8 - Wind  3"]
[null,null,null,"Project 9 - BESS 3"]
[null,null,null,"Project 10 - Solar 4"]
[null,null,null,"Project 11 - Wind  4"]
[null,null,null,"Project 12 - BESS 4"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]

{"sheet":"InputS","index":3,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"General"]
[null,null,"Start of Timeline",null,"Date",null,"2025-01-01"]
[]
[null,null,"Year",null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[]
[null,null,"Inflation Code",null,{"$f":"InputC!F43","v":3}]
[null,null,null,null,"Row"]
[null,null,"Inflation Rate 1",null,{"$f":"ROW()","v":10},1,0.03,2.7E-2,2.5000000000000001E-2,2.5999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Inflation Rate 2",null,{"$f":"ROW()","v":11},2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Inflation Rate 3 ",null,{"$f":"ROW()","v":12},3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,{"$f":"INDEX(C10:C12,$E$8)","v":"Inflation Rate 3 "},null,null,null,{"$f":"INDEX(G10:G12,$E$8)","v":0.02},{"$f":"INDEX(H10:H12,$E$8)","v":0.02},{"$f":"INDEX(I10:I12,$E$8)","v":0.02},{"$f":"INDEX(J10:J12,$E$8)","v":0.02},{"$f":"INDEX(K10:K12,$E$8)","v":0.02},{"$f":"INDEX(L10:L12,$E$8)","v":0.02},{"$f":"INDEX(M10:M12,$E$8)","v":0.02},{"$f":"INDEX(N10:N12,$E$8)","v":0.02},{"$f":"INDEX(O10:O12,$E$8)","v":0.02},{"$f":"INDEX(P10:P12,$E$8)","v":0.02},{"$f":"INDEX(Q10:Q12,$E$8)","v":0.02},{"$f":"INDEX(R10:R12,$E$8)","v":0.02},{"$f":"INDEX(S10:S12,$E$8)","v":0.02}]
[]
[]
[null,null,"Month",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,"Seasonal Code"]
[]
[null,null,"Seasonal Factor 1",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Seasonal Factor 2",null,null,null,1.01022886408766,1.0850983222848083,1.1209391674841189,1.1282557912930351,1.0662132759661553,0.94690526469955438,0.82254085477217442,0.81493076760683858,0.93269918017288311,1.0581631574401427,1.0150333248185477,0.99899202937408083]
[]
[]
[null,null,"Age of refinanced debt",null,null,null,{"$f":"_xlfn.SEQUENCE(,15)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Credit spread",null,null,null,0.01,0.01,0.01,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]

{"sheet":"Template Model","index":4,"n_rows":370,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,1,"PIRR",{"$f":"G73","v":7.2195813626358296E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01",{"$f":"IZ5+1","v":"2045-11-01"},{"$f":"JA5+1","v":"2045-12-01"},{"$f":"JB5+1","v":"2046-01-01"},{"$f":"JC5+1","v":"2046-02-01"},{"$f":"JD5+1","v":"2046-03-01"},{"$f":"JE5+1","v":"2046-04-01"},{"$f":"JF5+1","v":"2046-05-01"},{"$f":"JG5+1","v":"2046-06-01"},{"$f":"JH5+1","v":"2046-07-01"},{"$f":"JI5+1","v":"2046-08-01"},{"$f":"JJ5+1","v":"2046-09-01"},{"$f":"JK5+1","v":"2046-10-01"},{"$f":"JL5+1","v":"2046-11-01"},{"$f":"JM5+1","v":"2046-12-01"},{"$f":"JN5+1","v":"2047-01-01"},{"$f":"JO5+1","v":"2047-02-01"},{"$f":"JP5+1","v":"2047-03-01"},{"$f":"JQ5+1","v":"2047-04-01"},{"$f":"JR5+1","v":"2047-05-01"},{"$f":"JS5+1","v":"2047-06-01"},{"$f":"JT5+1","v":"2047-07-01"},{"$f":"JU5+1","v":"2047-08-01"},{"$f":"JV5+1","v":"2047-09-01"},{"$f":"JW5+1","v":"2047-10-01"},{"$f":"JX5+1","v":"2047-11-01"},{"$f":"JY5+1","v":"2047-12-01"},{"$f":"JZ5+1","v":"2048-01-01"},{"$f":"KA5+1","v":"2048-02-01"},{"$f":"KB5+1","v":"2048-03-01"},{"$f":"KC5+1","v":"2048-04-01"},{"$f":"KD5+1","v":"2048-05-01"},{"$f":"KE5+1","v":"2048-06-01"},{"$f":"KF5+1","v":"2048-07-01"},{"$f":"KG5+1","v":"2048-08-01"},{"$f":"KH5+1","v":"2048-09-01"},{"$f":"KI5+1","v":"2048-10-01"},{"$f":"KJ5+1","v":"2048-11-01"},{"$f":"KK5+1","v":"2048-12-01"},{"$f":"KL5+1","v":"2049-01-01"},{"$f":"KM5+1","v":"2049-02-01"},{"$f":"KN5+1","v":"2049-03-01"},{"$f":"KO5+1","v":"2049-04-01"},{"$f":"KP5+1","v":"2049-05-01"},{"$f":"KQ5+1","v":"2049-06-01"},{"$f":"KR5+1","v":"2049-07-01"},{"$f":"KS5+1","v":"2049-08-01"},{"$f":"KT5+1","v":"2049-09-01"},{"$f":"KU5+1","v":"2049-10-01"},{"$f":"KV5+1","v":"2049-11-01"},{"$f":"KW5+1","v":"2049-12-01"},{"$f":"KX5+1","v":"2050-01-01"},{"$f":"KY5+1","v":"2050-02-01"},{"$f":"KZ5+1","v":"2050-03-01"},{"$f":"LA5+1","v":"2050-04-01"},{"$f":"LB5+1","v":"2050-05-01"},{"$f":"LC5+1","v":"2050-06-01"},{"$f":"LD5+1","v":"2050-07-01"},{"$f":"LE5+1","v":"2050-08-01"},{"$f":"LF5+1","v":"2050-09-01"},{"$f":"LG5+1","v":"2050-10-01"},{"$f":"LH5+1","v":"2050-11-01"},{"$f":"LI5+1","v":"2050-12-01"},{"$f":"LJ5+1","v":"2051-01-01"},{"$f":"LK5+1","v":"2051-02-01"},{"$f":"LL5+1","v":"2051-03-01"},{"$f":"LM5+1","v":"2051-04-01"},{"$f":"LN5+1","v":"2051-05-01"},{"$f":"LO5+1","v":"2051-06-01"},{"$f":"LP5+1","v":"2051-07-01"},{"$f":"LQ5+1","v":"2051-08-01"},{"$f":"LR5+1","v":"2051-09-01"},{"$f":"LS5+1","v":"2051-10-01"},{"$f":"LT5+1","v":"2051-11-01"},{"$f":"LU5+1","v":"2051-12-01"},{"$f":"LV5+1","v":"2052-01-01"},{"$f":"LW5+1","v":"2052-02-01"},{"$f":"LX5+1","v":"2052-03-01"},{"$f":"LY5+1","v":"2052-04-01"},{"$f":"LZ5+1","v":"2052-05-01"},{"$f":"MA5+1","v":"2052-06-01"},{"$f":"MB5+1","v":"2052-07-01"},{"$f":"MC5+1","v":"2052-08-01"},{"$f":"MD5+1","v":"2052-09-01"},{"$f":"ME5+1","v":"2052-10-01"},{"$f":"MF5+1","v":"2052-11-01"},{"$f":"MG5+1","v":"2052-12-01"},{"$f":"MH5+1","v":"2053-01-01"},{"$f":"MI5+1","v":"2053-02-01"},{"$f":"MJ5+1","v":"2053-03-01"},{"$f":"MK5+1","v":"2053-04-01"},{"$f":"ML5+1","v":"2053-05-01"},{"$f":"MM5+1","v":"2053-06-01"},{"$f":"MN5+1","v":"2053-07-01"},{"$f":"MO5+1","v":"2053-08-01"},{"$f":"MP5+1","v":"2053-09-01"},{"$f":"MQ5+1","v":"2053-10-01"},{"$f":"MR5+1","v":"2053-11-01"},{"$f":"MS5+1","v":"2053-12-01"},{"$f":"MT5+1","v":"2054-01-01"},{"$f":"MU5+1","v":"2054-02-01"},{"$f":"MV5+1","v":"2054-03-01"},{"$f":"MW5+1","v":"2054-04-01"},{"$f":"MX5+1","v":"2054-05-01"},{"$f":"MY5+1","v":"2054-06-01"},{"$f":"MZ5+1","v":"2054-07-01"},{"$f":"NA5+1","v":"2054-08-01"},{"$f":"NB5+1","v":"2054-09-01"},{"$f":"NC5+1","v":"2054-10-01"},{"$f":"ND5+1","v":"2054-11-01"},{"$f":"NE5+1","v":"2054-12-01"},{"$f":"NF5+1","v":"2055-01-01"},{"$f":"NG5+1","v":"2055-02-01"},{"$f":"NH5+1","v":"2055-03-01"},{"$f":"NI5+1","v":"2055-04-01"},{"$f":"NJ5+1","v":"2055-05-01"},{"$f":"NK5+1","v":"2055-06-01"},{"$f":"NL5+1","v":"2055-07-01"},{"$f":"NM5+1","v":"2055-08-01"},{"$f":"NN5+1","v":"2055-09-01"},{"$f":"NO5+1","v":"2055-10-01"},{"$f":"NP5+1","v":"2055-11-01"},{"$f":"NQ5+1","v":"2055-12-01"},{"$f":"NR5+1","v":"2056-01-01"},{"$f":"NS5+1","v":"2056-02-01"},{"$f":"NT5+1","v":"2056-03-01"},{"$f":"NU5+1","v":"2056-04-01"},{"$f":"NV5+1","v":"2056-05-01"},{"$f":"NW5+1","v":"2056-06-01"},{"$f":"NX5+1","v":"2056-07-01"},{"$f":"NY5+1","v":"2056-08-01"},{"$f":"NZ5+1","v":"2056-09-01"},{"$f":"OA5+1","v":"2056-10-01"},{"$f":"OB5+1","v":"2056-11-01"},{"$f":"OC5+1","v":"2056-12-01"},{"$f":"OD5+1","v":"2057-01-01"},{"$f":"OE5+1","v":"2057-02-01"},{"$f":"OF5+1","v":"2057-03-01"},{"$f":"OG5+1","v":"2057-04-01"},{"$f":"OH5+1","v":"2057-05-01"},{"$f":"OI5+1","v":"2057-06-01"},{"$f":"OJ5+1","v":"2057-07-01"},{"$f":"OK5+1","v":"2057-08-01"},{"$f":"OL5+1","v":"2057-09-01"},{"$f":"OM5+1","v":"2057-10-01"},{"$f":"ON5+1","v":"2057-11-01"},{"$f":"OO5+1","v":"2057-12-01"},{"$f":"OP5+1","v":"2058-01-01"},{"$f":"OQ5+1","v":"2058-02-01"},{"$f":"OR5+1","v":"2058-03-01"},{"$f":"OS5+1","v":"2058-04-01"},{"$f":"OT5+1","v":"2058-05-01"},{"$f":"OU5+1","v":"2058-06-01"},{"$f":"OV5+1","v":"2058-07-01"},{"$f":"OW5+1","v":"2058-08-01"},{"$f":"OX5+1","v":"2058-09-01"},{"$f":"OY5+1","v":"2058-10-01"},{"$f":"OZ5+1","v":"2058-11-01"},{"$f":"PA5+1","v":"2058-12-01"},{"$f":"PB5+1","v":"2059-01-01"},{"$f":"PC5+1","v":"2059-02-01"},{"$f":"PD5+1","v":"2059-03-01"},{"$f":"PE5+1","v":"2059-04-01"},{"$f":"PF5+1","v":"2059-05-01"},{"$f":"PG5+1","v":"2059-06-01"},{"$f":"PH5+1","v":"2059-07-01"},{"$f":"PI5+1","v":"2059-08-01"},{"$f":"PJ5+1","v":"2059-09-01"},{"$f":"PK5+1","v":"2059-10-01"},{"$f":"PL5+1","v":"2059-11-01"},{"$f":"PM5+1","v":"2059-12-01"},{"$f":"PN5+1","v":"2060-01-01"},{"$f":"PO5+1","v":"2060-02-01"},{"$f":"PP5+1","v":"2060-03-01"},{"$f":"PQ5+1","v":"2060-04-01"},{"$f":"PR5+1","v":"2060-05-01"},{"$f":"PS5+1","v":"2060-06-01"},{"$f":"PT5+1","v":"2060-07-01"},{"$f":"PU5+1","v":"2060-08-01"},{"$f":"PV5+1","v":"2060-09-01"},{"$f":"PW5+1","v":"2060-10-01"},{"$f":"PX5+1","v":"2060-11-01"},{"$f":"PY5+1","v":"2060-12-01"},{"$f":"PZ5+1","v":"2061-01-01"},{"$f":"QA5+1","v":"2061-02-01"},{"$f":"QB5+1","v":"2061-03-01"},{"$f":"QC5+1","v":"2061-04-01"},{"$f":"QD5+1","v":"2061-05-01"},{"$f":"QE5+1","v":"2061-06-01"},{"$f":"QF5+1","v":"2061-07-01"},{"$f":"QG5+1","v":"2061-08-01"},{"$f":"QH5+1","v":"2061-09-01"},{"$f":"QI5+1","v":"2061-10-01"},{"$f":"QJ5+1","v":"2061-11-01"},{"$f":"QK5+1","v":"2061-12-01"},{"$f":"QL5+1","v":"2062-01-01"},{"$f":"QM5+1","v":"2062-02-01"},{"$f":"QN5+1","v":"2062-03-01"},{"$f":"QO5+1","v":"2062-04-01"},{"$f":"QP5+1","v":"2062-05-01"},{"$f":"QQ5+1","v":"2062-06-01"},{"$f":"QR5+1","v":"2062-07-01"},{"$f":"QS5+1","v":"2062-08-01"},{"$f":"QT5+1","v":"2062-09-01"},{"$f":"QU5+1","v":"2062-10-01"},{"$f":"QV5+1","v":"2062-11-01"},{"$f":"QW5+1","v":"2062-12-01"},{"$f":"QX5+1","v":"2063-01-01"},{"$f":"QY5+1","v":"2063-02-01"},{"$f":"QZ5+1","v":"2063-03-01"},{"$f":"RA5+1","v":"2063-04-01"},{"$f":"RB5+1","v":"2063-05-01"},{"$f":"RC5+1","v":"2063-06-01"},{"$f":"RD5+1","v":"2063-07-01"},{"$f":"RE5+1","v":"2063-08-01"},{"$f":"RF5+1","v":"2063-09-01"},{"$f":"RG5+1","v":"2063-10-01"},{"$f":"RH5+1","v":"2063-11-01"},{"$f":"RI5+1","v":"2063-12-01"},{"$f":"RJ5+1","v":"2064-01-01"},{"$f":"RK5+1","v":"2064-02-01"},{"$f":"RL5+1","v":"2064-03-01"},{"$f":"RM5+1","v":"2064-04-01"},{"$f":"RN5+1","v":"2064-05-01"},{"$f":"RO5+1","v":"2064-06-01"},{"$f":"RP5+1","v":"2064-07-01"},{"$f":"RQ5+1","v":"2064-08-01"},{"$f":"RR5+1","v":"2064-09-01"},{"$f":"RS5+1","v":"2064-10-01"},{"$f":"RT5+1","v":"2064-11-01"},{"$f":"RU5+1","v":"2064-12-01"},{"$f":"RV5+1","v":"2065-01-01"},{"$f":"RW5+1","v":"2065-02-01"},{"$f":"RX5+1","v":"2065-03-01"},{"$f":"RY5+1","v":"2065-04-01"},{"$f":"RZ5+1","v":"2065-05-01"},{"$f":"SA5+1","v":"2065-06-01"},{"$f":"SB5+1","v":"2065-07-01"},{"$f":"SC5+1","v":"2065-08-01"},{"$f":"SD5+1","v":"2065-09-01"},{"$f":"SE5+1","v":"2065-10-01"},{"$f":"SF5+1","v":"2065-11-01"},{"$f":"SG5+1","v":"2065-12-01"},{"$f":"SH5+1","v":"2066-01-01"},{"$f":"SI5+1","v":"2066-02-01"},{"$f":"SJ5+1","v":"2066-03-01"},{"$f":"SK5+1","v":"2066-04-01"},{"$f":"SL5+1","v":"2066-05-01"},{"$f":"SM5+1","v":"2066-06-01"},{"$f":"SN5+1","v":"2066-07-01"},{"$f":"SO5+1","v":"2066-08-01"},{"$f":"SP5+1","v":"2066-09-01"},{"$f":"SQ5+1","v":"2066-10-01"},{"$f":"SR5+1","v":"2066-11-01"},{"$f":"SS5+1","v":"2066-12-01"},{"$f":"ST5+1","v":"2067-01-01"},{"$f":"SU5+1","v":"2067-02-01"},{"$f":"SV5+1","v":"2067-03-01"},{"$f":"SW5+1","v":"2067-04-01"},{"$f":"SX5+1","v":"2067-05-01"},{"$f":"SY5+1","v":"2067-06-01"},{"$f":"SZ5+1","v":"2067-07-01"},{"$f":"TA5+1","v":"2067-08-01"},{"$f":"TB5+1","v":"2067-09-01"},{"$f":"TC5+1","v":"2067-10-01"},{"$f":"TD5+1","v":"2067-11-01"},{"$f":"TE5+1","v":"2067-12-01"},{"$f":"TF5+1","v":"2068-01-01"},{"$f":"TG5+1","v":"2068-02-01"},{"$f":"TH5+1","v":"2068-03-01"},{"$f":"TI5+1","v":"2068-04-01"},{"$f":"TJ5+1","v":"2068-05-01"},{"$f":"TK5+1","v":"2068-06-01"},{"$f":"TL5+1","v":"2068-07-01"},{"$f":"TM5+1","v":"2068-08-01"},{"$f":"TN5+1","v":"2068-09-01"},{"$f":"TO5+1","v":"2068-10-01"},{"$f":"TP5+1","v":"2068-11-01"},{"$f":"TQ5+1","v":"2068-12-01"},{"$f":"TR5+1","v":"2069-01-01"},{"$f":"TS5+1","v":"2069-02-01"},{"$f":"TT5+1","v":"2069-03-01"},{"$f":"TU5+1","v":"2069-04-01"},{"$f":"TV5+1","v":"2069-05-01"},{"$f":"TW5+1","v":"2069-06-01"},{"$f":"TX5+1","v":"2069-07-01"},{"$f":"TY5+1","v":"2069-08-01"},{"$f":"TZ5+1","v":"2069-09-01"},{"$f":"UA5+1","v":"2069-10-01"},{"$f":"UB5+1","v":"2069-11-01"},{"$f":"UC5+1","v":"2069-12-01"},{"$f":"UD5+1","v":"2070-01-01"},{"$f":"UE5+1","v":"2070-02-01"},{"$f":"UF5+1","v":"2070-03-01"},{"$f":"UG5+1","v":"2070-04-01"},{"$f":"UH5+1","v":"2070-05-01"},{"$f":"UI5+1","v":"2070-06-01"},{"$f":"UJ5+1","v":"2070-07-01"},{"$f":"UK5+1","v":"2070-08-01"},{"$f":"UL5+1","v":"2070-09-01"},{"$f":"UM5+1","v":"2070-10-01"},{"$f":"UN5+1","v":"2070-11-01"},{"$f":"UO5+1","v":"2070-12-01"},{"$f":"UP5+1","v":"2071-01-01"},{"$f":"UQ5+1","v":"2071-02-01"},{"$f":"UR5+1","v":"2071-03-01"},{"$f":"US5+1","v":"2071-04-01"},{"$f":"UT5+1","v":"2071-05-01"},{"$f":"UU5+1","v":"2071-06-01"},{"$f":"UV5+1","v":"2071-07-01"},{"$f":"UW5+1","v":"2071-08-01"},{"$f":"UX5+1","v":"2071-09-01"},{"$f":"UY5+1","v":"2071-10-01"},{"$f":"UZ5+1","v":"2071-11-01"},{"$f":"VA5+1","v":"2071-12-01"},{"$f":"VB5+1","v":"2072-01-01"},{"$f":"VC5+1","v":"2072-02-01"},{"$f":"VD5+1","v":"2072-03-01"},{"$f":"VE5+1","v":"2072-04-01"},{"$f":"VF5+1","v":"2072-05-01"},{"$f":"VG5+1","v":"2072-06-01"},{"$f":"VH5+1","v":"2072-07-01"},{"$f":"VI5+1","v":"2072-08-01"},{"$f":"VJ5+1","v":"2072-09-01"},{"$f":"VK5+1","v":"2072-10-01"},{"$f":"VL5+1","v":"2072-11-01"},{"$f":"VM5+1","v":"2072-12-01"},{"$f":"VN5+1","v":"2073-01-01"},{"$f":"VO5+1","v":"2073-02-01"},{"$f":"VP5+1","v":"2073-03-01"},{"$f":"VQ5+1","v":"2073-04-01"},{"$f":"VR5+1","v":"2073-05-01"},{"$f":"VS5+1","v":"2073-06-01"},{"$f":"VT5+1","v":"2073-07-01"},{"$f":"VU5+1","v":"2073-08-01"},{"$f":"VV5+1","v":"2073-09-01"},{"$f":"VW5+1","v":"2073-10-01"},{"$f":"VX5+1","v":"2073-11-01"},{"$f":"VY5+1","v":"2073-12-01"},{"$f":"VZ5+1","v":"2074-01-01"},{"$f":"WA5+1","v":"2074-02-01"},{"$f":"WB5+1","v":"2074-03-01"},{"$f":"WC5+1","v":"2074-04-01"},{"$f":"WD5+1","v":"2074-05-01"},{"$f":"WE5+1","v":"2074-06-01"},{"$f":"WF5+1","v":"2074-07-01"},{"$f":"WG5+1","v":"2074-08-01"},{"$f":"WH5+1","v":"2074-09-01"},{"$f":"WI5+1","v":"2074-10-01"},{"$f":"WJ5+1","v":"2074-11-01"},{"$f":"WK5+1","v":"2074-12-01"},{"$f":"WL5+1","v":"2075-01-01"},{"$f":"WM5+1","v":"2075-02-01"},{"$f":"WN5+1","v":"2075-03-01"},{"$f":"WO5+1","v":"2075-04-01"},{"$f":"WP5+1","v":"2075-05-01"},{"$f":"WQ5+1","v":"2075-06-01"},{"$f":"WR5+1","v":"2075-07-01"},{"$f":"WS5+1","v":"2075-08-01"},{"$f":"WT5+1","v":"2075-09-01"},{"$f":"WU5+1","v":"2075-10-01"},{"$f":"WV5+1","v":"2075-11-01"},{"$f":"WW5+1","v":"2075-12-01"},{"$f":"WX5+1","v":"2076-01-01"},{"$f":"WY5+1","v":"2076-02-01"},{"$f":"WZ5+1","v":"2076-03-01"},{"$f":"XA5+1","v":"2076-04-01"},{"$f":"XB5+1","v":"2076-05-01"},{"$f":"XC5+1","v":"2076-06-01"},{"$f":"XD5+1","v":"2076-07-01"},{"$f":"XE5+1","v":"2076-08-01"},{"$f":"XF5+1","v":"2076-09-01"},{"$f":"XG5+1","v":"2076-10-01"},{"$f":"XH5+1","v":"2076-11-01"},{"$f":"XI5+1","v":"2076-12-01"},{"$f":"XJ5+1","v":"2077-01-01"},{"$f":"XK5+1","v":"2077-02-01"},{"$f":"XL5+1","v":"2077-03-01"},{"$f":"XM5+1","v":"2077-04-01"},{"$f":"XN5+1","v":"2077-05-01"},{"$f":"XO5+1","v":"2077-06-01"},{"$f":"XP5+1","v":"2077-07-01"},{"$f":"XQ5+1","v":"2077-08-01"},{"$f":"XR5+1","v":"2077-09-01"},{"$f":"XS5+1","v":"2077-10-01"},{"$f":"XT5+1","v":"2077-11-01"},{"$f":"XU5+1","v":"2077-12-01"},{"$f":"XV5+1","v":"2078-01-01"},{"$f":"XW5+1","v":"2078-02-01"},{"$f":"XX5+1","v":"2078-03-01"},{"$f":"XY5+1","v":"2078-04-01"},{"$f":"XZ5+1","v":"2078-05-01"},{"$f":"YA5+1","v":"2078-06-01"},{"$f":"YB5+1","v":"2078-07-01"},{"$f":"YC5+1","v":"2078-08-01"},{"$f":"YD5+1","v":"2078-09-01"},{"$f":"YE5+1","v":"2078-10-01"},{"$f":"YF5+1","v":"2078-11-01"},{"$f":"YG5+1","v":"2078-12-01"},{"$f":"YH5+1","v":"2079-01-01"},{"$f":"YI5+1","v":"2079-02-01"},{"$f":"YJ5+1","v":"2079-03-01"},{"$f":"YK5+1","v":"2079-04-01"},{"$f":"YL5+1","v":"2079-05-01"},{"$f":"YM5+1","v":"2079-06-01"},{"$f":"YN5+1","v":"2079-07-01"},{"$f":"YO5+1","v":"2079-08-01"},{"$f":"YP5+1","v":"2079-09-01"},{"$f":"YQ5+1","v":"2079-10-01"},{"$f":"YR5+1","v":"2079-11-01"},{"$f":"YS5+1","v":"2079-12-01"},{"$f":"YT5+1","v":"2080-01-01"},{"$f":"YU5+1","v":"2080-02-01"},{"$f":"YV5+1","v":"2080-03-01"},{"$f":"YW5+1","v":"2080-04-01"},{"$f":"YX5+1","v":"2080-05-01"},{"$f":"YY5+1","v":"2080-06-01"},{"$f":"YZ5+1","v":"2080-07-01"},{"$f":"ZA5+1","v":"2080-08-01"},{"$f":"ZB5+1","v":"2080-09-01"},{"$f":"ZC5+1","v":"2080-10-01"},{"$f":"ZD5+1","v":"2080-11-01"},{"$f":"ZE5+1","v":"2080-12-01"},{"$f":"ZF5+1","v":"2081-01-01"},{"$f":"ZG5+1","v":"2081-02-01"},{"$f":"ZH5+1","v":"2081-03-01"},{"$f":"ZI5+1","v":"2081-04-01"},{"$f":"ZJ5+1","v":"2081-05-01"},{"$f":"ZK5+1","v":"2081-06-01"},{"$f":"ZL5+1","v":"2081-07-01"},{"$f":"ZM5+1","v":"2081-08-01"},{"$f":"ZN5+1","v":"2081-09-01"},{"$f":"ZO5+1","v":"2081-10-01"},{"$f":"ZP5+1","v":"2081-11-01"},{"$f":"ZQ5+1","v":"2081-12-01"},{"$f":"ZR5+1","v":"2082-01-01"},{"$f":"ZS5+1","v":"2082-02-01"},{"$f":"ZT5+1","v":"2082-03-01"},{"$f":"ZU5+1","v":"2082-04-01"},{"$f":"ZV5+1","v":"2082-05-01"},{"$f":"ZW5+1","v":"2082-06-01"},{"$f":"ZX5+1","v":"2082-07-01"},{"$f":"ZY5+1","v":"2082-08-01"},{"$f":"ZZ5+1","v":"2082-09-01"},{"$f":"AAA5+1","v":"2082-10-01"},{"$f":"AAB5+1","v":"2082-11-01"},{"$f":"AAC5+1","v":"2082-12-01"},{"$f":"AAD5+1","v":"2083-01-01"},{"$f":"AAE5+1","v":"2083-02-01"},{"$f":"AAF5+1","v":"2083-03-01"},{"$f":"AAG5+1","v":"2083-04-01"},{"$f":"AAH5+1","v":"2083-05-01"},{"$f":"AAI5+1","v":"2083-06-01"},{"$f":"AAJ5+1","v":"2083-07-01"},{"$f":"AAK5+1","v":"2083-08-01"},{"$f":"AAL5+1","v":"2083-09-01"},{"$f":"AAM5+1","v":"2083-10-01"},{"$f":"AAN5+1","v":"2083-11-01"},{"$f":"AAO5+1","v":"2083-12-01"},{"$f":"AAP5+1","v":"2084-01-01"},{"$f":"AAQ5+1","v":"2084-02-01"},{"$f":"AAR5+1","v":"2084-03-01"},{"$f":"AAS5+1","v":"2084-04-01"},{"$f":"AAT5+1","v":"2084-05-01"},{"$f":"AAU5+1","v":"2084-06-01"},{"$f":"AAV5+1","v":"2084-07-01"},{"$f":"AAW5+1","v":"2084-08-01"},{"$f":"AAX5+1","v":"2084-09-01"},{"$f":"AAY5+1","v":"2084-10-01"},{"$f":"AAZ5+1","v":"2084-11-01"},{"$f":"ABA5+1","v":"2084-12-01"},{"$f":"ABB5+1","v":"2085-01-01"},{"$f":"ABC5+1","v":"2085-02-01"},{"$f":"ABD5+1","v":"2085-03-01"},{"$f":"ABE5+1","v":"2085-04-01"},{"$f":"ABF5+1","v":"2085-05-01"},{"$f":"ABG5+1","v":"2085-06-01"},{"$f":"ABH5+1","v":"2085-07-01"},{"$f":"ABI5+1","v":"2085-08-01"},{"$f":"ABJ5+1","v":"2085-09-01"},{"$f":"ABK5+1","v":"2085-10-01"},{"$f":"ABL5+1","v":"2085-11-01"},{"$f":"ABM5+1","v":"2085-12-01"},{"$f":"ABN5+1","v":"2086-01-01"},{"$f":"ABO5+1","v":"2086-02-01"},{"$f":"ABP5+1","v":"2086-03-01"},{"$f":"ABQ5+1","v":"2086-04-01"},{"$f":"ABR5+1","v":"2086-05-01"},{"$f":"ABS5+1","v":"2086-06-01"},{"$f":"ABT5+1","v":"2086-07-01"},{"$f":"ABU5+1","v":"2086-08-01"},{"$f":"ABV5+1","v":"2086-09-01"},{"$f":"ABW5+1","v":"2086-10-01"},{"$f":"ABX5+1","v":"2086-11-01"},{"$f":"ABY5+1","v":"2086-12-01"}]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2025-01-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"SUM(K6:XFD6)","v":6},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":1},1,1,1,1,1,0,0,0,0,{"$f":"(AND(U$4>=$F6,U$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AE$4>=$F6,AE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AO$4>=$F6,AO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AY$4>=$F6,AY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(BI$4>=$F6,BI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(BS$4>=$F6,BS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CC$4>=$F6,CC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CW$4>=$F6,CW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(DG$4>=$F6,DG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(DQ$4>=$F6,DQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(EA$4>=$F6,EA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(EK$4>=$F6,EK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(EU$4>=$F6,EU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(FE$4>=$F6,FE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(FY$4>=$F6,FY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(GI$4>=$F6,GI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(GS$4>=$F6,GS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(HC$4>=$F6,HC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(HM$4>=$F6,HM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(HW$4>=$F6,HW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(IG$4>=$F6,IG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(JA$4>=$F6,JA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(JK$4>=$F6,JK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(JU$4>=$F6,JU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(KE$4>=$F6,KE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(KO$4>=$F6,KO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(KY$4>=$F6,KY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(LI$4>=$F6,LI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(MC$4>=$F6,MC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(MM$4>=$F6,MM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(MW$4>=$F6,MW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(NG$4>=$F6,NG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(NQ$4>=$F6,NQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(OA$4>=$F6,OA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(OK$4>=$F6,OK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(PE$4>=$F6,PE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(PO$4>=$F6,PO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(PY$4>=$F6,PY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(QI$4>=$F6,QI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS$4>=$F6,QS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(RC$4>=$F6,RC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(RM$4>=$F6,RM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(SG$4>=$F6,SG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(SQ$4>=$F6,SQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(TA$4>=$F6,TA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(TK$4>=$F6,TK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(TU$4>=$F6,TU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(UE$4>=$F6,UE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(UO$4>=$F6,UO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(VI$4>=$F6,VI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(VS$4>=$F6,VS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(WC$4>=$F6,WC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(WM$4>=$F6,WM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(WW$4>=$F6,WW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(XG$4>=$F6,XG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(XQ$4>=$F6,XQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(YK$4>=$F6,YK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(YU$4>=$F6,YU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZE$4>=$F6,ZE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZO$4>=$F6,ZO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZY$4>=$F6,ZY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAI$4>=$F6,AAI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAS$4>=$F6,AAS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABM$4>=$F6,ABM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2060-07-01"},{"$f":"SUM(K7:XFD7)","v":420},"Flag",null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"BW8+BX7","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":"EI8+EJ7","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,{"$f":"GU8+GV7","v":188},189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,{"$f":"IZ8+JA7","v":245},{"$f":"JA8+JB7","v":246},{"$f":"JB8+JC7","v":247},{"$f":"JC8+JD7","v":248},{"$f":"JD8+JE7","v":249},{"$f":"JE8+JF7","v":250},{"$f":"JF8+JG7","v":251},{"$f":"JG8+JH7","v":252},{"$f":"JH8+JI7","v":253},{"$f":"JI8+JJ7","v":254},{"$f":"JJ8+JK7","v":255},{"$f":"JK8+JL7","v":256},{"$f":"JL8+JM7","v":257},{"$f":"JM8+JN7","v":258},{"$f":"JN8+JO7","v":259},{"$f":"JO8+JP7","v":260},{"$f":"JP8+JQ7","v":261},{"$f":"JQ8+JR7","v":262},{"$f":"JR8+JS7","v":263},{"$f":"JS8+JT7","v":264},{"$f":"JT8+JU7","v":265},{"$f":"JU8+JV7","v":266},{"$f":"JV8+JW7","v":267},{"$f":"JW8+JX7","v":268},{"$f":"JX8+JY7","v":269},{"$f":"JY8+JZ7","v":270},{"$f":"JZ8+KA7","v":271},{"$f":"KA8+KB7","v":272},{"$f":"KB8+KC7","v":273},{"$f":"KC8+KD7","v":274},{"$f":"KD8+KE7","v":275},{"$f":"KE8+KF7","v":276},{"$f":"KF8+KG7","v":277},{"$f":"KG8+KH7","v":278},{"$f":"KH8+KI7","v":279},{"$f":"KI8+KJ7","v":280},{"$f":"KJ8+KK7","v":281},{"$f":"KK8+KL7","v":282},{"$f":"KL8+KM7","v":283},{"$f":"KM8+KN7","v":284},{"$f":"KN8+KO7","v":285},{"$f":"KO8+KP7","v":286},{"$f":"KP8+KQ7","v":287},{"$f":"KQ8+KR7","v":288},{"$f":"KR8+KS7","v":289},{"$f":"KS8+KT7","v":290},{"$f":"KT8+KU7","v":291},{"$f":"KU8+KV7","v":292},{"$f":"KV8+KW7","v":293},{"$f":"KW8+KX7","v":294},{"$f":"KX8+KY7","v":295},{"$f":"KY8+KZ7","v":296},{"$f":"KZ8+LA7","v":297},{"$f":"LA8+LB7","v":298},{"$f":"LB8+LC7","v":299},{"$f":"LC8+LD7","v":300},{"$f":"LD8+LE7","v":301},{"$f":"LE8+LF7","v":302},{"$f":"LF8+LG7","v":303},{"$f":"LG8+LH7","v":304},{"$f":"LH8+LI7","v":305},{"$f":"LI8+LJ7","v":306},{"$f":"LJ8+LK7","v":307},{"$f":"LK8+LL7","v":308},{"$f":"LL8+LM7","v":309},{"$f":"LM8+LN7","v":310},{"$f":"LN8+LO7","v":311},{"$f":"LO8+LP7","v":312},{"$f":"LP8+LQ7","v":313},{"$f":"LQ8+LR7","v":314},{"$f":"LR8+LS7","v":315},{"$f":"LS8+LT7","v":316},{"$f":"LT8+LU7","v":317},{"$f":"LU8+LV7","v":318},{"$f":"LV8+LW7","v":319},{"$f":"LW8+LX7","v":320},{"$f":"LX8+LY7","v":321},{"$f":"LY8+LZ7","v":322},{"$f":"LZ8+MA7","v":323},{"$f":"MA8+MB7","v":324},{"$f":"MB8+MC7","v":325},{"$f":"MC8+MD7","v":326},{"$f":"MD8+ME7","v":327},{"$f":"ME8+MF7","v":328},{"$f":"MF8+MG7","v":329},{"$f":"MG8+MH7","v":330},{"$f":"MH8+MI7","v":331},{"$f":"MI8+MJ7","v":332},{"$f":"MJ8+MK7","v":333},{"$f":"MK8+ML7","v":334},{"$f":"ML8+MM7","v":335},{"$f":"MM8+MN7","v":336},{"$f":"MN8+MO7","v":337},{"$f":"MO8+MP7","v":338},{"$f":"MP8+MQ7","v":339},{"$f":"MQ8+MR7","v":340},{"$f":"MR8+MS7","v":341},{"$f":"MS8+MT7","v":342},{"$f":"MT8+MU7","v":343},{"$f":"MU8+MV7","v":344},{"$f":"MV8+MW7","v":345},{"$f":"MW8+MX7","v":346},{"$f":"MX8+MY7","v":347},{"$f":"MY8+MZ7","v":348},{"$f":"MZ8+NA7","v":349},{"$f":"NA8+NB7","v":350},{"$f":"NB8+NC7","v":351},{"$f":"NC8+ND7","v":352},{"$f":"ND8+NE7","v":353},{"$f":"NE8+NF7","v":354},{"$f":"NF8+NG7","v":355},{"$f":"NG8+NH7","v":356},{"$f":"NH8+NI7","v":357},{"$f":"NI8+NJ7","v":358},{"$f":"NJ8+NK7","v":359},{"$f":"NK8+NL7","v":360},{"$f":"NL8+NM7","v":361},{"$f":"NM8+NN7","v":362},{"$f":"NN8+NO7","v":363},{"$f":"NO8+NP7","v":364},{"$f":"NP8+NQ7","v":365},{"$f":"NQ8+NR7","v":366},{"$f":"NR8+NS7","v":367},{"$f":"NS8+NT7","v":368},{"$f":"NT8+NU7","v":369},{"$f":"NU8+NV7","v":370},{"$f":"NV8+NW7","v":371},{"$f":"NW8+NX7","v":372},{"$f":"NX8+NY7","v":373},{"$f":"NY8+NZ7","v":374},{"$f":"NZ8+OA7","v":375},{"$f":"OA8+OB7","v":376},{"$f":"OB8+OC7","v":377},{"$f":"OC8+OD7","v":378},{"$f":"OD8+OE7","v":379},{"$f":"OE8+OF7","v":380},{"$f":"OF8+OG7","v":381},{"$f":"OG8+OH7","v":382},{"$f":"OH8+OI7","v":383},{"$f":"OI8+OJ7","v":384},{"$f":"OJ8+OK7","v":385},{"$f":"OK8+OL7","v":386},{"$f":"OL8+OM7","v":387},{"$f":"OM8+ON7","v":388},{"$f":"ON8+OO7","v":389},{"$f":"OO8+OP7","v":390},{"$f":"OP8+OQ7","v":391},{"$f":"OQ8+OR7","v":392},{"$f":"OR8+OS7","v":393},{"$f":"OS8+OT7","v":394},{"$f":"OT8+OU7","v":395},{"$f":"OU8+OV7","v":396},{"$f":"OV8+OW7","v":397},{"$f":"OW8+OX7","v":398},{"$f":"OX8+OY7","v":399},{"$f":"OY8+OZ7","v":400},{"$f":"OZ8+PA7","v":401},{"$f":"PA8+PB7","v":402},{"$f":"PB8+PC7","v":403},{"$f":"PC8+PD7","v":404},{"$f":"PD8+PE7","v":405},{"$f":"PE8+PF7","v":406},{"$f":"PF8+PG7","v":407},{"$f":"PG8+PH7","v":408},{"$f":"PH8+PI7","v":409},{"$f":"PI8+PJ7","v":410},{"$f":"PJ8+PK7","v":411},{"$f":"PK8+PL7","v":412},{"$f":"PL8+PM7","v":413},{"$f":"PM8+PN7","v":414},{"$f":"PN8+PO7","v":415},{"$f":"PO8+PP7","v":416},{"$f":"PP8+PQ7","v":417},{"$f":"PQ8+PR7","v":418},{"$f":"PR8+PS7","v":419},{"$f":"PS8+PT7","v":420},{"$f":"PT8+PU7","v":420},{"$f":"PU8+PV7","v":420},{"$f":"PV8+PW7","v":420},{"$f":"PW8+PX7","v":420},{"$f":"PX8+PY7","v":420},{"$f":"PY8+PZ7","v":420},{"$f":"PZ8+QA7","v":420},{"$f":"QA8+QB7","v":420},{"$f":"QB8+QC7","v":420},{"$f":"QC8+QD7","v":420},{"$f":"QD8+QE7","v":420},{"$f":"QE8+QF7","v":420},{"$f":"QF8+QG7","v":420},{"$f":"QG8+QH7","v":420},{"$f":"QH8+QI7","v":420},{"$f":"QI8+QJ7","v":420},{"$f":"QJ8+QK7","v":420},{"$f":"QK8+QL7","v":420},{"$f":"QL8+QM7","v":420},{"$f":"QM8+QN7","v":420},{"$f":"QN8+QO7","v":420},{"$f":"QO8+QP7","v":420},{"$f":"QP8+QQ7","v":420},{"$f":"QQ8+QR7","v":420},{"$f":"QR8+QS7","v":420},{"$f":"QS8+QT7","v":420},{"$f":"QT8+QU7","v":420},{"$f":"QU8+QV7","v":420},{"$f":"QV8+QW7","v":420},{"$f":"QW8+QX7","v":420},{"$f":"QX8+QY7","v":420},{"$f":"QY8+QZ7","v":420},{"$f":"QZ8+RA7","v":420},{"$f":"RA8+RB7","v":420},{"$f":"RB8+RC7","v":420},{"$f":"RC8+RD7","v":420},{"$f":"RD8+RE7","v":420},{"$f":"RE8+RF7","v":420},{"$f":"RF8+RG7","v":420},{"$f":"RG8+RH7","v":420},{"$f":"RH8+RI7","v":420},{"$f":"RI8+RJ7","v":420},{"$f":"RJ8+RK7","v":420},{"$f":"RK8+RL7","v":420},{"$f":"RL8+RM7","v":420},{"$f":"RM8+RN7","v":420},{"$f":"RN8+RO7","v":420},{"$f":"RO8+RP7","v":420},{"$f":"RP8+RQ7","v":420},{"$f":"RQ8+RR7","v":420},{"$f":"RR8+RS7","v":420},{"$f":"RS8+RT7","v":420},{"$f":"RT8+RU7","v":420},{"$f":"RU8+RV7","v":420},{"$f":"RV8+RW7","v":420},{"$f":"RW8+RX7","v":420},{"$f":"RX8+RY7","v":420},{"$f":"RY8+RZ7","v":420},{"$f":"RZ8+SA7","v":420},{"$f":"SA8+SB7","v":420},{"$f":"SB8+SC7","v":420},{"$f":"SC8+SD7","v":420},{"$f":"SD8+SE7","v":420},{"$f":"SE8+SF7","v":420},{"$f":"SF8+SG7","v":420},{"$f":"SG8+SH7","v":420},{"$f":"SH8+SI7","v":420},{"$f":"SI8+SJ7","v":420},{"$f":"SJ8+SK7","v":420},{"$f":"SK8+SL7","v":420},{"$f":"SL8+SM7","v":420},{"$f":"SM8+SN7","v":420},{"$f":"SN8+SO7","v":420},{"$f":"SO8+SP7","v":420},{"$f":"SP8+SQ7","v":420},{"$f":"SQ8+SR7","v":420},{"$f":"SR8+SS7","v":420},{"$f":"SS8+ST7","v":420},{"$f":"ST8+SU7","v":420},{"$f":"SU8+SV7","v":420},{"$f":"SV8+SW7","v":420},{"$f":"SW8+SX7","v":420},{"$f":"SX8+SY7","v":420},{"$f":"SY8+SZ7","v":420},{"$f":"SZ8+TA7","v":420},{"$f":"TA8+TB7","v":420},{"$f":"TB8+TC7","v":420},{"$f":"TC8+TD7","v":420},{"$f":"TD8+TE7","v":420},{"$f":"TE8+TF7","v":420},{"$f":"TF8+TG7","v":420},{"$f":"TG8+TH7","v":420},{"$f":"TH8+TI7","v":420},{"$f":"TI8+TJ7","v":420},{"$f":"TJ8+TK7","v":420},{"$f":"TK8+TL7","v":420},{"$f":"TL8+TM7","v":420},{"$f":"TM8+TN7","v":420},{"$f":"TN8+TO7","v":420},{"$f":"TO8+TP7","v":420},{"$f":"TP8+TQ7","v":420},{"$f":"TQ8+TR7","v":420},{"$f":"TR8+TS7","v":420},{"$f":"TS8+TT7","v":420},{"$f":"TT8+TU7","v":420},{"$f":"TU8+TV7","v":420},{"$f":"TV8+TW7","v":420},{"$f":"TW8+TX7","v":420},{"$f":"TX8+TY7","v":420},{"$f":"TY8+TZ7","v":420},{"$f":"TZ8+UA7","v":420},{"$f":"UA8+UB7","v":420},{"$f":"UB8+UC7","v":420},{"$f":"UC8+UD7","v":420},{"$f":"UD8+UE7","v":420},{"$f":"UE8+UF7","v":420},{"$f":"UF8+UG7","v":420},{"$f":"UG8+UH7","v":420},{"$f":"UH8+UI7","v":420},{"$f":"UI8+UJ7","v":420},{"$f":"UJ8+UK7","v":420},{"$f":"UK8+UL7","v":420},{"$f":"UL8+UM7","v":420},{"$f":"UM8+UN7","v":420},{"$f":"UN8+UO7","v":420},{"$f":"UO8+UP7","v":420},{"$f":"UP8+UQ7","v":420},{"$f":"UQ8+UR7","v":420},{"$f":"UR8+US7","v":420},{"$f":"US8+UT7","v":420},{"$f":"UT8+UU7","v":420},{"$f":"UU8+UV7","v":420},{"$f":"UV8+UW7","v":420},{"$f":"UW8+UX7","v":420},{"$f":"UX8+UY7","v":420},{"$f":"UY8+UZ7","v":420},{"$f":"UZ8+VA7","v":420},{"$f":"VA8+VB7","v":420},{"$f":"VB8+VC7","v":420},{"$f":"VC8+VD7","v":420},{"$f":"VD8+VE7","v":420},{"$f":"VE8+VF7","v":420},{"$f":"VF8+VG7","v":420},{"$f":"VG8+VH7","v":420},{"$f":"VH8+VI7","v":420},{"$f":"VI8+VJ7","v":420},{"$f":"VJ8+VK7","v":420},{"$f":"VK8+VL7","v":420},{"$f":"VL8+VM7","v":420},{"$f":"VM8+VN7","v":420},{"$f":"VN8+VO7","v":420},{"$f":"VO8+VP7","v":420},{"$f":"VP8+VQ7","v":420},{"$f":"VQ8+VR7","v":420},{"$f":"VR8+VS7","v":420},{"$f":"VS8+VT7","v":420},{"$f":"VT8+VU7","v":420},{"$f":"VU8+VV7","v":420},{"$f":"VV8+VW7","v":420},{"$f":"VW8+VX7","v":420},{"$f":"VX8+VY7","v":420},{"$f":"VY8+VZ7","v":420},{"$f":"VZ8+WA7","v":420},{"$f":"WA8+WB7","v":420},{"$f":"WB8+WC7","v":420},{"$f":"WC8+WD7","v":420},{"$f":"WD8+WE7","v":420},{"$f":"WE8+WF7","v":420},{"$f":"WF8+WG7","v":420},{"$f":"WG8+WH7","v":420},{"$f":"WH8+WI7","v":420},{"$f":"WI8+WJ7","v":420},{"$f":"WJ8+WK7","v":420},{"$f":"WK8+WL7","v":420},{"$f":"WL8+WM7","v":420},{"$f":"WM8+WN7","v":420},{"$f":"WN8+WO7","v":420},{"$f":"WO8+WP7","v":420},{"$f":"WP8+WQ7","v":420},{"$f":"WQ8+WR7","v":420},{"$f":"WR8+WS7","v":420},{"$f":"WS8+WT7","v":420},{"$f":"WT8+WU7","v":420},{"$f":"WU8+WV7","v":420},{"$f":"WV8+WW7","v":420},{"$f":"WW8+WX7","v":420},{"$f":"WX8+WY7","v":420},{"$f":"WY8+WZ7","v":420},{"$f":"WZ8+XA7","v":420},{"$f":"XA8+XB7","v":420},{"$f":"XB8+XC7","v":420},{"$f":"XC8+XD7","v":420},{"$f":"XD8+XE7","v":420},{"$f":"XE8+XF7","v":420},{"$f":"XF8+XG7","v":420},{"$f":"XG8+XH7","v":420},{"$f":"XH8+XI7","v":420},{"$f":"XI8+XJ7","v":420},{"$f":"XJ8+XK7","v":420},{"$f":"XK8+XL7","v":420},{"$f":"XL8+XM7","v":420},{"$f":"XM8+XN7","v":420},{"$f":"XN8+XO7","v":420},{"$f":"XO8+XP7","v":420},{"$f":"XP8+XQ7","v":420},{"$f":"XQ8+XR7","v":420},{"$f":"XR8+XS7","v":420},{"$f":"XS8+XT7","v":420},{"$f":"XT8+XU7","v":420},{"$f":"XU8+XV7","v":420},{"$f":"XV8+XW7","v":420},{"$f":"XW8+XX7","v":420},{"$f":"XX8+XY7","v":420},{"$f":"XY8+XZ7","v":420},{"$f":"XZ8+YA7","v":420},{"$f":"YA8+YB7","v":420},{"$f":"YB8+YC7","v":420},{"$f":"YC8+YD7","v":420},{"$f":"YD8+YE7","v":420},{"$f":"YE8+YF7","v":420},{"$f":"YF8+YG7","v":420},{"$f":"YG8+YH7","v":420},{"$f":"YH8+YI7","v":420},{"$f":"YI8+YJ7","v":420},{"$f":"YJ8+YK7","v":420},{"$f":"YK8+YL7","v":420},{"$f":"YL8+YM7","v":420},{"$f":"YM8+YN7","v":420},{"$f":"YN8+YO7","v":420},{"$f":"YO8+YP7","v":420},{"$f":"YP8+YQ7","v":420},{"$f":"YQ8+YR7","v":420},{"$f":"YR8+YS7","v":420},{"$f":"YS8+YT7","v":420},{"$f":"YT8+YU7","v":420},{"$f":"YU8+YV7","v":420},{"$f":"YV8+YW7","v":420},{"$f":"YW8+YX7","v":420},{"$f":"YX8+YY7","v":420},{"$f":"YY8+YZ7","v":420},{"$f":"YZ8+ZA7","v":420},{"$f":"ZA8+ZB7","v":420},{"$f":"ZB8+ZC7","v":420},{"$f":"ZC8+ZD7","v":420},{"$f":"ZD8+ZE7","v":420},{"$f":"ZE8+ZF7","v":420},{"$f":"ZF8+ZG7","v":420},{"$f":"ZG8+ZH7","v":420},{"$f":"ZH8+ZI7","v":420},{"$f":"ZI8+ZJ7","v":420},{"$f":"ZJ8+ZK7","v":420},{"$f":"ZK8+ZL7","v":420},{"$f":"ZL8+ZM7","v":420},{"$f":"ZM8+ZN7","v":420},{"$f":"ZN8+ZO7","v":420},{"$f":"ZO8+ZP7","v":420},{"$f":"ZP8+ZQ7","v":420},{"$f":"ZQ8+ZR7","v":420},{"$f":"ZR8+ZS7","v":420},{"$f":"ZS8+ZT7","v":420},{"$f":"ZT8+ZU7","v":420},{"$f":"ZU8+ZV7","v":420},{"$f":"ZV8+ZW7","v":420},{"$f":"ZW8+ZX7","v":420},{"$f":"ZX8+ZY7","v":420},{"$f":"ZY8+ZZ7","v":420},{"$f":"ZZ8+AAA7","v":420},{"$f":"AAA8+AAB7","v":420},{"$f":"AAB8+AAC7","v":420},{"$f":"AAC8+AAD7","v":420},{"$f":"AAD8+AAE7","v":420},{"$f":"AAE8+AAF7","v":420},{"$f":"AAF8+AAG7","v":420},{"$f":"AAG8+AAH7","v":420},{"$f":"AAH8+AAI7","v":420},{"$f":"AAI8+AAJ7","v":420},{"$f":"AAJ8+AAK7","v":420},{"$f":"AAK8+AAL7","v":420},{"$f":"AAL8+AAM7","v":420},{"$f":"AAM8+AAN7","v":420},{"$f":"AAN8+AAO7","v":420},{"$f":"AAO8+AAP7","v":420},{"$f":"AAP8+AAQ7","v":420},{"$f":"AAQ8+AAR7","v":420},{"$f":"AAR8+AAS7","v":420},{"$f":"AAS8+AAT7","v":420},{"$f":"AAT8+AAU7","v":420},{"$f":"AAU8+AAV7","v":420},{"$f":"AAV8+AAW7","v":420},{"$f":"AAW8+AAX7","v":420},{"$f":"AAX8+AAY7","v":420},{"$f":"AAY8+AAZ7","v":420},{"$f":"AAZ8+ABA7","v":420},{"$f":"ABA8+ABB7","v":420},{"$f":"ABB8+ABC7","v":420},{"$f":"ABC8+ABD7","v":420},{"$f":"ABD8+ABE7","v":420},{"$f":"ABE8+ABF7","v":420},{"$f":"ABF8+ABG7","v":420},{"$f":"ABG8+ABH7","v":420},{"$f":"ABH8+ABI7","v":420},{"$f":"ABI8+ABJ7","v":420},{"$f":"ABJ8+ABK7","v":420},{"$f":"ABK8+ABL7","v":420},{"$f":"ABL8+ABM7","v":420},{"$f":"ABM8+ABN7","v":420},{"$f":"ABN8+ABO7","v":420},{"$f":"ABO8+ABP7","v":420},{"$f":"ABP8+ABQ7","v":420},{"$f":"ABQ8+ABR7","v":420},{"$f":"ABR8+ABS7","v":420},{"$f":"ABS8+ABT7","v":420},{"$f":"ABT8+ABU7","v":420},{"$f":"ABU8+ABV7","v":420},{"$f":"ABV8+ABW7","v":420},{"$f":"ABW8+ABX7","v":420},{"$f":"ABX8+ABY7","v":420},{"$f":"ABY8+ABZ7","v":420}]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1000},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*BX$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*EJ$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*GV$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*JH$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*LT$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*OF$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":1200},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":2102.4},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*BX$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*EJ$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*GV$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*JH$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*LT$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*OF$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,{"$f":"BX14*BX19/8760*BX24","v":207360},214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,{"$f":"EJ14*EJ19/8760*EJ24","v":214272},207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,{"$f":"GV14*GV19/8760*GV24","v":193536},214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,{"$f":"JH14*JH19/8760*JH24","v":207360},214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,{"$f":"LT14*LT19/8760*LT24","v":214272},207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,{"$f":"OF14*OF19/8760*OF24","v":193536},214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,{"$f":"BV30*(1-$G$30*BW7)","v":0.97576619515818985},0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,{"$f":"EH30*(1-$G$30*EI7)","v":0.95014226097276155},0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,{"$f":"GT30*(1-$G$30*GU7)","v":0.92519121954217276},0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,{"$f":"JF30*(1-$G$30*JG7)","v":0.90089540048621342},0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,{"$f":"LR30*(1-$G$30*LS7)","v":0.87723759745454388},0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,0.86061824248939178,0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,0.85633478379961503,0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,{"$f":"OD30*(1-$G$30*OE7)","v":0.85420105594111828},0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,0.84959620015476678,0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"QP30*(1-$G$30*QQ7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"TB30*(1-$G$30*TC7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"VN30*(1-$G$30*VO7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"XZ30*(1-$G$30*YA7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,209079.37416893567,{"$f":"BX26*BX$30","v":202250.76461551641},208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,197021.49923531184,{"$f":"EJ26*EJ$30","v":203504.24762246059},196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,198242.57299374044,{"$f":"GV26*GV$30","v":178983.37087651971},198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,193036.65925298192,{"$f":"JH26*JH$30","v":186732.0106917615},192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,181903.98820817421,{"$f":"LT26*LT$30","v":187889.31362062602},181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,183031.36865861531,{"$f":"OF26*OF$30","v":165249.93014339224},182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,209079.37416893567,{"$f":"SUM(BX32:BX34)","v":202250.76461551641},208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,197021.49923531184,{"$f":"SUM(EJ32:EJ34)","v":203504.24762246059},196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,198242.57299374044,{"$f":"SUM(GV32:GV34)","v":178983.37087651971},198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,193036.65925298192,{"$f":"SUM(JH32:JH34)","v":186732.0106917615},192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,181903.98820817421,{"$f":"SUM(LT32:LT34)","v":187889.31362062602},181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,183031.36865861531,{"$f":"SUM(OF32:OF34)","v":165249.93014339224},182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":360},{"$f":"F40*F14","v":432000},null,null,null,{"$f":"$G40","v":432000},{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":432000},null,null,"USD",null,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.16666666666666666},null,null,"%",null,{"$f":"$F45*K$6","v":0.16666666666666666},{"$f":"$F45*L$6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":432000},"USD",null,{"$f":"K44*K45","v":72000},{"$f":"L44*L45","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA44*JA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM44*LM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY44*NY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK44*QK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW44*SW45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI44*VI45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU44*XU45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG44*AAG45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0171448768492266,1.0194056108148271,1.0216713695494448,1.0239421642212685,1.0262180060233097,1.0284989061734577,1.0307848759145353,1.0330759265143534,1.0353720692657675,1.0376733154867326,1.0399796765203595,1.0422911637349703,1.0444381128777682,1.04658948438428,1.0487452873638508,1.0509055309445894,1.0530702242734074,1.055239376516057,1.0574129968571711,1.0595910945003006,1.0617736786679548,1.0639607586016393,1.0661523435618963,1.068348442828343,1.0706360633145942,1.0729285822097159,1.0752260100025151,1.0775283572042578,1.0798356343487177,1.0821478519922241,1.0844650207137101,1.0867871511147615,1.0891142538196645,1.091446339475455,1.0937834187519671,1.0961255023418814,1.0979358427261072,1.0997491730346618,1.101565498205648,1.1033848231853249,1.1052071529281204,1.107032492396645,1.1088608465617054,1.1106922204023182,1.112526618905723,1.1143640470673963,1.1162045098910649,1.11804801238872,1.1198945595806302,1.1217441564953559,1.1235968081697618,1.1254525196490321,{"$f":"BV51*(1+BW50*BW7)","v":1.1273112959866836},1.1291731422445785,1.1310380634929402,1.1329060648103653,1.134777151283838,1.1366513280087447,1.1385286000888868,1.140408972636495,1.1422924507722434,1.1441790396252633,1.1460687443331574,1.1479615700420132,1.1498575219064175,1.1517566050894705,1.1536588247627995,1.1555641861065729,1.157472694309515,1.15938435456892,1.1612991720906649,1.1632171520892254,1.1651382997876889,1.1670626204177694,1.1689901192198215,1.1709208014428545,1.172854672344547,1.1747917371912611,1.1767320012580564,1.1786754698287054,1.1806221481957064,1.1825720416602994,1.1845251555324792,1.1864814951310108,1.1884410657834434,1.1904038728261255,1.1923699216042185,1.194339217471712,1.1963117657914384,1.1982875719350867,1.2002666412832181,1.2022489792252802,1.2042345911596213,1.2062234824935061,1.2082156586431294,1.2102111250336316,1.2122098870991129,1.2142119502826487,1.2162173200363036,1.218226001821147,1.220238001107268,1.2222533233737893,1.2242719741088834,1.2262939588097865,1.2283192829828145,1.2303479521433769,1.2323799718159927,1.2344153475343049,1.2364540848410959,1.2384961892883024,1.2405416664370303,1.2425905218575708,1.244642761129414,1.2466983898412656,1.2487574135910615,1.2508198379859827,{"$f":"EH51*(1+EI50*EI7)","v":1.2528856686424712},1.254954911186245,1.2570275712523131,1.2591036544849916,1.2611831665379185,1.263266113074069,1.2653524997657715,1.2674423322947226,1.2695356163520026,1.2716323576380915,1.2737325618628832,1.2758362347457028,1.2779433820153212,1.2800540094099704,1.2821681226773598,1.2842857275746919,1.2864068298686773,1.2885314353355508,1.2906595497610875,1.2927911789406177,1.2949263286790433,1.2970650047908538,1.2992072131001415,1.3013529594406177,1.3035022496556283,1.3056550895981704,1.3078114851309077,1.3099714421261865,1.3121349664660515,1.3143020640422627,1.3164727407563099,1.3186470025194308,1.3208248552526249,1.3230063048866716,1.325191357362145,1.3273800186294307,1.3295722946487416,1.3317681913901347,1.3339677148335267,1.336170870968711,1.3383776657953734,1.3405881053231088,1.3428021955714371,1.3450199425698204,1.3472413523576785,1.3494664309844062,1.3516951845093892,1.3539276190020204,1.3561637405417175,1.3584035552179383,1.3606470691301982,1.3628942883880861,1.3651452191112818,1.3673998674295718,1.3696582394828667,1.3719203414212175,1.3741861794048329,1.3764557596040952,1.3787290881995777,1.3810061713820616,1.3832870153525527,1.3855716263222981,1.3878600105128032,1.3901521741558489,{"$f":"GT51*(1+GU50*GU7)","v":1.3924481234935084},1.3947478647781641,1.3970514042725248,1.3993587482496428,1.4016699029929305,1.4039848747961778,1.40630366996357,1.4086262948097037,1.4109527556596047,1.4132830588487448,1.41561721072306,1.4179552176389667,1.4202970859633794,1.4226428220737284,1.4249924323579763,1.4273459232146366,1.42970330105279,1.4320645722921024,1.4344297433628423,1.4367988207058986,1.4391718107727975,1.4415487200257207,1.4439295549375222,1.4463143219917469,1.448703027682648,1.4510956785152038,1.4534922810051367,1.4558928416789301,1.4582973670738464,1.4607058637379451,1.4631183382300998,1.4655347971200172,1.4679552469882542,1.4703796944262357,1.4728081460362732,1.4752406084315826,1.4776770882363015,1.4801175920855085,1.4825621266252402,1.4850106985125096,1.4874633144153242,1.4899199810127048,1.4923807049947027,1.4948454930624184,1.4973143519280201,1.4997872883147612,1.5022643089569994,1.5047454206002149,1.5072306300010283,1.5097199439272195,1.5122133691577457,1.5147109124827605,1.5172125807036314,1.5197183806329597,1.5222283190945975,1.5247424029236676,1.5272606389665813,1.5297830340810572,1.5323095951361403,1.5348403290122201,1.5373752426010499,1.5399143428057649,1.5424576365409017,1.5450051307324169,{"$f":"JF51*(1+JG50*JG7)","v":1.5475568323177054},1.5501127482456201,1.5526728854764906,1.5552372509821422,1.5578058517459141,1.5603786947626797,1.5629557870388644,1.5655371355924659,1.5681227474530721,1.5707126296618814,1.573306789271721,1.5759052333470662,1.5785079689640604,1.5811150032105334,1.5837263431860216,1.5863419960017862,1.5889619687808336,1.5915862686579343,1.5942149027796426,1.5968478783043161,1.5994852024021344,1.6021268822551198,1.6047729250571561,1.6074233380140084,1.6100781283433425,1.6127373032747452,1.6154008700497431,1.6180688359218229,1.6207412081564512,1.623417994031094,1.6260992008352366,1.6287848358704036,1.6314749064501783,1.6341694199002235,1.6368683835583004,1.6395718047742898,1.6422796909102106,1.6449920493402412,1.6477088874507391,1.6504302126402606,1.6531560323195815,1.6558863539117172,1.6586211848519428,1.6613605325878129,1.6641044045791831,1.6668528082982292,1.6696057512294677,1.6723632408697768,1.6751252847284162,1.6778918903270474,1.6806630651997552,1.683438816893067,1.6862191529659742,1.6890040809899527,1.6917936085489826,1.6945877432395702,1.6973864926707678,1.7001898644641948,1.7029978662540581,1.7058105056871733,1.7086277904229854,1.7114497281335892,1.7142763265037511,1.7171075932309292,{"$f":"LR51*(1+LS50*LS7)","v":1.7199435360252946},1.7227841626097524,1.725629480719963,1.7284794981043625,1.7313342225241841,1.7341936617534797,1.7370578235791403,1.7399267158009177,1.7428003462314461,1.745678722696262,1.7485618530338272,1.7514497450955488,1.7543424067458016,1.7572398458619487,1.7601420703343635,1.7630490880664509,1.7659609069746689,1.7688775349885504,1.7717989800507241,1.7747252501169373,1.7776563531560761,1.7805922971501884,1.7835330900945048,1.7864787399974609,1.7894292548807187,1.7923846427791887,1.7953449117410518,1.798310069827781,1.8012801251141635,1.8042550856883226,1.8072349596517399,1.8102197551192771,1.8132094802191987,1.8162041430931932,1.8192037518963959,1.8222083147974111,1.8252178399783341,1.8282323356347736,1.8312518099758739,1.8342762712243377,1.8373057276164477,1.8403401874020899,1.8433796588447755,1.8464241502216636,1.8494736698235836,1.852528225955058,1.8555878269343247,1.8586524810933602,1.8617221967779016,1.8647969823474699,1.8678768461753923,1.8709617966488252,1.8740518421687775,1.8771469911501326,1.880247252021672,1.8833526332260979,1.8864631432200563,1.8895787904741601,1.8926995834730123,1.8958255307152285,1.8989566407134608,1.9020929219944205,1.9052343830989014,1.9083810325818029,{"$f":"OD51*(1+OE50*OE7)","v":1.9115328790121542},1.9146899309731364,1.9178521970621065,1.921019685890621,1.9241924060844586,1.9273703662836446,1.9305535751424738,1.9337420413295343,1.9369357735277313,1.9401347804343101,1.9433390707608804,1.9465486532334402,1.9497635365923984,1.9529837295926002,1.9562092410033498,1.9594400796084346,1.9626762542061489,1.9659177736093185,1.9691646466453243,1.9724168821561261,1.9756744889982869,1.9789374760429972,1.982205852176099,1.9854796262981098,1.9887588073242473,1.9920434041844532,1.9953334258234179,1.9986288812006043,2.0019297792902728,2.0052361290815059,2.0085479395782317,2.0118652197992497,2.0151879787782536,2.0185162255638582,2.0218499692196219,2.0251892188240732,2.0285339834707337,2.0318842722681438,2.0352400943398878,2.0386014588246177,2.0419683748760797,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"QP51*(1+QQ50*QQ7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"TB51*(1+TC50*TC7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"VN51*(1+VO50*VO7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"XZ51*(1+YA50*YA7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0171448768492266,1.0194056108148271,1.0216713695494448,1.0239421642212685,1.0262180060233097,1.0284989061734577,1.0307848759145353,1.0330759265143534,1.0353720692657675,1.0376733154867326,1.0399796765203595,1.0422911637349703,1.0444381128777682,1.04658948438428,1.0487452873638508,1.0509055309445894,1.0530702242734074,1.055239376516057,1.0574129968571711,1.0595910945003006,1.0617736786679548,1.0639607586016393,1.0661523435618963,1.068348442828343,1.0706360633145942,1.0729285822097159,1.0752260100025151,1.0775283572042578,1.0798356343487177,1.0821478519922241,1.0844650207137101,1.0867871511147615,1.0891142538196645,1.091446339475455,1.0937834187519671,1.0961255023418814,1.0979358427261072,1.0997491730346618,1.101565498205648,1.1033848231853249,1.1052071529281204,1.107032492396645,1.1088608465617054,1.1106922204023182,1.112526618905723,1.1143640470673963,1.1162045098910649,1.11804801238872,1.1198945595806302,1.1217441564953559,1.1235968081697618,1.1254525196490321,1.1273112959866836,{"$f":"IF($F$52,BX51,1)","v":1.1291731422445785},1.1310380634929402,1.1329060648103653,1.134777151283838,1.1366513280087447,1.1385286000888868,1.140408972636495,1.1422924507722434,1.1441790396252633,1.1460687443331574,1.1479615700420132,1.1498575219064175,1.1517566050894705,1.1536588247627995,1.1555641861065729,1.157472694309515,1.15938435456892,1.1612991720906649,1.1632171520892254,1.1651382997876889,1.1670626204177694,1.1689901192198215,1.1709208014428545,1.172854672344547,1.1747917371912611,1.1767320012580564,1.1786754698287054,1.1806221481957064,1.1825720416602994,1.1845251555324792,1.1864814951310108,1.1884410657834434,1.1904038728261255,1.1923699216042185,1.194339217471712,1.1963117657914384,1.1982875719350867,1.2002666412832181,1.2022489792252802,1.2042345911596213,1.2062234824935061,1.2082156586431294,1.2102111250336316,1.2122098870991129,1.2142119502826487,1.2162173200363036,1.218226001821147,1.220238001107268,1.2222533233737893,1.2242719741088834,1.2262939588097865,1.2283192829828145,1.2303479521433769,1.2323799718159927,1.2344153475343049,1.2364540848410959,1.2384961892883024,1.2405416664370303,1.2425905218575708,1.244642761129414,1.2466983898412656,1.2487574135910615,1.2508198379859827,1.2528856686424712,{"$f":"IF($F$52,EJ51,1)","v":1.254954911186245},1.2570275712523131,1.2591036544849916,1.2611831665379185,1.263266113074069,1.2653524997657715,1.2674423322947226,1.2695356163520026,1.2716323576380915,1.2737325618628832,1.2758362347457028,1.2779433820153212,1.2800540094099704,1.2821681226773598,1.2842857275746919,1.2864068298686773,1.2885314353355508,1.2906595497610875,1.2927911789406177,1.2949263286790433,1.2970650047908538,1.2992072131001415,1.3013529594406177,1.3035022496556283,1.3056550895981704,1.3078114851309077,1.3099714421261865,1.3121349664660515,1.3143020640422627,1.3164727407563099,1.3186470025194308,1.3208248552526249,1.3230063048866716,1.325191357362145,1.3273800186294307,1.3295722946487416,1.3317681913901347,1.3339677148335267,1.336170870968711,1.3383776657953734,1.3405881053231088,1.3428021955714371,1.3450199425698204,1.3472413523576785,1.3494664309844062,1.3516951845093892,1.3539276190020204,1.3561637405417175,1.3584035552179383,1.3606470691301982,1.3628942883880861,1.3651452191112818,1.3673998674295718,1.3696582394828667,1.3719203414212175,1.3741861794048329,1.3764557596040952,1.3787290881995777,1.3810061713820616,1.3832870153525527,1.3855716263222981,1.3878600105128032,1.3901521741558489,1.3924481234935084,{"$f":"IF($F$52,GV51,1)","v":1.3947478647781641},1.3970514042725248,1.3993587482496428,1.4016699029929305,1.4039848747961778,1.40630366996357,1.4086262948097037,1.4109527556596047,1.4132830588487448,1.41561721072306,1.4179552176389667,1.4202970859633794,1.4226428220737284,1.4249924323579763,1.4273459232146366,1.42970330105279,1.4320645722921024,1.4344297433628423,1.4367988207058986,1.4391718107727975,1.4415487200257207,1.4439295549375222,1.4463143219917469,1.448703027682648,1.4510956785152038,1.4534922810051367,1.4558928416789301,1.4582973670738464,1.4607058637379451,1.4631183382300998,1.4655347971200172,1.4679552469882542,1.4703796944262357,1.4728081460362732,1.4752406084315826,1.4776770882363015,1.4801175920855085,1.4825621266252402,1.4850106985125096,1.4874633144153242,1.4899199810127048,1.4923807049947027,1.4948454930624184,1.4973143519280201,1.4997872883147612,1.5022643089569994,1.5047454206002149,1.5072306300010283,1.5097199439272195,1.5122133691577457,1.5147109124827605,1.5172125807036314,1.5197183806329597,1.5222283190945975,1.5247424029236676,1.5272606389665813,1.5297830340810572,1.5323095951361403,1.5348403290122201,1.5373752426010499,1.5399143428057649,1.5424576365409017,1.5450051307324169,1.5475568323177054,{"$f":"IF($F$52,JH51,1)","v":1.5501127482456201},1.5526728854764906,1.5552372509821422,1.5578058517459141,1.5603786947626797,1.5629557870388644,1.5655371355924659,1.5681227474530721,1.5707126296618814,1.573306789271721,1.5759052333470662,1.5785079689640604,1.5811150032105334,1.5837263431860216,1.5863419960017862,1.5889619687808336,1.5915862686579343,1.5942149027796426,1.5968478783043161,1.5994852024021344,1.6021268822551198,1.6047729250571561,1.6074233380140084,1.6100781283433425,1.6127373032747452,1.6154008700497431,1.6180688359218229,1.6207412081564512,1.623417994031094,1.6260992008352366,1.6287848358704036,1.6314749064501783,1.6341694199002235,1.6368683835583004,1.6395718047742898,1.6422796909102106,1.6449920493402412,1.6477088874507391,1.6504302126402606,1.6531560323195815,1.6558863539117172,1.6586211848519428,1.6613605325878129,1.6641044045791831,1.6668528082982292,1.6696057512294677,1.6723632408697768,1.6751252847284162,1.6778918903270474,1.6806630651997552,1.683438816893067,1.6862191529659742,1.6890040809899527,1.6917936085489826,1.6945877432395702,1.6973864926707678,1.7001898644641948,1.7029978662540581,1.7058105056871733,1.7086277904229854,1.7114497281335892,1.7142763265037511,1.7171075932309292,1.7199435360252946,{"$f":"IF($F$52,LT51,1)","v":1.7227841626097524},1.725629480719963,1.7284794981043625,1.7313342225241841,1.7341936617534797,1.7370578235791403,1.7399267158009177,1.7428003462314461,1.745678722696262,1.7485618530338272,1.7514497450955488,1.7543424067458016,1.7572398458619487,1.7601420703343635,1.7630490880664509,1.7659609069746689,1.7688775349885504,1.7717989800507241,1.7747252501169373,1.7776563531560761,1.7805922971501884,1.7835330900945048,1.7864787399974609,1.7894292548807187,1.7923846427791887,1.7953449117410518,1.798310069827781,1.8012801251141635,1.8042550856883226,1.8072349596517399,1.8102197551192771,1.8132094802191987,1.8162041430931932,1.8192037518963959,1.8222083147974111,1.8252178399783341,1.8282323356347736,1.8312518099758739,1.8342762712243377,1.8373057276164477,1.8403401874020899,1.8433796588447755,1.8464241502216636,1.8494736698235836,1.852528225955058,1.8555878269343247,1.8586524810933602,1.8617221967779016,1.8647969823474699,1.8678768461753923,1.8709617966488252,1.8740518421687775,1.8771469911501326,1.880247252021672,1.8833526332260979,1.8864631432200563,1.8895787904741601,1.8926995834730123,1.8958255307152285,1.8989566407134608,1.9020929219944205,1.9052343830989014,1.9083810325818029,1.9115328790121542,{"$f":"IF($F$52,OF51,1)","v":1.9146899309731364},1.9178521970621065,1.921019685890621,1.9241924060844586,1.9273703662836446,1.9305535751424738,1.9337420413295343,1.9369357735277313,1.9401347804343101,1.9433390707608804,1.9465486532334402,1.9497635365923984,1.9529837295926002,1.9562092410033498,1.9594400796084346,1.9626762542061489,1.9659177736093185,1.9691646466453243,1.9724168821561261,1.9756744889982869,1.9789374760429972,1.982205852176099,1.9854796262981098,1.9887588073242473,1.9920434041844532,1.9953334258234179,1.9986288812006043,2.0019297792902728,2.0052361290815059,2.0085479395782317,2.0118652197992497,2.0151879787782536,2.0185162255638582,2.0218499692196219,2.0251892188240732,2.0285339834707337,2.0318842722681438,2.0352400943398878,2.0386014588246177,2.0419683748760797,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,QR51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,TD51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,VP51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,YB51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,AAN51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.4E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.4E-2},{"$f":"$F55*L$52","v":1.4E-2},1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4034527776812251E-2,1.406914070843676E-2,1.4103839004888263E-2,1.4138622876699456E-2,1.417349253492226E-2,1.4208448191129111E-2,1.4240028275889173E-2,1.4271678551407579E-2,1.4303399173692227E-2,1.433519029909776E-2,1.4367052084326336E-2,1.4398984686428409E-2,1.4430988262803495E-2,1.4463062971200948E-2,1.4495208969720745E-2,1.4527426416814256E-2,1.4559715471285033E-2,1.4592076292289586E-2,1.4622133580288755E-2,1.465225278137992E-2,1.4682434023093912E-2,1.4712677433224252E-2,1.4742983139827703E-2,1.4773351271224798E-2,1.4803781956000395E-2,1.4834275323004209E-2,1.4864831501351367E-2,1.489545062042295E-2,1.4926132809866547E-2,1.4956878199596802E-2,1.4988904886404319E-2,1.5021000150936022E-2,1.5053164140035212E-2,1.508539700085961E-2,1.5117698880882047E-2,1.5150069927891138E-2,1.5182510289991942E-2,1.5215020115606662E-2,1.5247599553475304E-2,1.5280248752656371E-2,1.5312967862527539E-2,1.5345757032786341E-2,1.5371101798165502E-2,1.5396488422485265E-2,1.5421916974879072E-2,1.544738752459455E-2,1.5472900140993687E-2,1.549845489355303E-2,1.5524051851863875E-2,1.5549691085632455E-2,1.5575372664680122E-2,1.5601096658943549E-2,1.562686313847491E-2,1.565267217344208E-2,1.5678523834128825E-2,1.5704418190934981E-2,1.5730355314376665E-2,1.575633527508645E-2,1.5782358143813568E-2,{"$f":"$F55*BX$52","v":1.5808423991424101E-2},1.5834532888901163E-2,1.5860684907345116E-2,1.5886880117973734E-2,1.5913118592122424E-2,1.5939400401244416E-2,1.5965725616910929E-2,1.5992094310811406E-2,1.6018506554753686E-2,1.6044962420664204E-2,1.6071461980588186E-2,1.6098005306689846E-2,1.6124592471252589E-2,1.6151223546679194E-2,1.6177898605492021E-2,1.6204617720333211E-2,1.623138096396488E-2,1.6258188409269309E-2,1.6285040129249157E-2,1.6311936197027643E-2,1.6338876685848772E-2,1.6365861669077501E-2,1.6392891220199962E-2,1.6419965412823659E-2,1.6447084320677655E-2,1.647424801761279E-2,1.6501456577601877E-2,1.652871007473989E-2,1.6556008583244193E-2,1.658335217745471E-2,1.661074093183415E-2,1.663817492096821E-2,1.6665654219565756E-2,1.6693178902459058E-2,1.672074904460397E-2,1.6748364721080138E-2,1.6776026007091216E-2,1.6803732977965054E-2,1.6831485709153923E-2,1.6859284276234697E-2,1.6887128754909084E-2,1.6915019221003812E-2,1.6942955750470844E-2,1.6970938419387582E-2,1.6998967303957082E-2,1.702704248050825E-2,1.7055164025496058E-2,1.7083332015501752E-2,1.7111546527233051E-2,1.713980763752437E-2,1.7168115423337012E-2,1.7196469961759404E-2,1.7224871330007278E-2,1.7253319605423898E-2,1.728181486548027E-2,1.7310357187775342E-2,1.7338946650036234E-2,1.7367583330118425E-2,1.7396267306005991E-2,1.7424998655811794E-2,1.7453777457777719E-2,1.7482603790274862E-2,1.7511477731803757E-2,1.7540399360994597E-2,{"$f":"$F55*EJ$52","v":1.7569368756607431E-2},1.7598385997532384E-2,1.7627451162789885E-2,1.7656564331530858E-2,1.7685725583036965E-2,1.7714934996720801E-2,1.7744192652126116E-2,1.7773498628928037E-2,1.7802853006933281E-2,1.7832255866080365E-2,1.7861707286439842E-2,1.7891207348214498E-2,1.7920756131739584E-2,1.7950353717483037E-2,1.7980000186045689E-2,1.8009695618161483E-2,1.8039440094697712E-2,1.8069233696655227E-2,1.8099076505168649E-2,1.8128968601506607E-2,1.8158910067071956E-2,1.8188900983401982E-2,1.8218941432168647E-2,1.8249031495178796E-2,1.8279171254374386E-2,1.8309360791832707E-2,1.8339600189766613E-2,1.8369889530524722E-2,1.8400228896591677E-2,1.8430618370588341E-2,1.8461058035272031E-2,1.8491547973536748E-2,1.8522088268413402E-2,1.8552679003070029E-2,1.8583320260812029E-2,1.8614012125082381E-2,1.8644754679461886E-2,1.8675548007669376E-2,1.8706392193561953E-2,1.8737287321135228E-2,1.8768233474523523E-2,1.8799230738000119E-2,1.8830279195977486E-2,1.8861378933007499E-2,1.8892530033781687E-2,1.8923732583131448E-2,1.8954986666028285E-2,1.8986292367584045E-2,1.9017649773051138E-2,1.9049058967822774E-2,1.9080520037433206E-2,1.9112033067557946E-2,1.9143598144014003E-2,1.9175215352760133E-2,1.9206884779897047E-2,1.9238606511667661E-2,1.9270380634457334E-2,1.9302207234794089E-2,1.9334086399348863E-2,1.9366018214935738E-2,1.9398002768512175E-2,1.9430040147179244E-2,1.9462130438181884E-2,1.949427372890912E-2,{"$f":"$F55*GV$52","v":1.95264701068943E-2},1.9558719659815347E-2,1.9591022475495001E-2,1.9623378641901026E-2,1.9655788247146491E-2,1.9688251379489981E-2,1.9720768127335853E-2,1.9753338579234465E-2,1.9785962823882428E-2,1.981864095012284E-2,1.9851373046945533E-2,1.9884159203487312E-2,1.99169995090322E-2,1.9949894053011671E-2,1.9982842925004914E-2,2.001584621473906E-2,2.0048904012089433E-2,2.0082016407079795E-2,2.0115183489882581E-2,2.0148405350819167E-2,2.018168208036009E-2,2.0215013769125312E-2,2.0248400507884456E-2,2.0281842387557071E-2,2.0315339499212853E-2,2.0348891934071914E-2,2.0382499783505023E-2,2.0416163139033851E-2,2.0449882092331232E-2,2.0483656735221397E-2,2.0517487159680242E-2,2.0551373457835559E-2,2.0585315721967302E-2,2.0619314044507824E-2,2.0653368518042156E-2,2.0687479235308222E-2,2.0721646289197121E-2,2.0755869772753364E-2,2.0790149779175135E-2,2.082448640181454E-2,2.0858879734177868E-2,2.0893329869925838E-2,2.0927836902873857E-2,2.0962400926992281E-2,2.0997022036406656E-2,2.103170032539799E-2,2.1066435888403009E-2,2.1101228820014396E-2,2.1136079214981073E-2,2.1170987168208442E-2,2.1205952774758646E-2,2.124097612985084E-2,2.1276057328861436E-2,2.1311196467324368E-2,2.1346393640931348E-2,2.1381648945532138E-2,2.1416962477134802E-2,2.1452334331905965E-2,2.1487764606171082E-2,2.1523253396414699E-2,2.1558800799280711E-2,2.1594406911572626E-2,2.1630071830253835E-2,2.1665795652447875E-2,{"$f":"$F55*JH$52","v":2.1701578475438681E-2},2.173742039667087E-2,2.1773321513749992E-2,2.18092819244428E-2,2.1845301726677514E-2,2.1881381018544102E-2,2.1917519898294522E-2,2.1953718464343009E-2,2.1989976815266342E-2,2.2026295049804093E-2,2.2062673266858929E-2,2.2099111565496845E-2,2.2135610044947469E-2,2.2172168804604302E-2,2.2208787944025008E-2,2.2245467562931671E-2,2.2282207761211082E-2,2.2319008638914999E-2,2.2355870296260426E-2,2.2392792833629882E-2,2.2429776351571677E-2,2.2466820950800187E-2,2.2503926732196117E-2,2.2541093796806796E-2,2.2578322245846431E-2,2.2615612180696403E-2,2.265296370290552E-2,2.2690376914190315E-2,2.2727851916435317E-2,2.2765388811693314E-2,2.280298770218565E-2,2.2840648690302497E-2,2.2878371878603129E-2,2.2916157369816208E-2,2.2954005266840057E-2,2.299191567274295E-2,2.3029888690763379E-2,2.3067924424310347E-2,2.3106022976963649E-2,2.3144184452474143E-2,2.318240895476404E-2,2.3220696587927199E-2,2.3259047456229382E-2,2.3297461664108565E-2,2.3335939316175211E-2,2.337448051721255E-2,2.3413085372176876E-2,2.3451753986197827E-2,2.3490486464578665E-2,2.3529282912796573E-2,2.3568143436502938E-2,2.3607068141523638E-2,2.3646057133859338E-2,2.3685110519685759E-2,2.3724228405353983E-2,2.3763410897390751E-2,2.3802658102498729E-2,2.3841970127556813E-2,2.3881347079620426E-2,2.3920789065921797E-2,2.3960296193870249E-2,2.3999868571052515E-2,2.4039506305233008E-2,2.4079209504354125E-2,{"$f":"$F55*LT$52","v":2.4118978276536536E-2},2.4158812730079481E-2,2.4198712973461076E-2,2.4238679115338578E-2,2.4278711264548714E-2,2.4318809530107965E-2,2.4358974021212849E-2,2.4399204847240244E-2,2.4439502117747668E-2,2.4479865942473582E-2,2.4520296431337685E-2,2.4560793694441221E-2,2.4601357842067281E-2,2.464198898468109E-2,2.4682687232930312E-2,2.4723452697645365E-2,2.4764285489839707E-2,2.4805185720710138E-2,2.4846153501637123E-2,2.4887188944185065E-2,2.4928292160102637E-2,2.4969463261323068E-2,2.5010702359964453E-2,2.5052009568330064E-2,2.5093384998908643E-2,2.5134828764374725E-2,2.5176340977588935E-2,2.5217921751598288E-2,2.5259571199636517E-2,2.5301289435124358E-2,2.5343076571669881E-2,2.5384932723068781E-2,2.5426858003304707E-2,2.5468852526549544E-2,2.5510916407163756E-2,2.5553049759696678E-2,2.5595252698886833E-2,2.5637525339662234E-2,2.5679867797140727E-2,2.572228018663027E-2,2.5764762623629259E-2,2.5807315223826857E-2,2.5849938103103293E-2,2.5892631377530173E-2,2.5935395163370813E-2,2.5978229577080545E-2,2.6021134735307042E-2,2.6064110754890624E-2,2.6107157752864579E-2,2.6150275846455493E-2,2.6193465153083555E-2,2.6236725790362885E-2,2.6280057876101857E-2,2.6323461528303407E-2,2.636693686516537E-2,2.6410484005080788E-2,2.6454103066638243E-2,2.6497794168622173E-2,2.6541557430013199E-2,2.6585392969988453E-2,2.6629300907921889E-2,2.6673281363384621E-2,2.6717334456145242E-2,2.6761460306170159E-2,{"$f":"$F55*OF$52","v":2.6805659033623912E-2},2.6849930758869493E-2,2.6894275602468695E-2,2.6938693685182421E-2,2.6983185127971026E-2,2.7027750051994634E-2,2.7072388578613479E-2,2.7117100829388237E-2,2.7161886926080341E-2,2.7206746990652328E-2,2.7251681145268162E-2,2.7296689512293578E-2,2.7341772214296404E-2,2.7386929374046898E-2,2.7432161114518086E-2,2.7477467558886085E-2,2.7522848830530459E-2,2.756830505303454E-2,2.7613836350185765E-2,2.7659442845976018E-2,2.7705124664601961E-2,2.7750881930465387E-2,2.7796714768173539E-2,2.7842623302539463E-2,2.7888607658582348E-2,2.793466796152785E-2,2.7980804336808461E-2,2.8027016910063821E-2,2.8073305807141083E-2,2.8119671154095246E-2,2.8166113077189497E-2,2.8212631702895553E-2,2.8259227157894015E-2,2.8305899569074706E-2,2.8352649063537027E-2,2.8399475768590272E-2,2.8446379811754016E-2,2.8493361320758432E-2,2.8540420423544648E-2,2.8587557248265116E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*QR$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*TD$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*VP$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*YB$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*AAN$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,{"$f":"SUM(BW32:BW33)","v":209079.37416893567},202250.76461551641,208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,{"$f":"SUM(EI32:EI33)","v":197021.49923531184},203504.24762246059,196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,{"$f":"SUM(GU32:GU33)","v":198242.57299374044},178983.37087651971,198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,{"$f":"SUM(JG32:JG33)","v":193036.65925298192},186732.0106917615,192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,{"$f":"SUM(LS32:LS33)","v":181903.98820817421},187889.31362062602,181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,{"$f":"SUM(OE32:OE33)","v":183031.36865861531},165249.93014339224,182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":1657765.1186350058},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,3005.9561954781625,3012.1169918653286,2920.9262080523572,3024.4764907233516,2932.9115274241776,3036.8867038173867,3042.3712861905969,2752.9110213670151,3053.3701841030934,2960.2108407596643,3064.4088456551699,2970.9127090637626,3075.4874146018674,3081.0417094137056,2987.0380985980032,3092.1804101304156,2997.8369538384354,3103.3593799071896,3108.459022132874,2812.2541046399078,3118.6834605475005,3023.040275129425,3128.9415294974333,3032.9837515908862,3139.2333396012582,3144.3919322536453,3047.9603243626543,3154.7345622944026,3057.9857686116457,3165.111211629976,3170.5699622748425,2971.132441785373,3181.5157233195318,3084.1962253752199,3192.4992724232366,3094.8437983036115,3203.5207400417007,3209.0457341844949,3110.8841197558477,3220.1243251652345,3121.6238273219074,3231.2411627738766,3235.2323268143064,2925.754702531809,3243.2294504008069,3142.4858923865741,3251.2463419604233,3150.2537574149869,3259.2830503573186,3263.3088511728179,3161.9415721707542,3271.3753767102439,3169.7575294101666,3279.4618417744541,3283.512567026919,2969.4165251065451,3291.6290338347912,3189.3820526689997,3299.7655636185459,{"$f":"BX55*BX57+BX56*BX58","v":3197.2658396317984},3307.9222059715612,3312.0080848929847,3209.1280747836809,3320.1949893557185,3217.0606716504499,3328.4021309081477,3332.5133062205982,3013.72992477655,3340.7508972407609,3236.9780569362665,3349.0088506419793,3244.9794957675858,3357.287216757727,3361.4340703467706,3257.0187542379608,3369.7431501818219,3265.0697313765463,3378.0727691100878,3382.2452965949915,3167.9440761017336,3390.6058193965696,3285.2843491479684,3398.9870084524805,3293.4051955982159,3407.3889148473363,3411.5976530453304,3305.6241191535728,3420.0307315085656,3313.7952431845392,3428.4846555754148,3432.7194508077059,3104.3504951505488,3441.2047399346611,3334.3115291217114,3449.7110037240104,3342.5535651428277,3458.238294022713,3462.5098403502834,3354.9548349734437,3471.0687679065072,3363.2478988811076,3479.6488521508822,3483.9468443688643,3150.6775506660924,3492.5587617425549,3384.070354859025,3501.1919667891539,3392.4353889954987,3509.8465121293493,3514.1818038890674,3405.0217263037739,3522.8684586180671,3413.4385498296397,3531.5765857621527,3535.9387180714025,3197.6959572633182,3544.6791533991354,3434.5717449059821,3553.4411940814311,3443.0616126916943,3562.2248935242519,3566.6248820063092,3455.8357792892612,{"$f":"EJ55*EJ57+EJ56*EJ58","v":3575.4411700149612},3464.3782093313234,3584.2792508773114,3588.7064804576244,3361.3237475942292,3597.5773516473164,3485.8267807490461,3606.4701506140755,3494.4433451100467,3615.3849315608541,3619.8505822518009,3507.4081440237956,3628.7984380923231,3516.0780550418012,3637.7684120071499,3642.2617103225716,3293.8482465403049,3651.264963903594,3537.8467092466813,3660.2904724957853,3546.5918609099622,3669.3382911109834,3673.8705839055829,3559.7501369971051,3682.95197100004,3568.5494314238704,3692.0558062427594,3696.6161592547533,3343.0032278530221,3705.7537708050577,3590.6429450972355,3714.9139694840346,3599.5186030056166,3724.0968111244788,3728.6967405407286,3612.873243577933,3737.9136516118574,3621.8038522367888,3747.1533458309877,3751.7817542147859,3392.8917621429882,3761.0557287944048,3644.2270733436662,3770.3526275764789,3653.2351850768659,3779.6725072270101,3784.3410826243635,3666.7891205342635,3793.6955401328364,3675.8530030627317,3803.0731207883414,3807.7706001525203,3566.5078248616405,3817.1829727435324,3698.6108519156314,3826.6186116410267,3707.7533941176225,3836.0775743566446,3840.8158201575015,3721.5095985911539,3850.3098767457141,3730.7087438709582,3859.8274015538873,3864.5949826632227,{"$f":"GV55*GV57+GV56*GV58","v":3494.913441051538},3874.1478186162931,3753.8062142095341,3883.7242680851809,3763.0851930222766,3893.3243894397892,3898.1333453542779,3777.0466850267508,3907.7690842967586,3786.3831116202259,3917.4286416817458,3922.2673706833925,3547.0689722193424,3931.9627661709687,3809.8252717070486,3941.6821275651946,3819.2427232106993,3951.4255141070444,3956.3062353611645,3833.4125663070299,3966.0857710217097,3842.888322900063,3975.8894805737691,3980.8004192268181,3600.0028343751032,3990.6405017030897,3866.6803166327459,4000.5049077356662,3876.2383072924308,4010.3936974495932,4015.3472550167685,3890.6196107598744,4025.2727333123898,3900.2367766114376,4035.2227462529963,4040.2069721614525,3784.2168800024901,4050.1939008291797,3924.3838246513587,4060.2055160401701,3934.0844517706182,4070.2418788167311,4075.2693596528056,3948.6803712890401,4085.3429585246108,3958.4410566874462,4095.4414581784931,4100.5000650277361,3708.2521859566873,4110.6360313120413,3982.9484576053137,4120.7970525435194,3992.793849786312,4130.9831906551308,4136.0856979368855,4007.6075881286361,4146.3096278279827,4017.5139348545981,4156.5588301022099,4161.6929278989819,3763.5914284658106,4171.9801559282132,4042.387066293114,4182.2928128063177,{"$f":"JH55*JH57+JH56*JH58","v":4052.3793839037171},4192.6309613904969,4197.8096147577153,4067.4141916387048,4208.1861190982472,4077.4683734353025,4218.5882729684654,4223.7989882844331,3819.7565133416097,4234.2397353781998,4102.7126932891706,4244.7062908023772,4112.8541289369923,4255.1987183522006,4260.45465415335,4128.1133051425159,4270.9860098527715,4138.3175281921822,4281.5433978566925,4286.8318740756558,4015.2154707388922,4297.4284312401578,4163.9385758057369,4308.0511818797113,4174.2313548192642,4318.7001907415852,4324.0345622831655,4189.7182478062196,4334.72308022986,4200.0747512148391,4345.4380189681206,4350.8054165369031,3934.613691180622,4361.5601089676393,4226.0781485975376,4372.3413857656842,4236.5245295144305,4383.1493126445457,4388.5632904441609,4252.2425375614575,4399.4113160125207,4262.7535938496912,4410.28615665701,4415.7336533400921,3993.3309871780598,4426.6488409320782,4289.1450469097445,4437.5910096170192,4299.747321972427,4448.5602260890846,4454.0549981322865,4315.6998940715876,4465.0649116973536,4326.3678096735339,4476.1020405071276,4481.6308316450895,4052.9245371409052,4492.7089095106849,4353.1531094699512,4503.8143711153261,4363.9136051285959,4514.9472841484785,4520.5240561494447,4380.1042417421895,{"$f":"LT55*LT57+LT56*LT58","v":4531.6982736092395},4390.9313575114793,4542.9001124541392,4548.511411225948,4260.314825415172,4559.7548102204191,4418.1163815248019,4571.0260016088223,4429.0374589478224,4582.3250540907729,4587.9850497568787,4445.4697127764821,4599.3260230625128,4456.4584044999383,4610.6950299545952,4616.3900676438107,4174.7929004003345,4627.8012548987281,4484.0491179219225,4639.240649300933,4495.133173514082,4650.7083205752588,4656.4527818755942,4511.8106502763494,4667.9629995693058,4522.9633291952932,4679.5016692022,4685.281695467158,4237.0944551908997,4696.8631749317628,4550.9657862378554,4708.4732824864805,4562.2152521661083,4720.1120888966707,4725.9422763345619,4579.1416113896285,4737.6242640957726,4590.4607247289887,4749.3351283920892,4755.2014115401153,4300.3257528027079,4766.9557245307469,4618.8810699526712,4778.7390928361674,4630.2984146798526,4790.55158827778,4796.4687811673821,4647.4773705043845,4808.3251023669054,4658.9654020096796,4820.210731033817,4826.1645582995225,4520.3756918958625,4838.0942840572752,4687.8098716719542,4850.0534987300734,4699.3976004984324,4862.0422752111372,4868.047771958155,4716.8329224908393,4880.0810282206749,4728.4923929731904,4892.1440293137821,4898.1867071415309,{"$f":"OF55*OF57+OF56*OF58","v":4429.6332827539427},4910.2944633982006,4757.7673163968711,4922.432148640909,4769.5279720102835,4934.5998368506798,4940.6949552372753,4787.2234859916862,4952.9077870122155,4799.0569538809532,4965.1508075078364,4971.2836618384063,4495.7378889587544,4983.5721053909047,4828.7687548430367,4995.8909245677314,4840.70491787623,5008.2401944539488,5014.4262719278995,4858.6645067615054,5026.8213590688256,4870.6745686676859,5039.2470854448111,5045.4714620063551,4562.8289919416429,5057.9432892996847,4900.829766808919,5070.445945520938,4912.944056406217,5082.9795068756894,5089.2579008438652,4931.1716610560215,5101.8379631965126,4943.3609523390205,5114.4491220217469,5120.7663866250787,4796.3113603680013,5133.4243343440203,4973.9661645944961,5146.1135710592462,4986.2612389864189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":6}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":6},{"$f":"F64/(months/Months_Period)","v":0.5},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(BW14+BW15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(EI14+EI15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(GU14+GU15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(JG14+JG15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(LS14+LS15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(OE14+OE15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":371858.85457116622},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,601.47976186338224,602.96317321871823,604.45024306663981,605.94098042997666,607.43539435381115,608.93349390553328,610.28692610953601,611.64336648889628,613.00282172966695,614.36529853276113,615.73080361398581,617.09934370407461,618.4709255487212,619.84555590861203,621.22324155946046,622.6039892920395,623.98780591221566,625.37469824098218,626.66286772666092,627.95369063056796,629.24717241831047,630.54331856675367,631.84213456404439,633.14362590963424,634.4477981143026,635.75465670018036,637.0642072007729,638.3764551609836,639.69140613713773,641.00906569700578,642.38163798875644,643.75714932582957,645.13560600150902,646.5170143225547,647.90138060923061,649.28871119533449,650.67901242822609,652.07229066885691,653.46855229179869,654.86780368527297,656.27005125118023,657.67530140512883,658.76150563566432,659.84950382079705,660.93929892338883,662.03089391119499,663.12429175687225,664.21949543798701,665.31650793702318,666.41533224139096,667.51597134343376,668.61842824043777,669.72270593463895,670.82880743323199,671.93673574837817,673.04649389721351,674.15808490185714,675.27151178941926,676.38677759201016,{"$f":"BX66*BX51","v":677.5038853467471},678.62283809576411,679.74363888621917,680.86629077030284,681.99079680524676,683.1171600533321,684.24538358189704,685.37547046334601,686.50742377515803,687.64124659989443,688.77694202520786,689.91451314385051,691.05396305368231,692.19529485767964,693.33851166394368,694.483616585709,695.63061274135202,696.77950325439895,697.93029125353519,699.08297987261335,700.23757225066163,701.39407153189291,702.55248086571271,703.7128034067282,704.87504231475668,706.03920075483381,707.20528189722324,708.37328891742391,709.54322499617967,710.71509331948755,711.88889707860642,713.06463947006603,714.24232369567528,715.42195296253112,716.60353048302716,717.78705947486299,718.97254316105204,720.15998476993093,721.34938753516815,722.54075469577276,723.73408949610371,724.92939518587764,726.12667502017894,727.32593225946778,728.52717016958923,729.73039202178211,730.93560109268822,732.14280066436083,733.35199402427361,734.5631844653301,735.77637528587195,736.9915697896887,738.20877128602615,739.42798308959561,740.64920852058299,741.87245090465751,743.09771357298143,744.32499986221819,745.55431311454242,746.78565667764838,748.01903390475934,749.25444815463686,750.49190279158961,751.7314011854827,{"$f":"EJ66*EJ51","v":752.972946711747},754.21654275138792,755.46219269099493,756.70989992275111,757.95966784444136,759.21149985946283,760.4653993768336,761.72136981120161,762.97941458285493,764.23953711772992,765.50174084742173,766.76602920919277,768.03240564598218,769.30087360641585,770.57143654481513,771.84409792120641,773.11886120133045,774.39572985665257,775.67470736437065,776.95579720742603,778.23900287451227,779.5243278600849,780.81177566437066,782.10134979337704,783.39305375890228,784.68689107854459,785.9828652757119,787.28097987963088,788.58123842535758,789.88364445378591,791.18820151165846,792.49491315157502,793.80378293200295,795.11481441728699,796.42801117765839,797.74337678924496,799.06091483408079,800.38062890011599,801.70252258122662,803.02659947722407,804.35286319386523,805.68131734286226,807.01196554189221,808.34481141460708,809.67985859064368,811.01711070563351,812.35657140121225,813.69824432503049,815.04213313076298,816.38824147811886,817.73657303285165,819.08713146676905,820.43992045774303,821.79494368971996,823.15220485273051,824.51170764289975,825.87345576245707,827.2374529197466,828.60370282923691,829.97220921153166,831.34297579337886,832.71600630768194,834.09130449350937,835.46887409610508,{"$f":"GV66*GV51","v":836.84871886689848},838.2308425635149,839.61524894978572,841.00194179575828,842.39092487770665,843.78220197814198,845.17577688582219,846.57165339576284,847.96983530924695,849.370326433836,850.77313058338007,852.1782515780277,853.58569324423706,854.99545941478584,856.40755392878191,857.82198063167402,859.23874337526138,860.65784601770542,862.07929242353919,863.50308646367853,864.92923201543238,866.3577329625133,867.78859319504818,869.22181660958881,870.65740710912235,872.09536860308208,873.53570500735805,874.97842024430781,876.42351824276705,877.87100293805986,879.3208782720103,880.77314819295248,882.22781665574144,883.68488762176389,885.14436505894957,886.60625294178089,888.07055525130511,889.5372759751441,891.00641910750574,892.47798864919457,893.95198860762287,895.42842299682161,896.9072958374511,898.38861115681209,899.87237298885668,901.35858537419961,902.84725236012889,904.33837800061701,905.83196635633169,907.32802149464749,908.82654748965626,910.32754842217889,911.83102837977583,913.33699145675848,914.84544175420058,916.35638337994874,917.8698204486343,919.38575708168412,920.90419740733205,922.42514556062986,923.94860568345894,925.47458192454098,927.00307843945006,928.53409939062317,{"$f":"JH66*JH51","v":930.06764894737205},931.60373128589436,933.14235058928534,934.68351104754845,936.2272168576078,937.77347222331866,939.3222813554795,940.87364847184324,942.42757779712883,943.98407356303255,945.54314000823979,947.1047813784362,948.66900192632011,950.23580591161294,951.80519760107165,953.37718126850018,954.95176119476059,956.5289416677856,958.10872698258959,959.69112144128064,961.27612935307184,962.8637550342936,964.45400280840499,966.0468770060055,967.64238196484712,969.24052202984581,970.84130155309379,972.44472489387067,974.05079641865643,975.65952050114197,977.27090152224218,978.88494387010701,980.50165194013402,982.12103013498029,983.74308286457381,985.3678145461264,986.9952296041447,988.62533247044348,990.25812758415634,991.89361939174887,993.53181234703038,995.17271091116561,996.81631955268779,998.46264274750979,1000.1116849789375,1001.7634507376806,1003.417944521866,1005.0751708370497,1006.7351341962285,1008.3978391198531,1010.0632901358401,1011.7314917795845,1013.4024485939716,1015.0761651293896,1016.7526459437421,1018.4318956024607,1020.1139186785169,1021.7987197524349,1023.486303412304,1025.1766742537911,1026.8698368801536,1028.5657959022506,1030.2645559385576,1031.9661216151767,{"$f":"LT66*LT51","v":1033.6704975658515},1035.3776884319777,1037.0876988626176,1038.8005335145106,1040.5161970520878,1042.2346941474841,1043.9560294805506,1045.6802077388677,1047.4072336177571,1049.1371118202962,1050.8698470573293,1052.6054440474809,1054.3439075171693,1056.085242200618,1057.8294528398706,1059.5765441848014,1061.3265209931303,1063.0793880304345,1064.8351500701624,1066.5938118936456,1068.3553782901131,1070.1198540567029,1071.8872439984766,1073.6575529284312,1075.4307856675132,1077.2069470446311,1078.9860418966687,1080.7680750684981,1082.5530514129935,1084.340975791044,1086.1318530715662,1087.9256881315191,1089.7224858559159,1091.5222511378377,1093.3249888784467,1095.1307039870005,1096.9394013808642,1098.7510859855242,1100.5657627346027,1102.3834365698685,1104.204112441254,1106.0277953068653,1107.8544901329981,1109.6842018941502,1111.5169355730347,1113.3526961605949,1115.1914886560162,1117.033318066741,1118.8781894084821,1120.7261077052353,1122.577077989295,1124.4311053012666,1126.2881946900795,1128.1483512130033,1130.0115799356588,1131.8778859320337,1133.7472742844961,1135.6197500838073,1137.4953184291371,1139.3739844280765,1141.2557531966522,1143.1406298593408,1145.0286195490817,1146.9197274072926,{"$f":"OF66*OF51","v":1148.8139585838819},1150.7113182372639,1152.6118115343727,1154.5154436506753,1156.4222197701868,1158.3321450854844,1160.2452247977205,1162.1614641166389,1164.0808682605862,1166.0034424565283,1167.9291919400641,1169.8581219554389,1171.7902377555602,1173.7255446020099,1175.6640477650608,1177.6057525236893,1179.5506641655911,1181.4987879871946,1183.4501292936757,1185.4046933989721,1187.3624856257984,1189.3235113056594,1191.2877757788658,1193.2552843945484,1195.226042510672,1197.2000554940507,1199.1773287203625,1201.1578675741637,1203.1416774489035,1205.1287637469391,1207.1191318795497,1209.1127872669522,1211.109735338315,1213.1099815317732,1215.1135312944439,1217.1203900824403,1219.1305633608863,1221.1440566039328,1223.1608752947707,1225.1810249256478,1227.2045109978824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8259642963824909E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2195813626358296E-2},null,"%"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":72000},{"$f":"L82","v":144419.46942933954},{"$f":"M82","v":217260.85210193737},290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BY82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EK82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GW82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JI82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LU82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OG82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QS82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TE82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VQ82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YC82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAO82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":47171112.412532076},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,435802.16393286752,432246.28829020477,428716.98439268162,425214.06372048368,421737.33904621558,418286.62442625436,414861.73519215873,411462.48794213589,408088.70053256239,404740.19206956349,401416.78290064528,398118.29460638412,394844.54999216768,391595.37307999429,388370.5891003224,385170.0244839763,381993.50685410306,378840.86501818441,375711.92896009918,372606.52983223967,369524.4999476783,366465.67277238745,363429.88291750866,360416.96613167471,357426.75929337996,354459.10040340346,351513.82857727964,348590.78403782012,345689.80810768349,342810.74320199562,339953.4328210167,337117.72154285852,334303.45501624735,331510.47995333723,328738.64412256837,325987.79634157376,323257.78647013201,320548.46540316695,317859.68506379332,315191.29839640815,312543.15935982729,309915.12292046833,307307.04504557734,304718.78269650083,302150.19382200151,299601.13735161943,297071.47318907519,294561.06220571778,292069.76623401535,289597.44806108903,287143.97142228909,284709.20099481393,282293.00239137077,279895.24215387838,277515.78774721152,275154.50755298632,272811.27086338692,270485.9478750329,268178.40968288691,{"$f":"BX95*BW90*BX7","v":265888.52827420324},263616.17652251507,261361.22818166309,259123.55787986194,256903.04111380747,254699.55424282089,252512.97448303411,250343.17990161115,248190.04941100939,246053.4627632779,243933.30054439363,241829.44416863547,239741.77587299488,237670.17871162359,235614.53655031873,233574.73406104316,231550.65671648347,229542.19078464285,227549.2233234703,225571.64217552514,223609.33596267726,221662.19408084149,219730.1066947481,217812.96473274668,215910.65988164555,214023.0845815842,212150.1320209408,210291.69613127239,208447.67158228948,206617.95377686326,204802.43884606642,203001.02364424613,201213.60574413071,199440.08343196748,197680.35570269389,195934.32225513988,194201.88348726294,192482.94049141335,190777.39504963247,189085.14962898096,187406.10737689846,185740.1721165941,184087.24834246721,182447.2412155591,180820.05655903436,179205.60085369207,177603.78123350773,176014.50548120335,174437.68202384861,172873.21992848947,171321.02889780718,169781.01926580555,168253.10199352662,166737.18866479534,165233.19148199202,163741.02326185312,162260.59743130003,160791.82802329512,159334.62967272574,157888.91761231559,156454.60766856282,155031.61625770546,153619.86038171407,152219.25762430968,{"$f":"EJ95*EI90*EJ7","v":150829.72614701017},149451.18468520095,148083.5525442333,146726.74959554762,145380.69627282338,144045.31356815359,142720.52302824595,141406.24675064808,140102.40737999894,138808.92810430436,137525.73265123781,136252.74528446564,134989.890799997,133737.09452255751,132494.28230198796,131261.38050966599,130038.31603495253,128825.01628166111,127621.40916455137,126427.42310584532,125242.98703176757,124068.03036910755,122902.48304180581,121746.27546756221,120599.33855446721,119461.60369765523,118333.00277598079,117213.46814871633,116102.9326522726,115001.32959694009,113908.59276365333,112824.65640077574,111749.45522090665,110682.92439770898,109624.99956275895,108575.61680241584,107534.7126547135,106502.22410627194,105478.08858923014,104462.24397819884,103454.62858723396,102455.18116683018,101463.84090093456,100480.54740398021,99505.240717939712,98537.861309398024,97578.35006664558,96626.64829678995,95682.697722887722,94746.440481094614,93817.819117835548,92896.776586992986,91983.256247114477,91077.201858638495,90178.557581139394,89287.267970590154,88403.277976644036,87526.532939933881,86656.978589389968,85794.561039575579,84939.226788040367,84090.922712691521,83249.596069182633,82415.19448831983,{"$f":"GV95*GU90*GV7","v":81587.665973485651},80766.95889807948,79953.022002976038,79145.804394000239,78345.255539419275,77551.32526745116,76763.963763790627,75983.121569150855,75208.749576822374,74440.799030247654,73679.22152061254,72923.968984453619,72174.993701281521,71432.248291220298,70695.685712662671,69965.259259940984,69240.922561013693,68522.629575167448,67810.334590734739,67103.992222826622,66403.557411080896,65708.985417425109,65020.231823855014,64337.252530227517,63660.003752068842,62988.442018397,62322.52416955935,61662.207355084291,61007.449031547665,60358.20696045339,59714.439206128351,59076.104133631452,58443.160406676841,57815.566985570775,57193.28312516283,56576.268372810497,55964.482566357794,55357.885832127067,54756.438582924828,54160.101516060597,53568.835611379305,52982.602129306812,52401.362608908705,51825.078865962125,51253.712991040557,50687.227347611486,50125.584570147046,49568.747562247161,49016.679494775613,48469.343804008291,47926.704189794349,47388.724613729479,46855.369297341611,46326.602720288793,45802.389618569287,45282.694982743727,44767.484056169211,44256.722333245387,43750.375557672342,43248.409720720265,42750.791059510746,42257.486055309695,41768.461431831922,41283.684153556875,{"$f":"JH95*JG90*JH7","v":40803.121424056088},40326.740684331671,39854.509611166162,39386.396115483476,38922.36834072099,38462.394661212471,38006.443680582219,37554.484230149763,37106.485367345558,36662.416374137276,36222.246755466804,35785.946237697812,35353.484767073816,34924.832508186562,34499.95984245505,34078.837366614571,33661.435891216126,33247.726439135913,32837.680244095049,32431.268749189163,32028.463605428034,31629.236670285067,31233.560006256688,30841.405879431397,30452.746758068613,30067.555311187036,29685.804407162708,29307.467112336501,28932.516689631073,28560.926597177142,28192.670486949231,27827.722203410493,27466.055782166863,27107.645448630235,26752.465616690788,26400.490887398344,26051.696047652593,25706.056068902235,25363.546105853042,25024.141495184602,24687.817754275791,24354.550579938932,24024.315847162568,23697.089607862737,23372.848089642772,23051.567694561469,22733.224997909747,22417.796746995504,22105.259859936836,21795.59142446336,21488.768696725816,21184.769100113666,20883.570224080791,20585.149822979154,20289.485814900454,19996.556280525587,19706.339461982025,19418.813761708894,19133.957741329868,18851.750120533674,18572.169775962258,18295.195740106512,18020.807200209561,17748.983497177447,{"$f":"LT95*LS90*LT7","v":17479.704124497392},17212.94872716321,16948.697100608293,16686.929189645689,16427.62508741553,16170.765034339523,15916.329417082743,15664.298767522328,15414.653761723366,15167.375218921663,14922.444100513532,14679.841509052463,14439.548687252607,14201.547016999108,13965.818018365213,13732.343348636046,13501.104801339105,13272.084305281336,13045.263923592851,12820.625852777141,12598.152421767802,12377.826090991699,12159.629451438568,11943.545223736959,11729.556257236509,11517.645529096504,11307.796143380689,11099.991330158235,10894.214444610921,10690.448966146385,10488.678497517472,10288.886763947619,10091.057612262222,9895.1750100259524,9701.2230446860049,9509.1859227212099,9319.047968796991,9130.793624926082,8944.4074496350586,8759.8741171365418,8577.1784165071058,8396.3052508708151,8217.2396365883706,8039.966702451833,7864.4716888848689,7690.7399471484587,7518.7569385521329,7348.5082336705436,7179.979511565497,7013.1565590132586,6848.0252697372316,6684.571643645877,6522.7817860758814,6362.64190704053,6204.1383204832537,6047.2574435363049,5891.9857957845406,5738.3099985342642,5586.2167740871109,5435.6929450189209,5286.7254334635873,5139.301260401824,4993.4075449548573,4849.0315036829443,{"$f":"OF95*OE90*OF7","v":4706.16044988877},4564.7817929256053,4424.8830375102561,4286.4517830407485,4149.4757229187153,4013.9426438764417,3879.8404253085805,3747.1570386084559,3615.8805465089622,3485.9991024279902,3357.5009498183954,3230.3744215224442,3104.6079391307153,2980.1900123454266,2857.1092383481723,2735.3543011720171,2614.9139710779359,2495.7771039355516,2377.9326406081759,2261.3696063420762,2146.077110159988,2032.0443442588032,1919.2605834114433,1807.7151843728554,1697.3975852901301,1588.2973051166946,1480.4039430305686,1373.7071778566392,1268.1967674929492,1163.8625483409446,1060.6944347396836,958.68241840395729,857.81656786630708,758.08702792290967,659.48401908330686,561.99783702394586,465.6188520455155,370.33750853404234,276.14432442572979,183.02989067550851,90.984870729277546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(BW108/$G$109,0)","v":5},5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,{"$f":"ROUNDUP(EI108/$G$109,0)","v":11},11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,{"$f":"ROUNDUP(GU108/$G$109,0)","v":16},16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,{"$f":"ROUNDUP(JG108/$G$109,0)","v":21},21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,{"$f":"ROUNDUP(LS108/$G$109,0)","v":27},27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,{"$f":"ROUNDUP(OE108/$G$109,0)","v":32},32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(TC108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(VO108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(YA108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":12},{"$f":"MONTH(H111)","v":6},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2025-06-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":1285906.2640638393},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K126:ABZ126*K131:ABZ131)","v":353013.96563070384}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G139/G136","v":0.68096829789873403}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.2}]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K353,K370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW353,BW370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI353,EI370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU353,GU370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG353,JG370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS353,LS370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE353,OE370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ353,QQ370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC353,TC370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO353,VO370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA353,YA370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM353,AAM370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,14302.071070522703,0,0,0,0,0,14162.056326960381,0,0,0,0,0,14605.437750027584,0,0,0,0,0,14444.969333722054,0,0,0,0,0,14883.0735497432,0,0,0,0,0,14819.7759240386,0,0,0,0,0,15171.406897512597,0,0,0,0,0,14979.277482023002,0,0,0,0,0,15396.710468465597,0,0,0,0,0,{"$f":"BX126","v":15182.668092611973},0,0,0,0,0,15606.130049369782,0,0,0,0,0,15388.690972522601,0,0,0,0,0,15818.267861654294,0,0,0,0,0,15706.616795049595,0,0,0,0,0,16033.156330351005,0,0,0,0,0,15808.75873463425,0,0,0,0,0,16250.828201581906,0,0,0,0,0,16022.866977189025,0,0,0,0,0,16471.316544094956,0,0,0,0,0,16239.734212376155,0,0,0,{"$f":"EJ126","v":0},0,16694.654750757581,0,0,0,0,0,16575.300604774795,0,0,0,0,0,16920.876540006167,0,0,0,0,0,16681.875766993402,0,0,0,0,0,17150.01595724935,0,0,0,0,0,16907.215915145709,0,0,0,0,0,17382.107376223161,0,0,0,0,0,17135.446715588096,0,0,0,0,0,17617.185500295938,0,0,0,0,0,17489.584891559654,0,0,0,0,0,0,0,{"$f":"GV126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":105619.27969975634},"EUR",null,{"$f":"MIN(K168,IF(K7,K165-K178))","v":0},{"$f":"MIN(L168,IF(L7,L165-L178))","v":0},0,0,0,0,0,0,0,0,0,6034.8264649238581,0,0,0,0,0,6038.8440412537329,0,0,0,0,0,6529.1054413014772,0,0,0,0,0,6525.9638698728986,0,0,0,0,0,7021.5699939546439,0,0,0,0,0,7109.2533724132381,0,0,0,0,0,7544.4642510898329,0,0,0,0,0,7535.2456898703031,0,0,0,0,0,8033.811425703203,0,0,0,0,0,{"$f":"MIN(BX168,IF(BX7,BX165-BX178))","v":8016.1190076725807},0,0,0,0,0,8529.3263517908745,0,0,0,0,0,8518.7136481207053,0,0,0,0,0,9047.0686620261986,0,0,0,0,0,9134.9674797628049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ168,IF(EJ7,EJ165-EJ178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV168,IF(GV7,GV165-GV178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH168,IF(JH7,JH165-JH178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT168,IF(LT7,LT165-LT178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF168,IF(OF7,OF165-OF178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(QR168,IF(QR7,QR165-QR178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(TD168,IF(TD7,TD165-TD178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(VP168,IF(VP7,VP165-VP178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(YB168,IF(YB7,YB165-YB178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AAN168,IF(AAN7,AAN165-AAN178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K175:XFD175)","v":72850.030067840693},"EUR",null,{"$f":"K174*K168","v":0},{"$f":"L174*L168","v":163.43239149569618},326.86478299139236,490.29717448708857,653.72956598278472,817.16195747848087,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,772.6840671395662,772.6840671395662,772.6840671395662,772.6840671395662,772.6840671395662,{"$f":"BX174*BX168","v":772.6840671395662},745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,689.136870447619,689.136870447619,689.136870447619,689.136870447619,689.136870447619,689.136870447619,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,628.53008330832245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*EJ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*GV168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*JH168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*LT168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*OF168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":2451.4858724354426},"EUR",null,{"$f":"K175*K6","v":0},163.43239149569618,326.86478299139236,490.29717448708857,653.72956598278472,817.16195747848087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC and Fees",null,null,null,null,null,null,{"$f":"K181+K176","v":6912},{"$f":"L181+L176","v":163.43239149569618},326.86478299139236,490.29717448708857,653.72956598278472,817.16195747848087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX181+BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ181+EJ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV181+GV176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH181+JH176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT181+LT176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF181+OF176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR181+QR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD181+TD176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP181+VP176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB181+YB176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN181+AAN176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":180},{"$f":"LOOKUP(F185,110:110,172:172)","v":0},{"$f":"ROUND(G185,0)=0","v":true}]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J194","v":0},{"$f":"K194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2253.6603092900891,4425.5482021845137,6699.0396182854511,8890.6032085672796,0,2266.3790094480332,4265.6904156919218,6551.3950395543361,8754.6563552184198,11060.441829943436,0,2281.7319243773186,4573.6380748045058,6782.5619352852464,9094.6160404115326,11323.530180292262,0,2297.1840934244974,4323.3000241496648,6640.0679989974742,8873.1471871327467,11210.265316193851,0,2312.7361063866829,4635.7830839106355,6874.594157952075,9218.0592112552822,11477.128214242837,0,2328.3885559722876,4381.6483875674767,6729.8823434734659,8993.1631444445775,11362.019969429211,0,2344.1420378080124,4698.7333272796386,{"$f":"EI194","v":6967.8160867903862},9343.0989931656986,11632.710711959531,0,2359.997150445728,4537.3338740720374,6917.7631968088226,9211.9568919416961,11613.287398917229,0,2375.9544953692703,4762.4983781908177,7062.2418017969558,9469.7543015082301,11790.301133709412,0,2392.0146770011379,4500.5958803736212,6912.9888950139848,9237.8421928992902,11671.413896282587,0,2408.1783027090819,4827.0879039191223,7157.8855196019595,9598.0442357015818,11949.923166775025,0,2424.4459828126023,4561.2124606116977,7006.3082741064627,9362.5415880081309,11829.09927357854,0,2440.8183305893267,4892.5116661605171,7254.761594038293,9727.9880799999009,12111.60072638046,0,2457.2959622813019,4622.6026979465087,7100.8233831492826,9488.8387175945918,11988.808026788134,0,2473.8794971011471,4958.7795214441103,7352.8845166899519,9859.6053042473141,12275.357956581982,0,2490.569557238126,4787.2613760988343,7299.375604897341,9719.9223961327498,12254.077890784965,0,2507.3667678640818,5025.901421530516,7452.2689174186362,9992.9155646036452,12441.21923112172,0,{"$f":"GU194","v":2524.271757139265},4747.7399314835957,7293.4965446325232,9746.3006708310895,12314.390278308379,0,2541.2851562180394,5093.8874137958137,7552.9295648676234,10127.938704240109,12609.209154242901,0,2558.4075992544708,4811.5050237312407,7391.682796107164,9877.5031702427441,12480.311636588154,0,2575.6397234077826,5162.7476416004956,7654.8813669419569,10264.694754003662,12779.352561464966,0,2592.9821688476909,4876.0799654655002,7491.1211762670582,10010.378756542439,12648.352091973713,0,2610.435578759611,5232.4923446427747,7758.1393712640192,10403.203933048773,12951.674520316998,0,2628.0005993497266,5050.2158719735471,7700.9304455918227,10254.414718363672,12928.369040250698,0,2645.6778798499245,5303.1318592955522,7862.7187656033948,10543.486649435201,13126.20033102769,0,2663.4680725225994,5007.6964824313045,7693.812145553904,10281.226444468799,12990.888452718145,0,2681.3718326653106,5374.6766189264326,7968.6348782800933,{"$f":"IZ194","v":10685.563500690485},{"$f":"JA194","v":13302.955527170216},{"$f":"JB194","v":0},{"$f":"JC194","v":2699.3898186152933},{"$f":"JD194","v":5074.756803662638},{"$f":"JE194","v":7797.0939713445732},{"$f":"JF194","v":10419.237607793775},{"$f":"JG194","v":13165.433994332834},{"$f":"JH194","v":0},{"$f":"JI194","v":2717.5226917538357},{"$f":"JJ194","v":5447.1371542000406},{"$f":"JK194","v":8075.9031785400039},{"$f":"JL194","v":10829.455274335671},{"$f":"JM194","v":13481.96587626011},{"$f":"JN194","v":0},{"$f":"JO194","v":2735.7711165104915},{"$f":"JP194","v":5142.6644665192598},{"$f":"JQ194","v":7901.6863995869644},{"$f":"JR194","v":10558.999981986362},{"$f":"JS194","v":13342.197906446268},{"$f":"JT194","v":0},{"$f":"JU194","v":2754.1357603671563},{"$f":"JV194","v":5520.5240933619461},{"$f":"JW194","v":8184.5392769014998},{"$f":"JX194","v":10975.182948372847},{"$f":"JY194","v":13663.257380304422},{"$f":"JZ194","v":0},{"$f":"KA194","v":2772.6172938619793},{"$f":"KB194","v":5326.8088026630357},{"$f":"KC194","v":8123.3687288434667},{"$f":"KD194","v":10816.683768770723},{"$f":"KE194","v":13637.742968728047},{"$f":"KF194","v":0},{"$f":"KG194","v":2791.2163905931161},{"$f":"KH194","v":5594.8481625034865},{"$f":"KI194","v":8294.5589254721235},{"$f":"KJ194","v":11122.767691733034},{"$f":"KK194","v":13846.856276300225},{"$f":"KL194","v":0},{"$f":"KM194","v":2809.9337272223302},{"$f":"KN194","v":5281.0602056801454},{"$f":"KO194","v":8114.8629720596291},{"$f":"KP194","v":10843.858403410632},{"$f":"KQ194","v":13702.482574104964},{"$f":"KR194","v":0},{"$f":"KS194","v":2828.7699834784185},{"$f":"KT194","v":5670.1201858066834},{"$f":"KU194","v":8405.9780182341292},{"$f":"KV194","v":11272.230864682819},{"$f":"KW194","v":14032.789036680533},{"$f":"KX194","v":0},{"$f":"KY194","v":2847.7258421604856},{"$f":"KZ194","v":5351.5676801336231},{"$f":"LA194","v":8223.4773975627322},{"$f":"LB194","v":10988.994907544507},{"$f":"LC194","v":13886.05475621963},{"$f":"LD194","v":0},{"$f":"LE194","v":2866.8019891410263},{"$f":"LF194","v":5746.3510857685351},{"$f":"LG194","v":8518.8125912977666},{"$f":"LH194","v":11423.594019188244},{"$f":"LI194","v":14221.082369705658},{"$f":"LJ194","v":0},{"$f":"LK194","v":2885.9991133688573},{"$f":"LL194","v":5422.9612924654102},{"$f":"LM194","v":8333.4629882388363},{"$f":"LN194","v":11135.963536581005},{"$f":"LO194","v":14071.948162420887},{"$f":"LP194","v":0},{"$f":"LQ194","v":2905.3179068718568},{"$f":"LR194","v":5823.5518834038357},{"$f":"LS194","v":8633.0788231210263},{"$f":"LT194","v":11576.878899234252},{"$f":"LU194","v":14411.763219797951},{"$f":"LV194","v":0},{"$f":"LW194","v":2924.7590647595312},{"$f":"LX194","v":5617.6737852779661},{"$f":"LY194","v":8567.6661279563377},{"$f":"LZ194","v":11408.025308419736},{"$f":"MA194","v":14383.840221006098},{"$f":"MB194","v":0},{"$f":"MC194","v":2944.3232852253977},{"$f":"MD194","v":5901.7336984257736},{"$f":"ME194","v":8748.7930346946941},{"$f":"MF194","v":11732.107441098129},{"$f":"MG194","v":14604.85876781789},{"$f":"MH194","v":0},{"$f":"MI194","v":2964.0112695491744},{"$f":"MJ194","v":5568.4466232870091},{"$f":"MK194","v":8557.6096677548776},{"$f":"ML194","v":11435.480006523861},{"$f":"MM194","v":14450.80397105168},{"$f":"MN194","v":0},{"$f":"MO194","v":2983.8237220987967},{"$f":"MP194","v":5980.90774940339},{"$f":"MQ194","v":8865.9716896913342},{"$f":"MR194","v":11889.301773575133},{"$f":"MS194","v":14800.396431279269},{"$f":"MT194","v":0},{"$f":"MU194","v":3003.7613503322168},{"$f":"MV194","v":5642.558391314913},{"$f":"MW194","v":8671.8020852365626},{"$f":"MX194","v":11588.069703159259},{"$f":"MY194","v":14643.81959746559},{"$f":"MZ194","v":0},{"$f":"NA194","v":3023.8248647990276},{"$f":"NB194","v":6061.0853538951205},{"$f":"NC194","v":8984.6313945769616},{"$f":"ND194","v":12048.484218154641},{"$f":"NE194","v":14998.403864501377},{"$f":"NF194","v":0},{"$f":"NG194","v":3044.0149791418726},{"$f":"NH194","v":5717.5963960402241},{"$f":"NI194","v":8787.4283250469271},{"$f":"NJ194","v":11742.575235980144},{"$f":"NK194","v":14839.262895885093},{"$f":"NL194","v":0},{"$f":"NM194","v":3064.3324100976542},{"$f":"NN194","v":6142.2779285574516},{"$f":"NO194","v":9104.7888986840117},{"$f":"NP194","v":12209.677289144978},{"$f":"NQ194","v":15198.908958695833},{"$f":"NR194","v":0},{"$f":"NS194","v":3084.7778774985468},{"$f":"NT194","v":5923.4667180950273},{"$f":"NU194","v":9034.8332178589044},{"$f":"NV194","v":12029.781238365347},{"$f":"NW194","v":15168.360186491598},{"$f":"NX194","v":0},{"$f":"NY194","v":3105.3521042727753},{"$f":"NZ194","v":6224.4969892278659},{"$f":"OA194","v":9226.4610942442614},{"$f":"OB194","v":12372.903693745095},{"$f":"OC194","v":15401.939841985786},{"$f":"OD194","v":0},{"$f":"OE194","v":3126.0558164451986},{"$f":"OF194","v":5870.4921059750668},{"$f":"OG194","v":9023.0463672957649},{"$f":"OH194","v":12057.419442572167},{"$f":"OI194","v":15237.541428205936},{"$f":"OJ194","v":0},{"$f":"OK194","v":3146.8897431376627},{"$f":"OL194","v":6307.7541509810835},{"$f":"OM194","v":9349.665016380226},{"$f":"ON194","v":12538.186332061185},{"$f":"OO194","v":15607.524879355076},{"$f":"OP194","v":0},{"$f":"OQ194","v":3167.8546165691396},{"$f":"OR194","v":5948.370507960366},{"$f":"OS194","v":9143.0705436443131},{"$f":"OT194","v":12217.801368021441},{"$f":"OU194","v":15440.431682618215},{"$f":"OV194","v":0},{"$f":"OW194","v":3188.9511720556284},{"$f":"OX194","v":3199.5810092958136},{"$f":"OY194","v":3210.2462793267996},{"$f":"OZ194","v":3220.9471002578889},{"$f":"PA194","v":3231.6835905920821},{"$f":"PB194","v":0},{"$f":"PC194","v":0},{"$f":"PD194","v":0},{"$f":"PE194","v":0},{"$f":"PF194","v":0},{"$f":"PG194","v":0},{"$f":"PH194","v":0},{"$f":"PI194","v":0},{"$f":"PJ194","v":0},{"$f":"PK194","v":0},{"$f":"PL194","v":0},{"$f":"PM194","v":0},{"$f":"PN194","v":0},{"$f":"PO194","v":0},{"$f":"PP194","v":0},{"$f":"PQ194","v":0},{"$f":"PR194","v":0},{"$f":"PS194","v":0},{"$f":"PT194","v":0},{"$f":"PU194","v":0},{"$f":"PV194","v":0},{"$f":"PW194","v":0},{"$f":"PX194","v":0},{"$f":"PY194","v":0},{"$f":"PZ194","v":0},{"$f":"QA194","v":0},{"$f":"QB194","v":0},{"$f":"QC194","v":0},{"$f":"QD194","v":0},{"$f":"QE194","v":0},{"$f":"QF194","v":0},{"$f":"QG194","v":0},{"$f":"QH194","v":0},{"$f":"QI194","v":0},{"$f":"QJ194","v":0},{"$f":"QK194","v":0},{"$f":"QL194","v":0},{"$f":"QM194","v":0},{"$f":"QN194","v":0},{"$f":"QO194","v":0},{"$f":"QP194","v":0},{"$f":"QQ194","v":0},{"$f":"QR194","v":0},{"$f":"QS194","v":0},{"$f":"QT194","v":0},{"$f":"QU194","v":0},{"$f":"QV194","v":0},{"$f":"QW194","v":0},{"$f":"QX194","v":0},{"$f":"QY194","v":0},{"$f":"QZ194","v":0},{"$f":"RA194","v":0},{"$f":"RB194","v":0},{"$f":"RC194","v":0},{"$f":"RD194","v":0},{"$f":"RE194","v":0},{"$f":"RF194","v":0},{"$f":"RG194","v":0},{"$f":"RH194","v":0},{"$f":"RI194","v":0},{"$f":"RJ194","v":0},{"$f":"RK194","v":0},{"$f":"RL194","v":0},{"$f":"RM194","v":0},{"$f":"RN194","v":0},{"$f":"RO194","v":0},{"$f":"RP194","v":0},{"$f":"RQ194","v":0},{"$f":"RR194","v":0},{"$f":"RS194","v":0},{"$f":"RT194","v":0},{"$f":"RU194","v":0},{"$f":"RV194","v":0},{"$f":"RW194","v":0},{"$f":"RX194","v":0},{"$f":"RY194","v":0},{"$f":"RZ194","v":0},{"$f":"SA194","v":0},{"$f":"SB194","v":0},{"$f":"SC194","v":0},{"$f":"SD194","v":0},{"$f":"SE194","v":0},{"$f":"SF194","v":0},{"$f":"SG194","v":0},{"$f":"SH194","v":0},{"$f":"SI194","v":0},{"$f":"SJ194","v":0},{"$f":"SK194","v":0},{"$f":"SL194","v":0},{"$f":"SM194","v":0},{"$f":"SN194","v":0},{"$f":"SO194","v":0},{"$f":"SP194","v":0},{"$f":"SQ194","v":0},{"$f":"SR194","v":0},{"$f":"SS194","v":0},{"$f":"ST194","v":0},{"$f":"SU194","v":0},{"$f":"SV194","v":0},{"$f":"SW194","v":0},{"$f":"SX194","v":0},{"$f":"SY194","v":0},{"$f":"SZ194","v":0},{"$f":"TA194","v":0},{"$f":"TB194","v":0},{"$f":"TC194","v":0},{"$f":"TD194","v":0},{"$f":"TE194","v":0},{"$f":"TF194","v":0},{"$f":"TG194","v":0},{"$f":"TH194","v":0},{"$f":"TI194","v":0},{"$f":"TJ194","v":0},{"$f":"TK194","v":0},{"$f":"TL194","v":0},{"$f":"TM194","v":0},{"$f":"TN194","v":0},{"$f":"TO194","v":0},{"$f":"TP194","v":0},{"$f":"TQ194","v":0},{"$f":"TR194","v":0},{"$f":"TS194","v":0},{"$f":"TT194","v":0},{"$f":"TU194","v":0},{"$f":"TV194","v":0},{"$f":"TW194","v":0},{"$f":"TX194","v":0},{"$f":"TY194","v":0},{"$f":"TZ194","v":0},{"$f":"UA194","v":0},{"$f":"UB194","v":0},{"$f":"UC194","v":0},{"$f":"UD194","v":0},{"$f":"UE194","v":0},{"$f":"UF194","v":0},{"$f":"UG194","v":0},{"$f":"UH194","v":0},{"$f":"UI194","v":0},{"$f":"UJ194","v":0},{"$f":"UK194","v":0},{"$f":"UL194","v":0},{"$f":"UM194","v":0},{"$f":"UN194","v":0},{"$f":"UO194","v":0},{"$f":"UP194","v":0},{"$f":"UQ194","v":0},{"$f":"UR194","v":0},{"$f":"US194","v":0},{"$f":"UT194","v":0},{"$f":"UU194","v":0},{"$f":"UV194","v":0},{"$f":"UW194","v":0},{"$f":"UX194","v":0},{"$f":"UY194","v":0},{"$f":"UZ194","v":0},{"$f":"VA194","v":0},{"$f":"VB194","v":0},{"$f":"VC194","v":0},{"$f":"VD194","v":0},{"$f":"VE194","v":0},{"$f":"VF194","v":0},{"$f":"VG194","v":0},{"$f":"VH194","v":0},{"$f":"VI194","v":0},{"$f":"VJ194","v":0},{"$f":"VK194","v":0},{"$f":"VL194","v":0},{"$f":"VM194","v":0},{"$f":"VN194","v":0},{"$f":"VO194","v":0},{"$f":"VP194","v":0},{"$f":"VQ194","v":0},{"$f":"VR194","v":0},{"$f":"VS194","v":0},{"$f":"VT194","v":0},{"$f":"VU194","v":0},{"$f":"VV194","v":0},{"$f":"VW194","v":0},{"$f":"VX194","v":0},{"$f":"VY194","v":0},{"$f":"VZ194","v":0},{"$f":"WA194","v":0},{"$f":"WB194","v":0},{"$f":"WC194","v":0},{"$f":"WD194","v":0},{"$f":"WE194","v":0},{"$f":"WF194","v":0},{"$f":"WG194","v":0},{"$f":"WH194","v":0},{"$f":"WI194","v":0},{"$f":"WJ194","v":0},{"$f":"WK194","v":0},{"$f":"WL194","v":0},{"$f":"WM194","v":0},{"$f":"WN194","v":0},{"$f":"WO194","v":0},{"$f":"WP194","v":0},{"$f":"WQ194","v":0},{"$f":"WR194","v":0},{"$f":"WS194","v":0},{"$f":"WT194","v":0},{"$f":"WU194","v":0},{"$f":"WV194","v":0},{"$f":"WW194","v":0},{"$f":"WX194","v":0},{"$f":"WY194","v":0},{"$f":"WZ194","v":0},{"$f":"XA194","v":0},{"$f":"XB194","v":0},{"$f":"XC194","v":0},{"$f":"XD194","v":0},{"$f":"XE194","v":0},{"$f":"XF194","v":0},{"$f":"XG194","v":0},{"$f":"XH194","v":0},{"$f":"XI194","v":0},{"$f":"XJ194","v":0},{"$f":"XK194","v":0},{"$f":"XL194","v":0},{"$f":"XM194","v":0},{"$f":"XN194","v":0},{"$f":"XO194","v":0},{"$f":"XP194","v":0},{"$f":"XQ194","v":0},{"$f":"XR194","v":0},{"$f":"XS194","v":0},{"$f":"XT194","v":0},{"$f":"XU194","v":0},{"$f":"XV194","v":0},{"$f":"XW194","v":0},{"$f":"XX194","v":0},{"$f":"XY194","v":0},{"$f":"XZ194","v":0},{"$f":"YA194","v":0},{"$f":"YB194","v":0},{"$f":"YC194","v":0},{"$f":"YD194","v":0},{"$f":"YE194","v":0},{"$f":"YF194","v":0},{"$f":"YG194","v":0},{"$f":"YH194","v":0},{"$f":"YI194","v":0},{"$f":"YJ194","v":0},{"$f":"YK194","v":0},{"$f":"YL194","v":0},{"$f":"YM194","v":0},{"$f":"YN194","v":0},{"$f":"YO194","v":0},{"$f":"YP194","v":0},{"$f":"YQ194","v":0},{"$f":"YR194","v":0},{"$f":"YS194","v":0},{"$f":"YT194","v":0},{"$f":"YU194","v":0},{"$f":"YV194","v":0},{"$f":"YW194","v":0},{"$f":"YX194","v":0},{"$f":"YY194","v":0},{"$f":"YZ194","v":0},{"$f":"ZA194","v":0},{"$f":"ZB194","v":0},{"$f":"ZC194","v":0},{"$f":"ZD194","v":0},{"$f":"ZE194","v":0},{"$f":"ZF194","v":0},{"$f":"ZG194","v":0},{"$f":"ZH194","v":0},{"$f":"ZI194","v":0},{"$f":"ZJ194","v":0},{"$f":"ZK194","v":0},{"$f":"ZL194","v":0},{"$f":"ZM194","v":0},{"$f":"ZN194","v":0},{"$f":"ZO194","v":0},{"$f":"ZP194","v":0},{"$f":"ZQ194","v":0},{"$f":"ZR194","v":0},{"$f":"ZS194","v":0},{"$f":"ZT194","v":0},{"$f":"ZU194","v":0},{"$f":"ZV194","v":0},{"$f":"ZW194","v":0},{"$f":"ZX194","v":0},{"$f":"ZY194","v":0},{"$f":"ZZ194","v":0},{"$f":"AAA194","v":0},{"$f":"AAB194","v":0},{"$f":"AAC194","v":0},{"$f":"AAD194","v":0},{"$f":"AAE194","v":0},{"$f":"AAF194","v":0},{"$f":"AAG194","v":0},{"$f":"AAH194","v":0},{"$f":"AAI194","v":0},{"$f":"AAJ194","v":0},{"$f":"AAK194","v":0},{"$f":"AAL194","v":0},{"$f":"AAM194","v":0},{"$f":"AAN194","v":0},{"$f":"AAO194","v":0},{"$f":"AAP194","v":0},{"$f":"AAQ194","v":0},{"$f":"AAR194","v":0},{"$f":"AAS194","v":0},{"$f":"AAT194","v":0},{"$f":"AAU194","v":0},{"$f":"AAV194","v":0},{"$f":"AAW194","v":0},{"$f":"AAX194","v":0},{"$f":"AAY194","v":0},{"$f":"AAZ194","v":0},{"$f":"ABA194","v":0},{"$f":"ABB194","v":0},{"$f":"ABC194","v":0},{"$f":"ABD194","v":0},{"$f":"ABE194","v":0},{"$f":"ABF194","v":0},{"$f":"ABG194","v":0},{"$f":"ABH194","v":0},{"$f":"ABI194","v":0},{"$f":"ABJ194","v":0},{"$f":"ABK194","v":0},{"$f":"ABL194","v":0},{"$f":"ABM194","v":0},{"$f":"ABN194","v":0},{"$f":"ABO194","v":0},{"$f":"ABP194","v":0},{"$f":"ABQ194","v":0},{"$f":"ABR194","v":0},{"$f":"ABS194","v":0},{"$f":"ABT194","v":0},{"$f":"ABU194","v":0},{"$f":"ABV194","v":0},{"$f":"ABW194","v":0},{"$f":"ABX194","v":0},{"$f":"ABY194","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H201/12","v":26}]
[null,null,null,"Interest rate index",null,null,null,null,null,{"$f":"One","v":1},{"$f":"J206*(1+K205*K201)","v":1},{"$f":"K206*(1+L205*L201)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW206*(1+BX205*BX201)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0041666666666667,1.0083506944444445,1.0125521556712964,1.0167711229865934,1.0210076693323709,1.0252618679545891,1.0295337924043999,1.0338235165394183,1.0381311145249992,1.0424566608355199,1.0468002302556678,1.051161897881733,1.0555417391229069,1.0599398297025857,1.0643562456596798,1.0687910633499285,1.0732443594472199,1.0777162109449165,1.0822066951571869,1.0867158897203419,1.0912438725941767,1.095790722063319,1.1003565167385827,1.1049413355583269,1.1095452577898199,1.1141683630306107,1.1188107312099049,1.1234724425899463,1.1281535777674043,1.1328542176747685,1.1375744435817468,1.1423143370966706,1.1470739801679068,1.151853455085273,1.1566528444814617,1.1614722313334678,1.1663116989640239,1.1711713310430407,{"$f":"EI206*(1+EJ205*EJ201)","v":1.1760512115890533},1.1809514249706743,1.185872055908052,1.1908131894743355,1.1957749110971452,1.2007573065600499,1.2057604620040501,1.210784463929067,1.2158293991954381,1.2208953550254191,1.2259824190046917,1.231090679083878,1.2362202235800608,1.241371141178311,1.2465435209332207,1.2517374522704425,1.2569530249882359,1.2621903292590202,1.2674494556309328,1.2727304950293949,1.2780335387586841,1.2833586785035118,1.2887060063306097,1.2940756146903205,1.2994675964181968,1.3048820447366059,1.3103190532563418,1.3157787159782433,1.3212611272948191,1.3267663819918809,1.3322945752501805,1.3378458026470561,1.3434201601580855,1.3490177441587441,1.3546386514260722,1.3602829791403475,1.3659508248867656,1.371642286657127,1.3773574628515317,1.3830964522800797,1.38885935416458,1.3946462681402656,1.4004572942575166,1.4062925329835896,1.4121520852043545,1.4180360522260393,1.4239445357769811,1.4298776380093852,1.4358354615010909,1.4418181092573454,1.4478256847125843,1.45385829173222,1.4599160346144375,1.4659990180919977,1.4721073473340478,1.4782411279479397,1.4844004659810561,1.4905854679226438,1.4967962407056548,1.5030328917085949,1.5092955287573806,1.5155842601272029,1.5218991945443996,1.5282404411883346,{"$f":"GU206*(1+GV205*GV201)","v":1.534608109693286},1.5410023101503414,1.5474231531093012,1.5538707495805899,1.5603452110371756,1.5668466494164972,1.5733751771223992,1.5799309070270757,1.5865139524730218,1.5931244272749927,1.5997624457219719,1.6064281225791468,1.6131215730898931,1.6198429129777676,1.6265922584485082,1.6333697261920437,1.6401754333845104,1.6470094976902792,1.6538720372639886,1.6607631707525885,1.6676830172973909,1.6746316965361301,1.6816093286050307,1.6886160341408849,1.6956519342831387,1.7027171506759851,1.7098118054704683,1.7169360213265952,1.7240899214154559,1.7312736294213535,1.7384872695439424,1.7457309665003755,1.7530048455274603,1.7603090323838246,1.7676436533520905,1.7750088352410576,1.7824047053878953,1.7898313916603448,1.7972890224589295,1.8047777267191751,1.8122976339138384,1.8198488740551459,1.8274315776970425,1.8350458759374468,1.8426919004205196,1.8503697833389383,1.8580796574361838,1.8658216560088345,1.8735959129088713,1.8814025625459916,1.8892417398899333,1.8971135804728079,1.9050182203914445,1.9129557963097421,1.9209264454610326,1.9289303056504536,1.9369675152573305,1.9450382132375692,1.9531425391260591,1.9612806330390842,1.969452635676747,1.9776586883254001,1.9858989328600893,1.9941735117470063,{"$f":"JG206*(1+JH205*JH201)","v":2.0024825680459521},2.0108262454128103,2.0192046881020302,2.0276180409691218,2.03606644947316,2.044550059679298,2.053069018261295,2.0616234725040505,2.0702135703061506,2.0788394601824263,2.0875012912665198,2.0961992133134637,2.1049333767022698,2.1137039324385292,2.1225110321570231,2.1313548281243442,2.1402354732415287,2.1491531210467016,2.1581079257177294,2.1671000420748867,2.1761296255835321,2.1851968323567967,2.1943018191582833,2.2034447434047761,2.2126257631689628,2.2218450371821667,2.2311027248370925,2.2403989861905802,2.2497339819663744,2.2591078735579009,2.268520823031059,2.2779729931270216,2.287464547265051,2.2969956495453219,2.3065664647517607,2.3161771583548929,2.325827896514705,2.3355188460835161,2.3452501746088639,2.3550220503364008,2.3648346422128026,2.3746881198886891,2.3845826537215586,2.394518414778732,2.4044955748403098,2.4145143064021446,2.4245747826788202,2.4346771776066487,2.4448216658466762,2.4550084227877038,2.4652376245493191,2.4755094479849413,2.4858240706848784,2.4961816709793987,2.506582427941813,2.5170265213915703,2.5275141318973686,2.5380454407802744,2.5486206301168588,2.5592398827423457,2.5699033822537722,2.5806113130131627,2.5913638601507176,2.6021612095680124,{"$f":"LS206*(1+LT205*LT201)","v":2.6130035479412124},2.6238910627243008,2.6348239421523187,2.64580237524462,2.6568265518081393,2.6678966624406732,2.6790128985341761,2.6901754522780683,2.7013845166625603,2.7126402854819878,2.7239429533381627,2.7352927156437383,2.7466897686255871,2.7581343093281938,2.7696265356170611,2.7811666461821321,2.7927548405412241,2.804391319043479,2.8160762828728267,2.8278099340514635,2.8395924754433444,2.8514241107576916,2.8633050445525154,2.8752354822381507,2.8872156300808096,2.8992456952061461,2.9113258856028383,2.9234564101261835,2.9356374785017092,2.9478693013287995,2.9601520900843363,2.9724860571263543,2.9848714156977141,2.9973083799297879,3.0097971648461619,3.0223379863663542,3.0349310613095475,3.0475766073983372,3.0602748432624969,3.0730259884427573,3.0858302633946022,3.0986878894920795,3.1115990890316296,3.124564085235928,3.1375831022577443,3.150656365183818,3.1637841000387503,3.1769665337889119,3.1902038943463658,3.203496410572809,3.2168443122835289,3.2302478302513769,3.2437071962107575,3.2572226428616355,3.270794403873559,3.2844227138896986,3.2981078085309057,3.3118499243997843,3.3256492990847835,3.3395061711643033,3.3534207802108211,3.3673933667950329,3.381424172490012,3.395513439875387,{"$f":"OE206*(1+OF205*OF201)","v":3.4096614125415345},3.4238683350937911,3.4381344531566818,3.4524600133781678,3.46684526343391,3.4812904520315513,3.4957958289150159,3.5103616448688286,3.5249881517224488,3.5396756023546256,3.5544242506977697,3.5692343517423435,3.5841061615412699,3.5990399372143584,3.6140359369527517,3.6290944200233883,3.6442156467734859,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,{"$f":"QQ206*(1+QR205*QR201)","v":3.6593998786350421},3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,{"$f":"TC206*(1+TD205*TD201)","v":3.6593998786350421},3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,{"$f":"VO206*(1+VP205*VP201)","v":3.6593998786350421},3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,{"$f":"YA206*(1+YB205*YB201)","v":3.6593998786350421},3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,{"$f":"AAM206*(1+AAN205*AAN201)","v":3.6593998786350421},3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421,3.6593998786350421]
[null,null,null,"Opening balance",null,null,null,null,null,null,{"$f":"J214","v":0},{"$f":"K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,442554.36136735062,442144.67756375781,441822.57136174332,441404.75915365695,441074.71219190967,440648.69369396195,440218.35090823873,440060.83722747734,439622.93839344836,439273.27730455552,438826.97933978355,438469.10756871448,438014.33025920682,437555.08959127427,437184.5573976732,436716.71415482147,436337.7683773872,435861.24059801741,435380.14500708465,435175.7702942004,434686.64569565892,434286.89442458557,433788.882179584,433380.43302618957,432873.44872407865,432361.75023659301,431939.89906548377,431419.09890547994,430988.33634530276,430458.34826570685,429923.5361608417,429669.38569176994,429126.04633753822,428673.22367078508,428120.48248824355,427658.4490162888,427096.21718271531,426529.00727163104,{"$f":"EI214","v":426052.79115350969},425475.95426389662,424990.30268451292,424403.74806387647,423812.0998636969,423408.51354667079,422807.4108099587,422297.97387052333,421686.92477764812,421167.73368878232,420546.64475044963,419920.29840240622,419386.09788340406,418749.56826421298,418205.37714745104,417558.56873934681,416906.38143209292,416542.88353361085,415881.08785329509,415312.11571778188,414639.80397053232,414060.50910537998,413377.58292394329,412689.10717925872,412093.93780316919,411394.69677964813,410788.95589927555,410078.84909804998,409363.06498647924,408940.05943273316,408214.08457507682,407582.09764115163,406845.00716771273,406202.09901418351,405453.78942948661,404699.62294430693,404039.92981758429,403274.38557784277,402603.50949830323,401826.48176850472,401043.46281359217,400557.36149285786,399763.53848953516,399064.87397674005,398259.30443817494,397549.08876792883,396731.66380736075,395908.05864720547,395180.09982806112,394344.47240484296,393604.68707187596,392756.92614487919,391902.8437799114,391247.38237532444,390381.42311101011,389611.79683475359,388733.42356823327,387951.57955113827,387060.67769807059,386163.25375737232,385362.65282354504,384452.52479284955,383639.41636485036,382716.46718548692,{"$f":"GU214","v":381786.84737495385},381162.57197052898,380220.81854036218,379376.57947989722,378421.71328915562,377564.55853773997,376596.45904209587,375621.47964771424,374744.50661988725,373756.10935664718,372865.91582464456,371863.9775479986,370855.00318852748,370155.66296933376,369133.83880940918,368210.71503963316,367175.04289652035,366238.268925393,365188.62198917434,364131.71879501455,363174.00972345762,362102.93764813349,361131.25773005275,360045.88723111234,358953.09625906096,358174.27963741875,357067.88485832466,356061.38053554652,354940.36421486852,353919.43674155575,352783.66548255261,351640.24210810929,350597.20439808728,349438.82198586542,348381.02383664844,347207.54611830611,346026.24362778268,345054.56437227246,343858.41120311193,342763.34007850505,341551.747722673,340441.43628554832,339214.26439022151,337979.02210533462,336845.35823066335,335594.32173534465,334445.06268314755,333178.08860614535,331902.86256948172,330950.44098052091,329659.97780975857,328471.79279220285,327165.03400873591,325960.7526326002,324637.5506025707,323305.84018326248,322076.90518006886,320728.52577883634,319483.12115477072,318117.92196566984,316744.02348857815,315697.42123412859,314307.40584426775,313020.86671207414,{"$f":"JG214","v":311613.65472886135},310310.11851110135,308885.5546464771,307452.02173736371,306122.46292744344,304671.34077110724,303324.39227331022,301855.52224810485,300377.48247429478,299231.28120498394,297736.19849182537,296345.79135780717,294832.56423061143,293424.21230906341,291892.67743331735,290351.68904216262,288915.87430994329,287356.3285790197,285902.15612599527,284323.88621745852,282735.95178283594,281369.06879744289,279762.63602059399,278262.07652651536,276636.49825798109,275116.99285667733,273472.09726965369,271817.23662433552,270268.74717450998,268594.30671789445,267026.4369702909,265332.24119312887,263627.85847087792,262264.54784847284,260541.11756548093,258924.75966722629,257181.1348564901,255544.78183513356,253780.78177596821,252006.28073098473,250339.34946888906,248544.19717195485,246856.81392438922,245040.82578482057,243214.10338343016,241733.14606236186,239886.29634579303,238147.71666191061,236279.56894901861,234519.89032982601,232630.25455039259,230729.55418768886,228937.62032822755,227015.14169367569,225201.62841361255,223257.17736986643,221301.4164955387,219696.1635488848,217719.1390722066,215851.57981329274,213852.09664846351,211962.27724429173,209940.13549260443,207906.33647364788,{"$f":"LS214","v":205982.49777551557},203925.73503621074,201979.1308746287,199899.2002419467,197807.35451152863,195948.38629835742,193833.5711445398,191829.41073093851,189690.91178075914,187663.26539207058,185500.87237931215,183326.196678643,181262.66894086316,179063.77829849563,176976.23307282326,174752.91272969777,172517.03859652232,170641.30427450183,168381.70815325534,166233.95363068412,163949.38940630588,161776.86369947885,159467.11024279456,157144.41858724193,154934.05941689885,152585.84115288444,150350.15183922925,147976.18111580476,145588.98718678841,143566.82346358511,141154.58339539944,138855.36588190836,136416.80691112051,134091.46630132501,131626.35587944818,129147.61795606579,126782.39060804721,124276.74651665165,121884.80826151815,119352.02049122656,116805.3055974648,114628.55967048636,112055.40539476015,109596.44743405526,106995.55355591213,104509.05046313941,101880.17242997151,99236.942071336918,96708.39261960279,94036.805161385782,91480.092437637853,88779.898111924238,86065.036476558715,83595.234547539556,80851.926414117406,78223.977531062643,75451.431093443709,72794.436784488105,69992.394833484024,67175.236100682698,64473.917136049909,61626.870728263428,58895.856220369649,56018.659446483936,{"$f":"OE214","v":53126.014711065756},50613.357002220146,47691.260035428619,44885.677364857489,41932.77043305253,39096.568849656833,36112.581476726074,33112.675790846137,30229.760255078789,27198.361823848594,24284.143738594277,21220.976324531941,18141.542442648351,15447.17582682339,12336.666925444408,9343.8157817354459,6200.8440374559741,3175.7190095198416,3.8794496504124254E-9,3.8956140239558106E-9,3.9118457490556263E-9,3.9281451063433582E-9,3.9445123776197889E-9,3.9609478458598715E-9,3.9774517952176213E-9,3.994024511031028E-9,4.0106662798269904E-9,4.0273773893262696E-9,4.0441581284484623E-9,4.0610087873169979E-9,4.0779296572641522E-9,4.0949210308360865E-9,4.1119832017979038E-9,4.1291164651387287E-9,4.1463211170768064E-9,4.1635974550646267E-9,4.1809457777940623E-9,4.1983663852015378E-9,4.2158595784732104E-9,4.2334256600501822E-9,4.2510649336337249E-9,4.268777704190532E-9,4.2865642779579923E-9,4.3044249624494841E-9,4.3223600664596902E-9,4.3403699000699389E-9,4.3584547746535634E-9,4.3766150028812866E-9,4.3948508987266252E-9,4.4131627774713193E-9,4.4315509557107834E-9,4.4500157513595782E-9,4.4685574836569101E-9,4.4871764731721471E-9,4.5058730418103644E-9,4.5246475128179073E-9,4.5435002107879824E-9,4.5624314616662658E-9,4.5814415927565423E-9,4.6005309327263615E-9,4.6196998116127212E-9,4.6389485608277739E-9,4.6582775131645565E-9,4.6776870028027419E-9,{"$f":"QQ214","v":4.6971773653144203E-9},4.7167489376698973E-9,4.7364020582435216E-9,4.7561370668195361E-9,4.7759543045979508E-9,4.7958541142004422E-9,4.8158368396762773E-9,4.8359028265082616E-9,4.8560524216187127E-9,4.8762859733754577E-9,4.8966038315978554E-9,4.9170063475628462E-9,4.937493874011025E-9,4.9580667651527372E-9,4.9787253766742069E-9,4.999470065743683E-9,5.0203011910176148E-9,5.0412191126468552E-9,5.0622241922828834E-9,5.083316793084062E-9,5.1044972797219124E-9,5.1257660183874207E-9,5.1471233767973681E-9,5.1685697242006908E-9,5.1901054313848605E-9,5.2117308706822971E-9,5.2334464159768071E-9,5.255252442710044E-9,5.2771493278880026E-9,5.2991374500875355E-9,5.3212171894629001E-9,5.3433889277523291E-9,5.3656530482846302E-9,5.3880099359858158E-9,5.4104599773857567E-9,5.4330035606248637E-9,5.4556410754608003E-9,5.4783729132752207E-9,5.5011994670805342E-9,5.5241211315267029E-9,5.5471383029080645E-9,5.5702513791701813E-9,5.5934607599167239E-9,5.6167668464163765E-9,5.640170041609778E-9,5.6636707501164856E-9,5.6872693782419708E-9,5.7109663339846458E-9,5.7347620270429148E-9,5.7586568688222602E-9,5.7826512724423531E-9,5.806745652744196E-9,5.830940426297297E-9,5.8552360114068687E-9,5.8796328281210637E-9,5.9041312982382351E-9,5.928731845314228E-9,5.9534348946697037E-9,5.978240873397494E-9,6.0031502103699836E-9,6.0281633362465253E-9,6.0532806834808862E-9,6.0785026863287233E-9,6.1038297808550933E-9,{"$f":"TC214","v":6.1292624049419897E-9},6.1548009982959143E-9,6.1804460024554803E-9,6.2061978607990452E-9,6.2320570185523748E-9,6.2580239227963432E-9,6.2840990224746614E-9,6.3102827684016393E-9,6.3365756132699791E-9,6.3629780116586037E-9,6.3894904200405143E-9,6.4161132967906831E-9,6.4428471021939777E-9,6.469692298453119E-9,6.4966493496966738E-9,6.5237187219870768E-9,6.5509008833286893E-9,6.5781963036758922E-9,6.6056054549412086E-9,6.6331288110034637E-9,6.6607668477159783E-9,6.6885200429147948E-9,6.7163888764269402E-9,6.7443738300787189E-9,6.7724753877040466E-9,6.8006940351528137E-9,6.8290302602992837E-9,6.8574845530505308E-9,6.8860574053549081E-9,6.9147493112105536E-9,6.943560766673931E-9,6.9724922698684061E-9,7.0015443209928579E-9,7.0307174223303282E-9,7.0600120782567045E-9,7.0894287952494406E-9,7.1189680818963132E-9,7.1486304489042145E-9,7.1784164091079817E-9,7.2083264774792648E-9,7.2383611711354285E-9,7.2685210093484925E-9,7.2988065135541113E-9,7.3292182073605863E-9,7.359756616557922E-9,7.3904222691269131E-9,7.421215695248275E-9,7.45213742731181E-9,7.4831879999256086E-9,7.5143679499252983E-9,7.5456778163833196E-9,7.5771181406182509E-9,7.6086894662041604E-9,7.6403923389800114E-9,7.6722273070590953E-9,7.7041949208385077E-9,7.7362957330086677E-9,7.7685302985628704E-9,7.8008991748068818E-9,7.8334029213685774E-9,7.8660421002076133E-9,7.8988172756251444E-9,7.9317290142735829E-9,7.9647778851663893E-9,{"$f":"VO214","v":7.9979644596879155E-9},8.0312893116032815E-9,8.064753017068295E-9,8.0983561546394122E-9,8.1320993052837434E-9,8.1659830523890917E-9,8.2000079817740462E-9,8.2341746816981051E-9,8.2684837428718467E-9,8.3029357584671466E-9,8.3375313241274269E-9,8.3722710379779572E-9,8.4071555006361982E-9,8.4421853152221829E-9,8.4773610873689418E-9,8.512683425232979E-9,8.5481529395047835E-9,8.5837702434193875E-9,8.6195359527669677E-9,8.6554506859034975E-9,8.6915150637614294E-9,8.7277297098604349E-9,8.7640952503181863E-9,8.800612313861179E-9,8.8372815318356014E-9,8.8741035382182495E-9,8.9110789696274928E-9,8.9482084653342738E-9,8.9854926672731671E-9,9.0229322200534726E-9,9.060527770970362E-9,9.0982799700160723E-9,9.1361894698911393E-9,9.1742569260156864E-9,9.2124829965407523E-9,9.2508683423596716E-9,9.2894136271195043E-9,9.3281195172325024E-9,9.3669866818876376E-9,9.4060157930621699E-9,9.4452075255332618E-9,9.4845625568896508E-9,9.5240815675433578E-9,9.5637652407414543E-9,9.6036142625778766E-9,9.6436293220052851E-9,9.6838111108469735E-9,9.7241603238088353E-9,9.764677658491372E-9,9.8053638154017532E-9,9.8462194979659279E-9,9.8872454125407859E-9,9.9284422684263721E-9,9.9698107778781482E-9,1.0011351656119307E-8,1.0053065621353137E-8,1.0094953394775442E-8,1.0137015700587006E-8,1.0179253266006119E-8,1.0221666821281144E-8,1.0264257099703149E-8,1.0307024837618578E-8,1.0349970774441989E-8,1.0393095652668831E-8,{"$f":"YA214","v":1.0436400217888284E-8},1.0479885218796152E-8,1.0523551407207803E-8,1.0567399538071169E-8,1.06114303694798E-8,1.0655644662685966E-8,1.0700043182113824E-8,1.0744626695372632E-8,1.0789395973270018E-8,1.0834351789825309E-8,1.0879494922282914E-8,1.092482615112576E-8,1.0970346260088785E-8,1.1016056036172488E-8,1.106195626965654E-8,1.1108047754113442E-8,1.1154331286422249E-8,1.1200807666782341E-8,1.1247477698727268E-8,1.1294342189138632E-8,1.1341401948260042E-8,1.1388657789711126E-8,1.143611053050159E-8,1.1483760991045347E-8,1.1531609995174703E-8,1.1579658370154598E-8,1.1627906946696908E-8,1.1676356558974812E-8,1.1725008044637207E-8,1.1773862244823196E-8,1.1822920004176626E-8,1.1872182170860694E-8,1.1921649596572613E-8,1.1971323136558333E-8,1.2021203649627325E-8,1.2071291998167439E-8,1.2121589048159804E-8,1.2172095669193803E-8,1.222281273448211E-8,1.2273741120875785E-8,1.2324881708879435E-8,1.2376235382666432E-8,1.2427803030094209E-8,1.2479585542719602E-8,1.2531583815814268E-8,1.258379874838016E-8,1.2636231243165078E-8,1.2688882206678265E-8,1.2741752549206091E-8,1.2794843184827783E-8,1.2848155031431232E-8,1.2901689010728862E-8,1.2955446048273566E-8,1.3009427073474706E-8,1.3063633019614184E-8,1.3118064823862575E-8,1.3172723427295337E-8,1.3227609774909067E-8,1.3282724815637855E-8,1.333806950236968E-8,1.3393644791962886E-8,1.3449451645262731E-8,1.3505491027117993E-8,1.3561763906397652E-8,{"$f":"AAM214","v":1.3618271256007642E-8},1.3675014052907674E-8,1.3731993278128123E-8,1.3789209916786991E-8,1.3846664958106937E-8,1.3904359395432383E-8,1.3962294226246685E-8,1.4020470452189379E-8,1.4078889079073501E-8,1.4137551116902974E-8,1.419645757989007E-8,1.4255609486472945E-8,1.4315007859333249E-8,1.4374653725413804E-8,1.4434548115936362E-8,1.449469206641943E-8,1.4555086616696177E-8,1.4615732810932412E-8,1.4676631697644631E-8,1.4737784329718151E-8,1.479919176442531E-8,1.4860855063443749E-8,1.4922775292874766E-8,1.4984953523261743E-8,1.5047390829608666E-8,1.5110088291398702E-8,1.5173046992612865E-8,1.5236268021748753E-8,1.5299752471839374E-8,1.5363501440472039E-8,1.542751602980734E-8,1.5491797346598205E-8,1.5556346502209029E-8,1.56211646126349E-8,1.5686252798520879E-8,1.5751612185181383E-8,1.581724390261964E-8,1.5883149085547223E-8,1.5949328873403668E-8]
[null,null,null,"Interest",null,null,null,null,null,null,{"$f":"K211*K205","v":0},{"$f":"L211*L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX211*BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1843.9765056972942,1842.2694898489908,1840.9273806739304,1839.1864964735705,1837.8113007996235,1836.0362237248414,1834.2431287843281,1833.5868217811555,1831.7622433060349,1830.3053221023147,1828.4457472490981,1826.9546148696436,1825.0597094133618,1823.1462066303095,1821.6023224903049,1819.6529756450893,1818.0740349057799,1816.0885024917391,1814.0839375295193,1813.232376225835,1811.1943570652454,1809.5287267691065,1807.4536757482667,1805.7518042757899,1803.639369683661,1801.5072926524708,1799.7495794395156,1797.579578772833,1795.7847347720947,1793.5764511071118,1791.3480673368404,1790.2891070490414,1788.0251930730758,1786.1384319616045,1783.8353437010148,1781.9102042345366,1779.567571594647,1777.2041969651293,{"$f":"EJ211*EJ205","v":1775.2199631396236},1772.8164760995692,1770.7929278521372,1768.3489502661519,1765.8837494320703,1764.2021397777949,1761.6975450414945,1759.5748911271805,1757.0288532402005,1754.8655570365929,1752.2776864602067,1749.6679100100259,1747.4420745141836,1744.7898677675541,1742.5224047810459,1739.8273697472785,1737.1099226337205,1735.5953480567118,1732.8378660553963,1730.4671488240911,1727.6658498772179,1725.2521212724166,1722.4065955164303,1719.5379465802446,1717.0580741798715,1714.1445699152005,1711.6206495803146,1708.6618712418749,1705.6794374436633,1703.9169143030549,1700.8920190628201,1698.2587401714652,1695.1875298654697,1692.5087458924313,1689.3907892895274,1686.2484289346121,1683.4997075732679,1680.3099399076782,1677.5146229095967,1674.2770073687695,1671.0144283899674,1668.989006220241,1665.681410373063,1662.7703082364169,1659.4137684923955,1656.4545365330368,1653.0485991973364,1649.6169110300227,1646.5837492835881,1643.1019683535123,1640.0195294661498,1636.4871922703301,1632.9285157496308,1630.1974265638519,1626.5892629625421,1623.3824868114732,1619.722598200972,1616.4649147964094,1612.7528237419608,1609.0135573223847,1605.6777200981044,1601.8855199702064,1598.4975681868764,1594.6519466061955,{"$f":"GV211*GV205","v":1590.7785307289744},1588.1773832105373,1584.2534105848424,1580.735747832905,1576.7571387048151,1573.1856605739165,1569.1519126753994,1565.0894985321427,1561.4354442495303,1557.3171223193633,1553.6079826026858,1549.4332397833275,1545.2291799521979,1542.315262372224,1538.0576617058716,1534.2113126651382,1529.8960120688348,1525.9927871891375,1521.6192582882263,1517.2154949792273,1513.2250405144068,1508.7622402005561,1504.7135738752197,1500.1911967963015,1495.6379010794205,1492.392831822578,1487.7828535763526,1483.5890855647772,1478.9181842286189,1474.6643197564822,1469.9319395106359,1465.1676754504554,1460.8216849920304,1455.9950916077726,1451.5875993193686,1446.6981088262755,1441.7760151157611,1437.7273515511351,1432.7433800129663,1428.1805836604376,1423.1322821778042,1418.5059845231181,1413.3927682925896,1408.2459254388941,1403.5223259610973,1398.3096738972695,1393.5210945131148,1388.2420358589388,1382.9285940395071,1378.9601707521704,1373.5832408739941,1368.632469967512,1363.1876417030662,1358.1698026358342,1352.6564608440447,1347.1076674302603,1341.9871049169535,1336.368857411818,1331.1796714782113,1325.4913415236242,1319.7667645357424,1315.4059218088692,1309.6141910177823,1304.2536113003089,{"$f":"JH211*JH205","v":1298.3902280369223},1292.9588271295888,1287.0231443603213,1281.0500905723488,1275.510262197681,1269.4639198796135,1263.8516344721259,1257.7313427004369,1251.5728436428949,1246.7970050207664,1240.567493715939,1234.7741306575299,1228.4690176275476,1222.6008846210975,1216.2194893054889,1209.7987043423443,1203.8161429580971,1197.3180357459155,1191.2589838583135,1184.6828592394104,1178.0664657618163,1172.3711199893453,1165.6776500858082,1159.4253188604807,1152.6520760749213,1146.3208035694888,1139.4670719568903,1132.5718192680647,1126.1197798937915,1119.1429446578936,1112.6101540428788,1105.5510049713703,1098.4494102953247,1092.7689493686369,1085.5879898561705,1078.8531652801096,1071.588061902042,1064.7699243130564,1057.4199240665341,1050.0261697124363,1043.0806227870378,1035.6008215498118,1028.5700580182884,1021.0034407700857,1013.392097430959,1007.2214419265077,999.52623477413761,992.28215275796083,984.49820395424422,977.16620970760835,969.29272729330251,961.37314244870356,953.90675136761479,945.8964237236487,938.34011839005223,930.23823904111009,922.0892353980779,915.40068145368662,907.1630794675275,899.38158255538644,891.05040270193126,883.17615518454886,874.75056455251843,866.27640197353287,{"$f":"LT211*LT205","v":858.26040739798157},849.69056265087806,841.57971197761958,832.91333434144462,824.19731046470258,816.4516095764892,807.63987976891588,799.28921137891052,790.37879908649643,781.93027246696079,772.92030158046725,763.85915282767917,755.26112058692979,746.09907624373182,737.40097113676359,728.13713637374065,718.82099415217635,711.00543447709094,701.59045063856388,692.64147346118386,683.12245585960784,674.07026541449522,664.44629267831067,654.76841078017469,645.55858090374522,635.7743381370185,626.45896599678849,616.56742131585315,606.62077994495166,598.19509776493794,588.14409748083096,578.56402450795156,568.40336212966884,558.71444292218757,548.44314949770069,538.11507481694082,528.25996086686337,517.81977715271523,507.85336775632561,497.30008538011066,486.68877332276998,477.61899862702649,466.89752247816728,456.65186430856357,445.81480648296724,435.45437692974753,424.50071845821464,413.48725863057047,402.95163591501159,391.82002150577409,381.16705182349108,369.91624213301765,358.60431865232795,348.31347728141481,336.88302672548917,325.93323971276101,314.38096288934878,303.31015326870045,291.63497847285009,279.89681708617792,268.64132140020797,256.77862803443094,245.39940091820688,233.41108102701639,{"$f":"OF211*OF205","v":221.35839462944065},210.8889875092506,198.71358348095256,187.02365568690621,174.71987680438554,162.90237020690347,150.46908948635865,137.96948246185889,125.95733439616161,113.32650759936914,101.18393224414282,88.420734685549746,75.589760177701464,64.363232611764118,51.402778856018365,38.932565757231025,25.836850156066557,13.232162539666007,1.6164373543385106E-11,1.6231725099815877E-11,1.6299357287731776E-11,1.636727127643066E-11,1.6435468240082453E-11,1.6503949357749466E-11,1.6572715813406754E-11,1.6641768795962616E-11,1.6711109499279125E-11,1.678073912219279E-11,1.6850658868535259E-11,1.6920869947154157E-11,1.6991373571933968E-11,1.7062170961817026E-11,1.7133263340824598E-11,1.7204651938078035E-11,1.7276337987820027E-11,1.7348322729435944E-11,1.7420607407475258E-11,1.7493193271673075E-11,1.7566081576971709E-11,1.7639273583542425E-11,1.7712770556807187E-11,1.778657376746055E-11,1.7860684491491634E-11,1.7935104010206183E-11,1.8009833610248708E-11,1.8084874583624745E-11,1.8160228227723179E-11,1.8235895845338693E-11,1.8311878744694273E-11,1.838817823946383E-11,1.8464795648794931E-11,1.8541732297331576E-11,1.8618989515237127E-11,1.869656863821728E-11,1.8774471007543185E-11,1.8852697970074614E-11,1.8931250878283259E-11,1.9010131090276106E-11,1.9089339969818925E-11,1.9168878886359839E-11,1.9248749215053004E-11,1.9328952336782391E-11,1.9409489638185652E-11,1.9490362511678092E-11,{"$f":"QR211*QR205","v":1.9571572355476751E-11},1.965312057362457E-11,1.9735008576014672E-11,1.9817237778414732E-11,1.9899809602491462E-11,1.9982725475835177E-11,2.0065986831984488E-11,2.0149595110451089E-11,2.0233551756744635E-11,2.0317858222397739E-11,2.0402515964991064E-11,2.0487526448178526E-11,2.0572891141712603E-11,2.0658611521469737E-11,2.0744689069475862E-11,2.0831125273932011E-11,2.0917921629240062E-11,2.1005079636028563E-11,2.1092600801178681E-11,2.1180486637850258E-11,2.1268738665507968E-11,2.1357358409947585E-11,2.1446347403322367E-11,2.1535707184169544E-11,2.1625439297436917E-11,2.171554529450957E-11,2.1806026733236696E-11,2.1896885177958517E-11,2.1988122199533342E-11,2.207973937536473E-11,2.2171738289428749E-11,2.226412053230137E-11,2.2356887701185958E-11,2.2450041399940897E-11,2.254358323910732E-11,2.2637514835936932E-11,2.273183781442E-11,2.2826553805313419E-11,2.2921664446168893E-11,2.3017171381361263E-11,2.3113076262116934E-11,2.3209380746542423E-11,2.3306086499653015E-11,2.3403195193401568E-11,2.3500708506707409E-11,2.3598628125485355E-11,2.3696955742674878E-11,2.3795693058269358E-11,2.3894841779345479E-11,2.3994403620092752E-11,2.4094380301843139E-11,2.4194773553100816E-11,2.429558510957207E-11,2.4396816714195287E-11,2.4498470117171098E-11,2.4600547075992647E-11,2.4703049355475949E-11,2.4805978727790433E-11,2.4909336972489559E-11,2.5013125876541598E-11,2.511734723436052E-11,2.5222002847837025E-11,2.5327094526369679E-11,2.5432624086896221E-11,{"$f":"TD211*TD205","v":2.5538593353924956E-11},2.5645004159566308E-11,2.5751858343564502E-11,2.5859157753329355E-11,2.5966904243968228E-11,2.6075099678318097E-11,2.6183745926977757E-11,2.6292844868340164E-11,2.6402398388624912E-11,2.6512408381910848E-11,2.6622876750168809E-11,2.6733805403294512E-11,2.6845196259141574E-11,2.6957051243554662E-11,2.7069372290402808E-11,2.718216134161282E-11,2.7295420347202872E-11,2.7409151265316217E-11,2.7523356062255036E-11,2.763803671251443E-11,2.7753195198816577E-11,2.7868833512144978E-11,2.7984953651778918E-11,2.8101557625327995E-11,2.8218647448766861E-11,2.8336225146470058E-11,2.8454292751247014E-11,2.857285230437721E-11,2.8691905855645449E-11,2.8811455463377307E-11,2.8931503194474714E-11,2.9052051124451692E-11,2.9173101337470239E-11,2.9294655926376366E-11,2.9416716992736267E-11,2.9539286646872672E-11,2.9662367007901307E-11,2.9785960203767558E-11,2.9910068371283259E-11,3.0034693656163606E-11,3.0159838213064283E-11,3.0285504205618717E-11,3.0411693806475464E-11,3.0538409197335779E-11,3.0665652568991338E-11,3.0793426121362135E-11,3.0921732063534476E-11,3.1050572613799208E-11,3.1179949999690033E-11,3.1309866458022074E-11,3.1440324234930496E-11,3.1571325585909376E-11,3.1702872775850671E-11,3.1834968079083378E-11,3.1967613779412896E-11,3.2100812170160449E-11,3.2234565554202784E-11,3.2368876244011958E-11,3.2503746561695342E-11,3.263917883903574E-11,3.2775175417531721E-11,3.2911738648438102E-11,3.3048870892806594E-11,3.318657452152662E-11,{"$f":"VP211*VP205","v":3.3324851915366315E-11},3.3463705465013675E-11,3.3603137571117898E-11,3.3743150644330885E-11,3.388374710534893E-11,3.4024929384954546E-11,3.4166699924058524E-11,3.4309061173742105E-11,3.445201559529936E-11,3.459556566027978E-11,3.4739713850530942E-11,3.4884462658241487E-11,3.5029814585984158E-11,3.5175772146759092E-11,3.5322337864037259E-11,3.5469514271804077E-11,3.5617303914603266E-11,3.5765709347580784E-11,3.591473313652903E-11,3.6064377857931242E-11,3.6214646099005955E-11,3.6365540457751809E-11,3.6517063542992442E-11,3.6669217974421581E-11,3.6822006382648339E-11,3.6975431409242707E-11,3.7129495706781222E-11,3.7284201938892809E-11,3.7439552780304864E-11,3.7595550916889469E-11,3.7752199045709841E-11,3.7909499875066967E-11,3.8067456124546416E-11,3.8226070525065359E-11,3.8385345818919803E-11,3.8545284759831965E-11,3.8705890112997932E-11,3.8867164655135428E-11,3.9029111174531824E-11,3.9191732471092375E-11,3.935503135638859E-11,3.9519010653706879E-11,3.9683673198097323E-11,3.9849021836422728E-11,4.0015059427407821E-11,4.018178884168869E-11,4.0349212961862392E-11,4.0517334682536811E-11,4.0686156910380715E-11,4.0855682564173971E-11,4.1025914574858033E-11,4.1196855885586605E-11,4.136850945177655E-11,4.1540878241158952E-11,4.1713965233830445E-11,4.1887773422304735E-11,4.2062305811564342E-11,4.2237565419112523E-11,4.2413555275025497E-11,4.2590278422004766E-11,4.2767737915429789E-11,4.2945936823410741E-11,4.3124878226841624E-11,4.330456521945346E-11,{"$f":"YB211*YB205","v":4.3485000907867847E-11},4.3666188411650632E-11,4.384813086336585E-11,4.4030831408629869E-11,4.4214293206165829E-11,4.4398519427858191E-11,4.4583513258807599E-11,4.4769277897385965E-11,4.4955816555291742E-11,4.514313245760545E-11,4.5331228842845473E-11,4.5520108963023999E-11,4.5709776083703269E-11,4.5900233484052036E-11,4.6091484456902249E-11,4.6283532308806011E-11,4.6476380360092705E-11,4.6670031944926423E-11,4.6864490411363614E-11,4.7059759121410966E-11,4.7255841451083512E-11,4.7452740790463022E-11,4.7650460543756623E-11,4.7849004129355611E-11,4.8048374979894597E-11,4.8248576542310822E-11,4.8449612277903787E-11,4.8651485662395047E-11,4.8854200185988361E-11,4.9057759353429986E-11,4.926216668406927E-11,4.9467425711919558E-11,4.9673539985719221E-11,4.9880513068993053E-11,5.0088348540113857E-11,5.0297049992364328E-11,5.0506621033999181E-11,5.0717065288307507E-11,5.0928386393675459E-11,5.1140588003649102E-11,5.1353673786997642E-11,5.1567647427776798E-11,5.1782512625392536E-11,5.1998273094665011E-11,5.2214932565892782E-11,5.2432494784917337E-11,5.2650963513187822E-11,5.2870342527826105E-11,5.3090635621692042E-11,5.3311846603449099E-11,5.3533979297630135E-11,5.375703754470359E-11,5.3981025201139862E-11,5.420594613947794E-11,5.4431804248392432E-11,5.4658603432760731E-11,5.4886347613730567E-11,5.5115040728787775E-11,5.5344686731824392E-11,5.5575289593206997E-11,5.5806853299845358E-11,5.6039381855261377E-11,5.6272879279658305E-11,5.6507349609990211E-11,{"$f":"AAN211*AAN205","v":5.6742796900031838E-11},5.697922522044864E-11,5.7216638658867183E-11,5.7455041319945798E-11,5.7694437325445571E-11,5.7934830814301595E-11,5.8176225942694516E-11,5.8418626884122419E-11,5.8662037829472925E-11,5.8906462987095724E-11,5.9151906582875286E-11,5.9398372860303936E-11,5.9645866080555204E-11,5.9894390522557523E-11,6.014395048306817E-11,6.0394550276747621E-11,6.0646194236234077E-11,6.0898886712218386E-11,6.1152632073519293E-11,6.1407434707158957E-11,6.1663299018438794E-11,6.1920229431015616E-11,6.2178230386978185E-11,6.2437306346923932E-11,6.2697461790036108E-11,6.2958701214161262E-11,6.3221029135886939E-11,6.3484450090619801E-11,6.3748968632664062E-11,6.4014589335300169E-11,6.4281316790863914E-11,6.4549155610825846E-11,6.4818110425870949E-11,6.5088185885978753E-11,6.5359386660503656E-11,6.5631717438255759E-11,6.5905182927581836E-11,6.6179787856446764E-11,6.6455536972515281E-11]
[]
[null,null,null,"Depreciation"]
[null,null,null,"Earnings"]
[null,null,"CFADS"]
[null,null,null,"Breakage fees on initial debt"]
[null,"Cash Waterfall"]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K248-K250-K251-K252","v":0},{"$f":"L248-L250-L251-L252","v":0},0,0,0,0,0,0,0,0,0,2383.6785117537838,0,0,0,0,0,2360.3427211600629,0,0,0,0,0,2434.2396250045967,0,0,0,0,0,2407.4948889536754,0,0,0,0,0,2480.5122582905333,0,0,0,0,0,2469.9626540064328,0,0,0,0,0,2528.5678162520999,0,0,0,0,0,2496.5462470038328,0,0,0,0,0,2566.1184114109328,0,0,0,0,0,{"$f":"BX248-BX250-BX251-BX252","v":2530.4446821019956},0,0,0,0,0,2601.0216748949606,0,0,0,0,0,2564.7818287537684,0,0,0,0,0,2636.3779769423818,0,0,0,0,0,2617.7694658415985,0,-2253.6603092900891,-2171.8878928944246,-2273.4914161009369,-2191.5635902818281,13111.161104266785,-2266.3790094480332,-1999.3114062438883,-2285.7046238624148,-2203.2613156640846,-2305.7854747250176,13585.573076882958,-2281.7319243773186,-2291.9061504271872,-2208.923860480741,-2312.0541051262867,-2228.9141398807305,13918.481286705346,-2297.1840934244974,-2026.1159307251678,-2316.7679748478095,-2233.0791881352725,-2337.118129061103,13769.596596992358,-2312.7361063866829,-2323.0469775239521,-2238.81107404144,-2343.4650533032077,-2259.0690029875545,14107.286635679506,-2328.3885559722876,-2053.2598315951886,-2348.2339559059892,-2263.2808009711116,-2368.8568249846344,13955.991996822278,-2344.1420378080124,-2354.5912894716266,-2269.0827595107476,{"$f":"EJ248-EJ250-EJ251-EJ252","v":-2375.2829063753134},-2289.6117187938321,14298.531499895786,-2359.997150445728,-2177.3367236263089,-2380.4293227367848,-2294.193695132873,-2401.3305069755338,14260.369704672412,-2375.9544953692703,-2386.543882821547,-2299.7434236061385,-2407.5124997112739,-2320.546832201182,14492.244723341857,-2392.0146770011379,-2108.5812033724828,-2412.3930146403632,-2324.8532978853054,-2433.5717033832966,14336.010338976252,-2408.1783027090819,-2418.9096012100404,-2330.7976156828372,-2440.1587160996214,-2351.8789310734437,14688.455429220894,-2424.4459828126023,-2136.7664777990954,-2445.0958134947655,-2356.2333139016691,-2466.5576855704103,14529.689900839103,-2440.8183305893267,-2451.6933355711899,-2362.2499278777755,-2473.2264859616084,-2383.6126463805604,14887.193021093757,-2457.2959622813019,-2165.3067356652068,-2478.2206852027739,-2388.0153344453097,-2499.9693091935419,14725.85458342695,-2473.8794971011471,-2484.9000243429637,-2394.1049952458416,-2506.7207875573613,-2415.7526523346683,15088.487183977757,-2490.569557238126,-2296.6918188607083,-2512.1142287985067,-2420.5467912354088,-2534.1554946522151,15047.171349961067,-2507.3667678640818,-2518.5346536664342,-2426.3674958881206,-2540.6466471850081,-2448.3036665180757,15292.367885400052,-2524.271757139265,{"$f":"GV248-GV250-GV251-GV252","v":-2223.4681743443307},-2545.7566131489275,-2452.8041261985654,-2568.0896074772891,15125.755508783441,-2541.2851562180394,-2552.6022575777738,-2459.0421510718093,-2575.0091393724852,-2481.2704500027921,15498.86537640391,-2558.4075992544708,-2253.0974244767694,-2580.1777723759233,-2485.8203741355796,-2602.8084663454101,15329.550527399055,-2575.6397234077826,-2587.1079181927134,-2492.1337253414613,-2609.8133870617044,-2514.6578074613039,15708.010192505717,-2592.9821688476909,-2283.0977966178098,-2615.041210801558,-2519.25758027538,-2637.9733354312734,15535.948219968328,-2610.435578759611,-2622.0567658831642,-2525.6470266212445,-2645.064561784754,-2548.4705872682243,15919.833154600819,-2628.0005993497266,-2422.2152726238201,-2650.7145736182752,-2553.4842727718501,-2673.9543218870249,15875.102782152715,-2645.6778798499245,-2657.4539794456282,-2559.5869063078421,-2680.7678838318066,-2582.7136815924896,16134.365369816129,-2663.4680725225994,-2344.2284099087051,-2686.1156631225995,-2587.4142989148945,-2709.6620082493464,15956.672172740564,-2681.3718326653106,-2693.304786261122,-2593.9582593536607,-2716.9286224103907,-2617.3920264797302,16351.638232307256,-2699.3898186152933,-2375.3669850473443,-2722.3371676819356,-2622.1436364492019,-2746.196386539058,{"$f":"JH248-JH250-JH251-JH252","v":16171.059389572014},-2717.5226917538357,-2729.6144624462049,-2628.7660243399637,-2753.5520957956664,-2652.510601924439,16571.683423998111,-2735.7711165104915,-2406.8933500087687,-2759.0219330677041,-2657.3135823993989,-2783.1979244599056,16388.171194690734,-2754.1357603671563,-2766.3883329947894,-2664.0151835395532,-2790.6436714713482,-2688.0744319315736,16794.532915260625,-2772.6172938619793,-2554.1915088010569,-2796.5599261804305,-2693.3150399272554,-2821.0591999573239,16746.106000343738,-2791.2163905931161,-2803.6317719103704,-2699.7107629686361,-2828.2087662609101,-2724.0885845671914,17020.218965532375,-2809.9337272223302,-2471.1264784578148,-2833.8027663794833,-2728.995431351002,-2858.6241706943338,16830.693502430498,-2828.7699834784185,-2841.3502023282654,-2735.8578324274463,-2866.2528464486891,-2760.5581719977145,17248.774123869618,-2847.7258421604856,-2503.841837973137,-2871.9097174291101,-2765.5175099817743,-2897.0598486751228,17056.167159595916,-2866.8019891410263,-2879.5490966275088,-2772.4615055292306,-2904.7814278904775,-2797.4883505174143,17480.231229433419,-2885.9991133688573,-2536.9621790965534,-2910.5016957734265,-2802.5005483421687,-2935.9846258398825,17284.491714682452,-2905.3179068718568,-2918.2339765319789,-2809.5269397171905,{"$f":"LT248-LT250-LT251-LT252","v":-2943.8000761132271},-2834.884320563699,17714.623411906279,-2924.7590647595312,-2692.9147205184354,-2949.9923426783721,-2840.3591804633975,-2975.8149125863615,17662.194671546647,-2944.3232852253977,-2957.4104132003758,-2847.0593362689206,-2983.3144064034354,-2872.7513267197605,17951.984091836755,-2964.0112695491744,-2604.4353537378342,-2989.1630444678681,-2877.8703387689834,-3015.323964527819,17749.82286096071,-2983.8237220987967,-2997.0840273045937,-2885.0639402879433,-3023.3300838837986,-2911.0946577041354,18192.346980909373,-3003.7613503322168,-2638.7970409826962,-3029.2436939216491,-2916.2676179226964,-3055.749894306332,17986.894813232018,-3023.8248647990276,-3037.2604890960929,-2923.5460406818406,-3063.8528235776803,-2949.919646346736,18435.746082137197,-3044.0149791418726,-2673.5814168983511,-3069.831929006702,-2955.146910933217,-3096.6876599049483,18226.948385515458,-3064.3324100976542,-3077.9455184597973,-2962.510970126561,-3104.8883904609661,-2989.2316695508534,18682.215689974164,-3084.7778774985468,-2838.688840596481,-3111.3664997638766,-2994.9480205064424,-3138.5789481262509,18625.454641329998,-3105.3521042727753,-3119.1448849550907,-3001.9641050163959,-3146.4425995008332,-3029.0361482406915,18931.790390344475,-3126.0558164451986,{"$f":"OF248-OF250-OF251-OF252","v":-2744.4362895298682},-3152.5542613206976,-3034.3730752764018,-3180.1219856337684,18716.134146197299,-3146.8897431376627,-3160.8644078434213,-3041.9108653991434,-3188.5213156809587,-3069.3385472938912,19184.505060585961,-3167.8546165691396,-2780.515891391226,-3194.7000356839467,-3074.7308243771281,-3222.6303145967736,18965.333901006787,-3188.9511720556284,-10.629837240185429,-10.665270030986045,-10.700820931089332,-10.736490334192963,22688.974324299204,0,0,0,0,0,22361.305255841056,0,0,0,0,0,23002.363175274884,0,0,0,0,0,22823.901634711699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR248-QR250-QR251-QR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD248-TD250-TD251-TD252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP248-VP250-VP251-VP252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB248-YB250-YB251-YB252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN248-AAN250-AAN251-AAN252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Proceeds from refinanced debt",null,null,null,null,"EUR",null,{"$f":"K212","v":0},{"$f":"L212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,442554.36136735062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K248","v":0},{"$f":"L248","v":0},0,0,0,0,0,0,0,0,0,14302.071070522703,0,0,0,0,0,14162.056326960381,0,0,0,0,0,14605.437750027584,0,0,0,0,0,14444.969333722054,0,0,0,0,0,14883.0735497432,0,0,0,0,0,14819.7759240386,0,0,0,0,0,15171.406897512597,0,0,0,0,0,14979.277482023002,0,0,0,0,0,15396.710468465597,0,0,0,0,0,{"$f":"BX248","v":15182.668092611973},0,0,0,0,0,15606.130049369782,0,0,0,0,0,15388.690972522601,0,0,0,0,0,15818.267861654294,0,0,0,0,0,15706.616795049595,0,0,0,0,0,16033.156330351005,0,0,0,0,0,15808.75873463425,0,0,0,0,0,16250.828201581906,0,0,0,0,0,16022.866977189025,0,0,0,0,0,16471.316544094956,0,0,0,0,0,16239.734212376155,0,0,0,{"$f":"EJ248","v":0},0,16694.654750757581,0,0,0,0,0,16575.300604774795,0,0,0,0,0,16920.876540006167,0,0,0,0,0,16681.875766993402,0,0,0,0,0,17150.01595724935,0,0,0,0,0,16907.215915145709,0,0,0,0,0,17382.107376223161,0,0,0,0,0,17135.446715588096,0,0,0,0,0,17617.185500295938,0,0,0,0,0,17489.584891559654,0,0,0,0,0,17855.285363720774,0,{"$f":"GV248","v":0},0,0,0,17600.715366498276,0,0,0,0,0,18096.442332833358,0,0,0,0,0,17837.82154938388,0,0,0,0,0,18340.692107192866,0,0,0,0,0,18077.955051149627,0,0,0,0,0,18588.070720663582,0,0,0,0,0,18451.641064922715,0,0,0,0,0,18838.614542434858,0,0,0,0,0,18567.444152088403,0,0,0,0,0,19092.360277976888,0,0,0,0,0,{"$f":"JH248","v":18816.870615350079},0,0,0,0,0,19349.3449699298,0,0,0,0,0,19069.466126887783,0,0,0,0,0,19609.605998923391,0,0,0,0,0,19463.722620951514,0,0,0,0,0,19873.18108432494,0,0,0,0,0,19584.309527602752,0,0,0,0,0,20140.108284912156,0,0,0,0,0,19846.63083193015,0,0,0,0,0,20410.425999468593,0,0,0,0,0,20112.268015430891,0,0,0,{"$f":"LT248","v":0},0,20684.172967298538,0,0,0,0,0,20528.165993391725,0,0,0,0,0,20961.388268658418,0,0,0,0,0,20653.640370217523,0,0,0,0,0,21242.111325101581,0,0,0,0,0,20929.451517148729,0,0,0,0,0,21526.381899733438,0,0,0,0,0,21208.73049442409,0,0,0,0,0,21814.240097373586,0,0,0,0,0,21647.391113796584,0,0,0,0,0,22105.726364621682,0,{"$f":"OF248","v":0},0,0,0,21777.847411158065,0,0,0,0,0,22400.881489823623,0,0,0,0,0,22067.763884707714,0,0,0,0,0,22699.746602934512,0,0,0,0,0,22361.305255841056,0,0,0,0,0,23002.363175274884,0,0,0,0,0,22823.901634711699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K262-K263","v":0},{"$f":"L262-L263","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,-11874.11786061085,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,-11808.242961600692,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,-12127.453068361378,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,-12045.129208040802,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,-12358.971403810228,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,-12374.220836930323,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,-12597.841036143849,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,-12493.243220046003,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,-12788.077434124374,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,2623.3787860265356,{"$f":"BX262-BX263","v":-12662.906138326922},2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,-12961.973302043531,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,-12834.765439808698,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,-13138.125383797742,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,-13118.086641766135,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,-13316.560571854196,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,-13185.177712652474,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,-13497.306024451202,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,-13363.7835822178,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,-13680.389166853387,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,-13544.69163358922,2812.9704453696149,2816.1329792147199,2704.1043781037783,{"$f":"EJ262-EJ263","v":2822.4682233032145},2710.1616665799356,-13865.837692571266,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,-13843.836674247603,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,-14053.679564543832,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,-13913.522908957952,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,-14243.943016282303,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,-14101.501095072095,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,-14436.6565529734,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,-14291.891389101873,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,-14631.848952540447,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,-14607.704953204489,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,-14829.549266660397,3029.1261085671176,{"$f":"GV262-GV263","v":2658.0647221846393},3035.9169760527784,2914.1909652597483,3042.7223262894227,-14680.021098353707,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,-15029.786821734991,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,-14877.817569548442,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,-15232.591219814145,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,-15078.140262099963,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,-15437.992339469534,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,-15411.508601759719,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,-15646.020336616493,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,-15486.481330681867,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,-15856.705645282011,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH262-JH263","v":-15694.558880393733},3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,-16070.078978316815,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,-15905.28099987711,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,-16286.171328049288,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,-16257.133648097097,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,-16505.013966879062,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,-16334.780227692467,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,-16726.638447807833,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,-16553.61864415395,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,-16951.076604905207,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,-16775.22424718245,3486.3814882462279,3490.2595002108874,3348.1381201270128,{"$f":"LT262-LT263","v":3498.0277760433883},3355.5536690795016,-17178.360553707018,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,-17146.535768061658,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,-17408.522691543694,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,-17226.862574993553,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,-17641.595697796049,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,-17456.958750838538,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,-17877.612534075954,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,-17689.949015317274,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,-18116.606444329063,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,-18081.740787582647,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,-18358.61095485698,3751.2669797342382,{"$f":"OF262-OF263","v":3280.819324170061},3759.5831451609365,3605.1555048624987,3767.9167049902335,-18164.74165891797,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,-18603.659874255849,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,-18406.609630997074,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,-18851.787293268568,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,-18651.502876883744,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,-19103.027584547581,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,-19064.844906723163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR262-QR263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD262-TD263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP262-VP263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB262-YB263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN262-AAN263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K7,K5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30",{"$f":"IF(BW7,BW5,NA())","v":"2030-05-31"},"2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",{"$f":"IF(EI7,EI5,NA())","v":"2035-09-30"},"2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31",{"$f":"IF(GU7,GU5,NA())","v":"2041-01-31"},"2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30",{"$f":"IF(JG7,JG5,NA())","v":"2046-05-31"},"2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31",{"$f":"IF(LS7,LS5,NA())","v":"2051-09-30"},"2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31",{"$f":"IF(OE7,OE5,NA())","v":"2057-01-31"},"2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QQ7,QQ5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(TC7,TC5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VO7,VO5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(YA7,YA5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAM7,AAM5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K293","v":{"$error":"#N/A"}},{"$f":"L293","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"BX293","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EJ293","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV293","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31",{"$f":"JA293","v":"2045-11-30"},"2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28",{"$f":"LM293","v":"2051-03-31"},"2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30",{"$f":"NY293","v":"2056-07-31"},"2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"QK293","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"},{"$f":"SW293","v":{"$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":"VI293","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"},{"$f":"XU293","v":{"$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":"AAG293","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J311","v":0},{"$f":"K311","v":72000},144419.46942933954,217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BW311","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EI311","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GU311","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"IZ311","v":438341.1317802266},{"$f":"JA311","v":438341.1317802266},{"$f":"JB311","v":438341.1317802266},{"$f":"JC311","v":438341.1317802266},{"$f":"JD311","v":438341.1317802266},{"$f":"JE311","v":438341.1317802266},{"$f":"JF311","v":438341.1317802266},{"$f":"JG311","v":438341.1317802266},{"$f":"JH311","v":438341.1317802266},{"$f":"JI311","v":438341.1317802266},{"$f":"JJ311","v":438341.1317802266},{"$f":"JK311","v":438341.1317802266},{"$f":"JL311","v":438341.1317802266},{"$f":"JM311","v":438341.1317802266},{"$f":"JN311","v":438341.1317802266},{"$f":"JO311","v":438341.1317802266},{"$f":"JP311","v":438341.1317802266},{"$f":"JQ311","v":438341.1317802266},{"$f":"JR311","v":438341.1317802266},{"$f":"JS311","v":438341.1317802266},{"$f":"JT311","v":438341.1317802266},{"$f":"JU311","v":438341.1317802266},{"$f":"JV311","v":438341.1317802266},{"$f":"JW311","v":438341.1317802266},{"$f":"JX311","v":438341.1317802266},{"$f":"JY311","v":438341.1317802266},{"$f":"JZ311","v":438341.1317802266},{"$f":"KA311","v":438341.1317802266},{"$f":"KB311","v":438341.1317802266},{"$f":"KC311","v":438341.1317802266},{"$f":"KD311","v":438341.1317802266},{"$f":"KE311","v":438341.1317802266},{"$f":"KF311","v":438341.1317802266},{"$f":"KG311","v":438341.1317802266},{"$f":"KH311","v":438341.1317802266},{"$f":"KI311","v":438341.1317802266},{"$f":"KJ311","v":438341.1317802266},{"$f":"KK311","v":438341.1317802266},{"$f":"KL311","v":438341.1317802266},{"$f":"KM311","v":438341.1317802266},{"$f":"KN311","v":438341.1317802266},{"$f":"KO311","v":438341.1317802266},{"$f":"KP311","v":438341.1317802266},{"$f":"KQ311","v":438341.1317802266},{"$f":"KR311","v":438341.1317802266},{"$f":"KS311","v":438341.1317802266},{"$f":"KT311","v":438341.1317802266},{"$f":"KU311","v":438341.1317802266},{"$f":"KV311","v":438341.1317802266},{"$f":"KW311","v":438341.1317802266},{"$f":"KX311","v":438341.1317802266},{"$f":"KY311","v":438341.1317802266},{"$f":"KZ311","v":438341.1317802266},{"$f":"LA311","v":438341.1317802266},{"$f":"LB311","v":438341.1317802266},{"$f":"LC311","v":438341.1317802266},{"$f":"LD311","v":438341.1317802266},{"$f":"LE311","v":438341.1317802266},{"$f":"LF311","v":438341.1317802266},{"$f":"LG311","v":438341.1317802266},{"$f":"LH311","v":438341.1317802266},{"$f":"LI311","v":438341.1317802266},{"$f":"LJ311","v":438341.1317802266},{"$f":"LK311","v":438341.1317802266},{"$f":"LL311","v":438341.1317802266},{"$f":"LM311","v":438341.1317802266},{"$f":"LN311","v":438341.1317802266},{"$f":"LO311","v":438341.1317802266},{"$f":"LP311","v":438341.1317802266},{"$f":"LQ311","v":438341.1317802266},{"$f":"LR311","v":438341.1317802266},{"$f":"LS311","v":438341.1317802266},{"$f":"LT311","v":438341.1317802266},{"$f":"LU311","v":438341.1317802266},{"$f":"LV311","v":438341.1317802266},{"$f":"LW311","v":438341.1317802266},{"$f":"LX311","v":438341.1317802266},{"$f":"LY311","v":438341.1317802266},{"$f":"LZ311","v":438341.1317802266},{"$f":"MA311","v":438341.1317802266},{"$f":"MB311","v":438341.1317802266},{"$f":"MC311","v":438341.1317802266},{"$f":"MD311","v":438341.1317802266},{"$f":"ME311","v":438341.1317802266},{"$f":"MF311","v":438341.1317802266},{"$f":"MG311","v":438341.1317802266},{"$f":"MH311","v":438341.1317802266},{"$f":"MI311","v":438341.1317802266},{"$f":"MJ311","v":438341.1317802266},{"$f":"MK311","v":438341.1317802266},{"$f":"ML311","v":438341.1317802266},{"$f":"MM311","v":438341.1317802266},{"$f":"MN311","v":438341.1317802266},{"$f":"MO311","v":438341.1317802266},{"$f":"MP311","v":438341.1317802266},{"$f":"MQ311","v":438341.1317802266},{"$f":"MR311","v":438341.1317802266},{"$f":"MS311","v":438341.1317802266},{"$f":"MT311","v":438341.1317802266},{"$f":"MU311","v":438341.1317802266},{"$f":"MV311","v":438341.1317802266},{"$f":"MW311","v":438341.1317802266},{"$f":"MX311","v":438341.1317802266},{"$f":"MY311","v":438341.1317802266},{"$f":"MZ311","v":438341.1317802266},{"$f":"NA311","v":438341.1317802266},{"$f":"NB311","v":438341.1317802266},{"$f":"NC311","v":438341.1317802266},{"$f":"ND311","v":438341.1317802266},{"$f":"NE311","v":438341.1317802266},{"$f":"NF311","v":438341.1317802266},{"$f":"NG311","v":438341.1317802266},{"$f":"NH311","v":438341.1317802266},{"$f":"NI311","v":438341.1317802266},{"$f":"NJ311","v":438341.1317802266},{"$f":"NK311","v":438341.1317802266},{"$f":"NL311","v":438341.1317802266},{"$f":"NM311","v":438341.1317802266},{"$f":"NN311","v":438341.1317802266},{"$f":"NO311","v":438341.1317802266},{"$f":"NP311","v":438341.1317802266},{"$f":"NQ311","v":438341.1317802266},{"$f":"NR311","v":438341.1317802266},{"$f":"NS311","v":438341.1317802266},{"$f":"NT311","v":438341.1317802266},{"$f":"NU311","v":438341.1317802266},{"$f":"NV311","v":438341.1317802266},{"$f":"NW311","v":438341.1317802266},{"$f":"NX311","v":438341.1317802266},{"$f":"NY311","v":438341.1317802266},{"$f":"NZ311","v":438341.1317802266},{"$f":"OA311","v":438341.1317802266},{"$f":"OB311","v":438341.1317802266},{"$f":"OC311","v":438341.1317802266},{"$f":"OD311","v":438341.1317802266},{"$f":"OE311","v":438341.1317802266},{"$f":"OF311","v":438341.1317802266},{"$f":"OG311","v":438341.1317802266},{"$f":"OH311","v":438341.1317802266},{"$f":"OI311","v":438341.1317802266},{"$f":"OJ311","v":438341.1317802266},{"$f":"OK311","v":438341.1317802266},{"$f":"OL311","v":438341.1317802266},{"$f":"OM311","v":438341.1317802266},{"$f":"ON311","v":438341.1317802266},{"$f":"OO311","v":438341.1317802266},{"$f":"OP311","v":438341.1317802266},{"$f":"OQ311","v":438341.1317802266},{"$f":"OR311","v":438341.1317802266},{"$f":"OS311","v":438341.1317802266},{"$f":"OT311","v":438341.1317802266},{"$f":"OU311","v":438341.1317802266},{"$f":"OV311","v":438341.1317802266},{"$f":"OW311","v":438341.1317802266},{"$f":"OX311","v":438341.1317802266},{"$f":"OY311","v":438341.1317802266},{"$f":"OZ311","v":438341.1317802266},{"$f":"PA311","v":438341.1317802266},{"$f":"PB311","v":438341.1317802266},{"$f":"PC311","v":438341.1317802266},{"$f":"PD311","v":438341.1317802266},{"$f":"PE311","v":438341.1317802266},{"$f":"PF311","v":438341.1317802266},{"$f":"PG311","v":438341.1317802266},{"$f":"PH311","v":438341.1317802266},{"$f":"PI311","v":438341.1317802266},{"$f":"PJ311","v":438341.1317802266},{"$f":"PK311","v":438341.1317802266},{"$f":"PL311","v":438341.1317802266},{"$f":"PM311","v":438341.1317802266},{"$f":"PN311","v":438341.1317802266},{"$f":"PO311","v":438341.1317802266},{"$f":"PP311","v":438341.1317802266},{"$f":"PQ311","v":438341.1317802266},{"$f":"PR311","v":438341.1317802266},{"$f":"PS311","v":438341.1317802266},{"$f":"PT311","v":438341.1317802266},{"$f":"PU311","v":438341.1317802266},{"$f":"PV311","v":438341.1317802266},{"$f":"PW311","v":438341.1317802266},{"$f":"PX311","v":438341.1317802266},{"$f":"PY311","v":438341.1317802266},{"$f":"PZ311","v":438341.1317802266},{"$f":"QA311","v":438341.1317802266},{"$f":"QB311","v":438341.1317802266},{"$f":"QC311","v":438341.1317802266},{"$f":"QD311","v":438341.1317802266},{"$f":"QE311","v":438341.1317802266},{"$f":"QF311","v":438341.1317802266},{"$f":"QG311","v":438341.1317802266},{"$f":"QH311","v":438341.1317802266},{"$f":"QI311","v":438341.1317802266},{"$f":"QJ311","v":438341.1317802266},{"$f":"QK311","v":438341.1317802266},{"$f":"QL311","v":438341.1317802266},{"$f":"QM311","v":438341.1317802266},{"$f":"QN311","v":438341.1317802266},{"$f":"QO311","v":438341.1317802266},{"$f":"QP311","v":438341.1317802266},{"$f":"QQ311","v":438341.1317802266},{"$f":"QR311","v":438341.1317802266},{"$f":"QS311","v":438341.1317802266},{"$f":"QT311","v":438341.1317802266},{"$f":"QU311","v":438341.1317802266},{"$f":"QV311","v":438341.1317802266},{"$f":"QW311","v":438341.1317802266},{"$f":"QX311","v":438341.1317802266},{"$f":"QY311","v":438341.1317802266},{"$f":"QZ311","v":438341.1317802266},{"$f":"RA311","v":438341.1317802266},{"$f":"RB311","v":438341.1317802266},{"$f":"RC311","v":438341.1317802266},{"$f":"RD311","v":438341.1317802266},{"$f":"RE311","v":438341.1317802266},{"$f":"RF311","v":438341.1317802266},{"$f":"RG311","v":438341.1317802266},{"$f":"RH311","v":438341.1317802266},{"$f":"RI311","v":438341.1317802266},{"$f":"RJ311","v":438341.1317802266},{"$f":"RK311","v":438341.1317802266},{"$f":"RL311","v":438341.1317802266},{"$f":"RM311","v":438341.1317802266},{"$f":"RN311","v":438341.1317802266},{"$f":"RO311","v":438341.1317802266},{"$f":"RP311","v":438341.1317802266},{"$f":"RQ311","v":438341.1317802266},{"$f":"RR311","v":438341.1317802266},{"$f":"RS311","v":438341.1317802266},{"$f":"RT311","v":438341.1317802266},{"$f":"RU311","v":438341.1317802266},{"$f":"RV311","v":438341.1317802266},{"$f":"RW311","v":438341.1317802266},{"$f":"RX311","v":438341.1317802266},{"$f":"RY311","v":438341.1317802266},{"$f":"RZ311","v":438341.1317802266},{"$f":"SA311","v":438341.1317802266},{"$f":"SB311","v":438341.1317802266},{"$f":"SC311","v":438341.1317802266},{"$f":"SD311","v":438341.1317802266},{"$f":"SE311","v":438341.1317802266},{"$f":"SF311","v":438341.1317802266},{"$f":"SG311","v":438341.1317802266},{"$f":"SH311","v":438341.1317802266},{"$f":"SI311","v":438341.1317802266},{"$f":"SJ311","v":438341.1317802266},{"$f":"SK311","v":438341.1317802266},{"$f":"SL311","v":438341.1317802266},{"$f":"SM311","v":438341.1317802266},{"$f":"SN311","v":438341.1317802266},{"$f":"SO311","v":438341.1317802266},{"$f":"SP311","v":438341.1317802266},{"$f":"SQ311","v":438341.1317802266},{"$f":"SR311","v":438341.1317802266},{"$f":"SS311","v":438341.1317802266},{"$f":"ST311","v":438341.1317802266},{"$f":"SU311","v":438341.1317802266},{"$f":"SV311","v":438341.1317802266},{"$f":"SW311","v":438341.1317802266},{"$f":"SX311","v":438341.1317802266},{"$f":"SY311","v":438341.1317802266},{"$f":"SZ311","v":438341.1317802266},{"$f":"TA311","v":438341.1317802266},{"$f":"TB311","v":438341.1317802266},{"$f":"TC311","v":438341.1317802266},{"$f":"TD311","v":438341.1317802266},{"$f":"TE311","v":438341.1317802266},{"$f":"TF311","v":438341.1317802266},{"$f":"TG311","v":438341.1317802266},{"$f":"TH311","v":438341.1317802266},{"$f":"TI311","v":438341.1317802266},{"$f":"TJ311","v":438341.1317802266},{"$f":"TK311","v":438341.1317802266},{"$f":"TL311","v":438341.1317802266},{"$f":"TM311","v":438341.1317802266},{"$f":"TN311","v":438341.1317802266},{"$f":"TO311","v":438341.1317802266},{"$f":"TP311","v":438341.1317802266},{"$f":"TQ311","v":438341.1317802266},{"$f":"TR311","v":438341.1317802266},{"$f":"TS311","v":438341.1317802266},{"$f":"TT311","v":438341.1317802266},{"$f":"TU311","v":438341.1317802266},{"$f":"TV311","v":438341.1317802266},{"$f":"TW311","v":438341.1317802266},{"$f":"TX311","v":438341.1317802266},{"$f":"TY311","v":438341.1317802266},{"$f":"TZ311","v":438341.1317802266},{"$f":"UA311","v":438341.1317802266},{"$f":"UB311","v":438341.1317802266},{"$f":"UC311","v":438341.1317802266},{"$f":"UD311","v":438341.1317802266},{"$f":"UE311","v":438341.1317802266},{"$f":"UF311","v":438341.1317802266},{"$f":"UG311","v":438341.1317802266},{"$f":"UH311","v":438341.1317802266},{"$f":"UI311","v":438341.1317802266},{"$f":"UJ311","v":438341.1317802266},{"$f":"UK311","v":438341.1317802266},{"$f":"UL311","v":438341.1317802266},{"$f":"UM311","v":438341.1317802266},{"$f":"UN311","v":438341.1317802266},{"$f":"UO311","v":438341.1317802266},{"$f":"UP311","v":438341.1317802266},{"$f":"UQ311","v":438341.1317802266},{"$f":"UR311","v":438341.1317802266},{"$f":"US311","v":438341.1317802266},{"$f":"UT311","v":438341.1317802266},{"$f":"UU311","v":438341.1317802266},{"$f":"UV311","v":438341.1317802266},{"$f":"UW311","v":438341.1317802266},{"$f":"UX311","v":438341.1317802266},{"$f":"UY311","v":438341.1317802266},{"$f":"UZ311","v":438341.1317802266},{"$f":"VA311","v":438341.1317802266},{"$f":"VB311","v":438341.1317802266},{"$f":"VC311","v":438341.1317802266},{"$f":"VD311","v":438341.1317802266},{"$f":"VE311","v":438341.1317802266},{"$f":"VF311","v":438341.1317802266},{"$f":"VG311","v":438341.1317802266},{"$f":"VH311","v":438341.1317802266},{"$f":"VI311","v":438341.1317802266},{"$f":"VJ311","v":438341.1317802266},{"$f":"VK311","v":438341.1317802266},{"$f":"VL311","v":438341.1317802266},{"$f":"VM311","v":438341.1317802266},{"$f":"VN311","v":438341.1317802266},{"$f":"VO311","v":438341.1317802266},{"$f":"VP311","v":438341.1317802266},{"$f":"VQ311","v":438341.1317802266},{"$f":"VR311","v":438341.1317802266},{"$f":"VS311","v":438341.1317802266},{"$f":"VT311","v":438341.1317802266},{"$f":"VU311","v":438341.1317802266},{"$f":"VV311","v":438341.1317802266},{"$f":"VW311","v":438341.1317802266},{"$f":"VX311","v":438341.1317802266},{"$f":"VY311","v":438341.1317802266},{"$f":"VZ311","v":438341.1317802266},{"$f":"WA311","v":438341.1317802266},{"$f":"WB311","v":438341.1317802266},{"$f":"WC311","v":438341.1317802266},{"$f":"WD311","v":438341.1317802266},{"$f":"WE311","v":438341.1317802266},{"$f":"WF311","v":438341.1317802266},{"$f":"WG311","v":438341.1317802266},{"$f":"WH311","v":438341.1317802266},{"$f":"WI311","v":438341.1317802266},{"$f":"WJ311","v":438341.1317802266},{"$f":"WK311","v":438341.1317802266},{"$f":"WL311","v":438341.1317802266},{"$f":"WM311","v":438341.1317802266},{"$f":"WN311","v":438341.1317802266},{"$f":"WO311","v":438341.1317802266},{"$f":"WP311","v":438341.1317802266},{"$f":"WQ311","v":438341.1317802266},{"$f":"WR311","v":438341.1317802266},{"$f":"WS311","v":438341.1317802266},{"$f":"WT311","v":438341.1317802266},{"$f":"WU311","v":438341.1317802266},{"$f":"WV311","v":438341.1317802266},{"$f":"WW311","v":438341.1317802266},{"$f":"WX311","v":438341.1317802266},{"$f":"WY311","v":438341.1317802266},{"$f":"WZ311","v":438341.1317802266},{"$f":"XA311","v":438341.1317802266},{"$f":"XB311","v":438341.1317802266},{"$f":"XC311","v":438341.1317802266},{"$f":"XD311","v":438341.1317802266},{"$f":"XE311","v":438341.1317802266},{"$f":"XF311","v":438341.1317802266},{"$f":"XG311","v":438341.1317802266},{"$f":"XH311","v":438341.1317802266},{"$f":"XI311","v":438341.1317802266},{"$f":"XJ311","v":438341.1317802266},{"$f":"XK311","v":438341.1317802266},{"$f":"XL311","v":438341.1317802266},{"$f":"XM311","v":438341.1317802266},{"$f":"XN311","v":438341.1317802266},{"$f":"XO311","v":438341.1317802266},{"$f":"XP311","v":438341.1317802266},{"$f":"XQ311","v":438341.1317802266},{"$f":"XR311","v":438341.1317802266},{"$f":"XS311","v":438341.1317802266},{"$f":"XT311","v":438341.1317802266},{"$f":"XU311","v":438341.1317802266},{"$f":"XV311","v":438341.1317802266},{"$f":"XW311","v":438341.1317802266},{"$f":"XX311","v":438341.1317802266},{"$f":"XY311","v":438341.1317802266},{"$f":"XZ311","v":438341.1317802266},{"$f":"YA311","v":438341.1317802266},{"$f":"YB311","v":438341.1317802266},{"$f":"YC311","v":438341.1317802266},{"$f":"YD311","v":438341.1317802266},{"$f":"YE311","v":438341.1317802266},{"$f":"YF311","v":438341.1317802266},{"$f":"YG311","v":438341.1317802266},{"$f":"YH311","v":438341.1317802266},{"$f":"YI311","v":438341.1317802266},{"$f":"YJ311","v":438341.1317802266},{"$f":"YK311","v":438341.1317802266},{"$f":"YL311","v":438341.1317802266},{"$f":"YM311","v":438341.1317802266},{"$f":"YN311","v":438341.1317802266},{"$f":"YO311","v":438341.1317802266},{"$f":"YP311","v":438341.1317802266},{"$f":"YQ311","v":438341.1317802266},{"$f":"YR311","v":438341.1317802266},{"$f":"YS311","v":438341.1317802266},{"$f":"YT311","v":438341.1317802266},{"$f":"YU311","v":438341.1317802266},{"$f":"YV311","v":438341.1317802266},{"$f":"YW311","v":438341.1317802266},{"$f":"YX311","v":438341.1317802266},{"$f":"YY311","v":438341.1317802266},{"$f":"YZ311","v":438341.1317802266},{"$f":"ZA311","v":438341.1317802266},{"$f":"ZB311","v":438341.1317802266},{"$f":"ZC311","v":438341.1317802266},{"$f":"ZD311","v":438341.1317802266},{"$f":"ZE311","v":438341.1317802266},{"$f":"ZF311","v":438341.1317802266},{"$f":"ZG311","v":438341.1317802266},{"$f":"ZH311","v":438341.1317802266},{"$f":"ZI311","v":438341.1317802266},{"$f":"ZJ311","v":438341.1317802266},{"$f":"ZK311","v":438341.1317802266},{"$f":"ZL311","v":438341.1317802266},{"$f":"ZM311","v":438341.1317802266},{"$f":"ZN311","v":438341.1317802266},{"$f":"ZO311","v":438341.1317802266},{"$f":"ZP311","v":438341.1317802266},{"$f":"ZQ311","v":438341.1317802266},{"$f":"ZR311","v":438341.1317802266},{"$f":"ZS311","v":438341.1317802266},{"$f":"ZT311","v":438341.1317802266},{"$f":"ZU311","v":438341.1317802266},{"$f":"ZV311","v":438341.1317802266},{"$f":"ZW311","v":438341.1317802266},{"$f":"ZX311","v":438341.1317802266},{"$f":"ZY311","v":438341.1317802266},{"$f":"ZZ311","v":438341.1317802266},{"$f":"AAA311","v":438341.1317802266},{"$f":"AAB311","v":438341.1317802266},{"$f":"AAC311","v":438341.1317802266},{"$f":"AAD311","v":438341.1317802266},{"$f":"AAE311","v":438341.1317802266},{"$f":"AAF311","v":438341.1317802266},{"$f":"AAG311","v":438341.1317802266},{"$f":"AAH311","v":438341.1317802266},{"$f":"AAI311","v":438341.1317802266},{"$f":"AAJ311","v":438341.1317802266},{"$f":"AAK311","v":438341.1317802266},{"$f":"AAL311","v":438341.1317802266},{"$f":"AAM311","v":438341.1317802266},{"$f":"AAN311","v":438341.1317802266},{"$f":"AAO311","v":438341.1317802266},{"$f":"AAP311","v":438341.1317802266},{"$f":"AAQ311","v":438341.1317802266},{"$f":"AAR311","v":438341.1317802266},{"$f":"AAS311","v":438341.1317802266},{"$f":"AAT311","v":438341.1317802266},{"$f":"AAU311","v":438341.1317802266},{"$f":"AAV311","v":438341.1317802266},{"$f":"AAW311","v":438341.1317802266},{"$f":"AAX311","v":438341.1317802266},{"$f":"AAY311","v":438341.1317802266},{"$f":"AAZ311","v":438341.1317802266},{"$f":"ABA311","v":438341.1317802266},{"$f":"ABB311","v":438341.1317802266},{"$f":"ABC311","v":438341.1317802266},{"$f":"ABD311","v":438341.1317802266},{"$f":"ABE311","v":438341.1317802266},{"$f":"ABF311","v":438341.1317802266},{"$f":"ABG311","v":438341.1317802266},{"$f":"ABH311","v":438341.1317802266},{"$f":"ABI311","v":438341.1317802266},{"$f":"ABJ311","v":438341.1317802266},{"$f":"ABK311","v":438341.1317802266},{"$f":"ABL311","v":438341.1317802266},{"$f":"ABM311","v":438341.1317802266},{"$f":"ABN311","v":438341.1317802266},{"$f":"ABO311","v":438341.1317802266},{"$f":"ABP311","v":438341.1317802266},{"$f":"ABQ311","v":438341.1317802266},{"$f":"ABR311","v":438341.1317802266},{"$f":"ABS311","v":438341.1317802266},{"$f":"ABT311","v":438341.1317802266},{"$f":"ABU311","v":438341.1317802266},{"$f":"ABV311","v":438341.1317802266},{"$f":"ABW311","v":438341.1317802266},{"$f":"ABX311","v":438341.1317802266},{"$f":"ABY311","v":438341.1317802266}]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":6},{"$f":"LOOKUP(F314,313:313,311:311)","v":438341.1317802266}]
[]
[null,null,null,"Investment","EUR",null,{"$f":"G314","v":438341.1317802266}]
[]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F334)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G339+F335","v":3.1421802381842228E-3}]
[]
[]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K353:K356)","v":7072.9279757250106},{"$f":"SUM(L353:L356)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX353:BX356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ353:EJ356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV353:GV356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH353:JH356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT353:LT356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF353:OF356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR353:QR356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD353:TD356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP353:VP356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB353:YB356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN353:AAN356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K359:XFD359)","v":-694.51261817621855},null,null,{"$f":"K350-K357","v":-160.92797572501058},{"$f":"L350-L357","v":-47.428749752107734},-76.558654633072365,-106.20205897104154,-136.36033209790037,-167.03484699708599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX350-BX357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ350-EJ357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV350-GV357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH350-JH357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT350-LT357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF350-OF357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR350-QR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD350-TD357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP350-VP357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB350-YB357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN350-AAN357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":1},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":72000},{"$f":"L150","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.68096829789873403}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Template Model'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$369,idc_calc(K362:ABZ362,K363:ABZ363,K364:ABZ364,K365:ABZ365,K366,K367))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Consolidation M","index":5,"n_rows":73,"n_cols":754,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timeline",null,null,"Row","Constants","Constants","Sum","Model Units","Initial"]
[null,null,"Time Period",null,null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,"Start of period",null,null,null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},{"$f":"L5+1","v":"2025-03-01"},"2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,"End of period",null,null,null,null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"'Template Model'!K5","v":"2025-01-31"},{"$f":"'Template Model'!L5","v":"2025-02-28"},{"$f":"'Template Model'!M5","v":"2025-03-31"},{"$f":"'Template Model'!N5","v":"2025-04-30"},{"$f":"'Template Model'!O5","v":"2025-05-31"},{"$f":"'Template Model'!P5","v":"2025-06-30"},{"$f":"'Template Model'!Q5","v":"2025-07-31"},{"$f":"'Template Model'!R5","v":"2025-08-31"},{"$f":"'Template Model'!S5","v":"2025-09-30"},{"$f":"'Template Model'!T5","v":"2025-10-31"},{"$f":"'Template Model'!U5","v":"2025-11-30"},{"$f":"'Template Model'!V5","v":"2025-12-31"},{"$f":"'Template Model'!W5","v":"2026-01-31"},{"$f":"'Template Model'!X5","v":"2026-02-28"},{"$f":"'Template Model'!Y5","v":"2026-03-31"},{"$f":"'Template Model'!Z5","v":"2026-04-30"},{"$f":"'Template Model'!AA5","v":"2026-05-31"},{"$f":"'Template Model'!AB5","v":"2026-06-30"},{"$f":"'Template Model'!AC5","v":"2026-07-31"},{"$f":"'Template Model'!AD5","v":"2026-08-31"},{"$f":"'Template Model'!AE5","v":"2026-09-30"},{"$f":"'Template Model'!AF5","v":"2026-10-31"},{"$f":"'Template Model'!AG5","v":"2026-11-30"},{"$f":"'Template Model'!AH5","v":"2026-12-31"},{"$f":"'Template Model'!AI5","v":"2027-01-31"},{"$f":"'Template Model'!AJ5","v":"2027-02-28"},{"$f":"'Template Model'!AK5","v":"2027-03-31"},{"$f":"'Template Model'!AL5","v":"2027-04-30"},{"$f":"'Template Model'!AM5","v":"2027-05-31"},{"$f":"'Template Model'!AN5","v":"2027-06-30"},{"$f":"'Template Model'!AO5","v":"2027-07-31"},{"$f":"'Template Model'!AP5","v":"2027-08-31"},{"$f":"'Template Model'!AQ5","v":"2027-09-30"},{"$f":"'Template Model'!AR5","v":"2027-10-31"},{"$f":"'Template Model'!AS5","v":"2027-11-30"},{"$f":"'Template Model'!AT5","v":"2027-12-31"},{"$f":"'Template Model'!AU5","v":"2028-01-31"},{"$f":"'Template Model'!AV5","v":"2028-02-29"},{"$f":"'Template Model'!AW5","v":"2028-03-31"},{"$f":"'Template Model'!AX5","v":"2028-04-30"},{"$f":"'Template Model'!AY5","v":"2028-05-31"},{"$f":"'Template Model'!AZ5","v":"2028-06-30"},{"$f":"'Template Model'!BA5","v":"2028-07-31"},{"$f":"'Template Model'!BB5","v":"2028-08-31"},{"$f":"'Template Model'!BC5","v":"2028-09-30"},{"$f":"'Template Model'!BD5","v":"2028-10-31"},{"$f":"'Template Model'!BE5","v":"2028-11-30"},{"$f":"'Template Model'!BF5","v":"2028-12-31"},{"$f":"'Template Model'!BG5","v":"2029-01-31"},{"$f":"'Template Model'!BH5","v":"2029-02-28"},{"$f":"'Template Model'!BI5","v":"2029-03-31"},{"$f":"'Template Model'!BJ5","v":"2029-04-30"},{"$f":"'Template Model'!BK5","v":"2029-05-31"},{"$f":"'Template Model'!BL5","v":"2029-06-30"},{"$f":"'Template Model'!BM5","v":"2029-07-31"},{"$f":"'Template Model'!BN5","v":"2029-08-31"},{"$f":"'Template Model'!BO5","v":"2029-09-30"},{"$f":"'Template Model'!BP5","v":"2029-10-31"},{"$f":"'Template Model'!BQ5","v":"2029-11-30"},{"$f":"'Template Model'!BR5","v":"2029-12-31"},{"$f":"'Template Model'!BS5","v":"2030-01-31"},{"$f":"'Template Model'!BT5","v":"2030-02-28"},{"$f":"'Template Model'!BU5","v":"2030-03-31"},{"$f":"'Template Model'!BV5","v":"2030-04-30"},{"$f":"'Template Model'!BW5","v":"2030-05-31"},{"$f":"'Template Model'!BX5","v":"2030-06-30"},{"$f":"'Template Model'!BY5","v":"2030-07-31"},{"$f":"'Template Model'!BZ5","v":"2030-08-31"},{"$f":"'Template Model'!CA5","v":"2030-09-30"},{"$f":"'Template Model'!CB5","v":"2030-10-31"},{"$f":"'Template Model'!CC5","v":"2030-11-30"},{"$f":"'Template Model'!CD5","v":"2030-12-31"},{"$f":"'Template Model'!CE5","v":"2031-01-31"},{"$f":"'Template Model'!CF5","v":"2031-02-28"},{"$f":"'Template Model'!CG5","v":"2031-03-31"},{"$f":"'Template Model'!CH5","v":"2031-04-30"},{"$f":"'Template Model'!CI5","v":"2031-05-31"},{"$f":"'Template Model'!CJ5","v":"2031-06-30"},{"$f":"'Template Model'!CK5","v":"2031-07-31"},{"$f":"'Template Model'!CL5","v":"2031-08-31"},{"$f":"'Template Model'!CM5","v":"2031-09-30"},{"$f":"'Template Model'!CN5","v":"2031-10-31"},{"$f":"'Template Model'!CO5","v":"2031-11-30"},{"$f":"'Template Model'!CP5","v":"2031-12-31"},{"$f":"'Template Model'!CQ5","v":"2032-01-31"},{"$f":"'Template Model'!CR5","v":"2032-02-29"},{"$f":"'Template Model'!CS5","v":"2032-03-31"},{"$f":"'Template Model'!CT5","v":"2032-04-30"},{"$f":"'Template Model'!CU5","v":"2032-05-31"},{"$f":"'Template Model'!CV5","v":"2032-06-30"},{"$f":"'Template Model'!CW5","v":"2032-07-31"},{"$f":"'Template Model'!CX5","v":"2032-08-31"},{"$f":"'Template Model'!CY5","v":"2032-09-30"},{"$f":"'Template Model'!CZ5","v":"2032-10-31"},{"$f":"'Template Model'!DA5","v":"2032-11-30"},{"$f":"'Template Model'!DB5","v":"2032-12-31"},{"$f":"'Template Model'!DC5","v":"2033-01-31"},{"$f":"'Template Model'!DD5","v":"2033-02-28"},{"$f":"'Template Model'!DE5","v":"2033-03-31"},{"$f":"'Template Model'!DF5","v":"2033-04-30"},{"$f":"'Template Model'!DG5","v":"2033-05-31"},{"$f":"'Template Model'!DH5","v":"2033-06-30"},{"$f":"'Template Model'!DI5","v":"2033-07-31"},{"$f":"'Template Model'!DJ5","v":"2033-08-31"},{"$f":"'Template Model'!DK5","v":"2033-09-30"},{"$f":"'Template Model'!DL5","v":"2033-10-31"},{"$f":"'Template Model'!DM5","v":"2033-11-30"},{"$f":"'Template Model'!DN5","v":"2033-12-31"},{"$f":"'Template Model'!DO5","v":"2034-01-31"},{"$f":"'Template Model'!DP5","v":"2034-02-28"},{"$f":"'Template Model'!DQ5","v":"2034-03-31"},{"$f":"'Template Model'!DR5","v":"2034-04-30"},{"$f":"'Template Model'!DS5","v":"2034-05-31"},{"$f":"'Template Model'!DT5","v":"2034-06-30"},{"$f":"'Template Model'!DU5","v":"2034-07-31"},{"$f":"'Template Model'!DV5","v":"2034-08-31"},{"$f":"'Template Model'!DW5","v":"2034-09-30"},{"$f":"'Template Model'!DX5","v":"2034-10-31"},{"$f":"'Template Model'!DY5","v":"2034-11-30"},{"$f":"'Template Model'!DZ5","v":"2034-12-31"},{"$f":"'Template Model'!EA5","v":"2035-01-31"},{"$f":"'Template Model'!EB5","v":"2035-02-28"},{"$f":"'Template Model'!EC5","v":"2035-03-31"},{"$f":"'Template Model'!ED5","v":"2035-04-30"},{"$f":"'Template Model'!EE5","v":"2035-05-31"},{"$f":"'Template Model'!EF5","v":"2035-06-30"},{"$f":"'Template Model'!EG5","v":"2035-07-31"},{"$f":"'Template Model'!EH5","v":"2035-08-31"},{"$f":"'Template Model'!EI5","v":"2035-09-30"},{"$f":"'Template Model'!EJ5","v":"2035-10-31"},{"$f":"'Template Model'!EK5","v":"2035-11-30"},{"$f":"'Template Model'!EL5","v":"2035-12-31"},{"$f":"'Template Model'!EM5","v":"2036-01-31"},{"$f":"'Template Model'!EN5","v":"2036-02-29"},{"$f":"'Template Model'!EO5","v":"2036-03-31"},{"$f":"'Template Model'!EP5","v":"2036-04-30"},{"$f":"'Template Model'!EQ5","v":"2036-05-31"},{"$f":"'Template Model'!ER5","v":"2036-06-30"},{"$f":"'Template Model'!ES5","v":"2036-07-31"},{"$f":"'Template Model'!ET5","v":"2036-08-31"},{"$f":"'Template Model'!EU5","v":"2036-09-30"},{"$f":"'Template Model'!EV5","v":"2036-10-31"},{"$f":"'Template Model'!EW5","v":"2036-11-30"},{"$f":"'Template Model'!EX5","v":"2036-12-31"},{"$f":"'Template Model'!EY5","v":"2037-01-31"},{"$f":"'Template Model'!EZ5","v":"2037-02-28"},{"$f":"'Template Model'!FA5","v":"2037-03-31"},{"$f":"'Template Model'!FB5","v":"2037-04-30"},{"$f":"'Template Model'!FC5","v":"2037-05-31"},{"$f":"'Template Model'!FD5","v":"2037-06-30"},{"$f":"'Template Model'!FE5","v":"2037-07-31"},{"$f":"'Template Model'!FF5","v":"2037-08-31"},{"$f":"'Template Model'!FG5","v":"2037-09-30"},{"$f":"'Template Model'!FH5","v":"2037-10-31"},{"$f":"'Template Model'!FI5","v":"2037-11-30"},{"$f":"'Template Model'!FJ5","v":"2037-12-31"},{"$f":"'Template Model'!FK5","v":"2038-01-31"},{"$f":"'Template Model'!FL5","v":"2038-02-28"},{"$f":"'Template Model'!FM5","v":"2038-03-31"},{"$f":"'Template Model'!FN5","v":"2038-04-30"},{"$f":"'Template Model'!FO5","v":"2038-05-31"},{"$f":"'Template Model'!FP5","v":"2038-06-30"},{"$f":"'Template Model'!FQ5","v":"2038-07-31"},{"$f":"'Template Model'!FR5","v":"2038-08-31"},{"$f":"'Template Model'!FS5","v":"2038-09-30"},{"$f":"'Template Model'!FT5","v":"2038-10-31"},{"$f":"'Template Model'!FU5","v":"2038-11-30"},{"$f":"'Template Model'!FV5","v":"2038-12-31"},{"$f":"'Template Model'!FW5","v":"2039-01-31"},{"$f":"'Template Model'!FX5","v":"2039-02-28"},{"$f":"'Template Model'!FY5","v":"2039-03-31"},{"$f":"'Template Model'!FZ5","v":"2039-04-30"},{"$f":"'Template Model'!GA5","v":"2039-05-31"},{"$f":"'Template Model'!GB5","v":"2039-06-30"},{"$f":"'Template Model'!GC5","v":"2039-07-31"},{"$f":"'Template Model'!GD5","v":"2039-08-31"},{"$f":"'Template Model'!GE5","v":"2039-09-30"},{"$f":"'Template Model'!GF5","v":"2039-10-31"},{"$f":"'Template Model'!GG5","v":"2039-11-30"},{"$f":"'Template Model'!GH5","v":"2039-12-31"},{"$f":"'Template Model'!GI5","v":"2040-01-31"},{"$f":"'Template Model'!GJ5","v":"2040-02-29"},{"$f":"'Template Model'!GK5","v":"2040-03-31"},{"$f":"'Template Model'!GL5","v":"2040-04-30"},{"$f":"'Template Model'!GM5","v":"2040-05-31"},{"$f":"'Template Model'!GN5","v":"2040-06-30"},{"$f":"'Template Model'!GO5","v":"2040-07-31"},{"$f":"'Template Model'!GP5","v":"2040-08-31"},{"$f":"'Template Model'!GQ5","v":"2040-09-30"},{"$f":"'Template Model'!GR5","v":"2040-10-31"},{"$f":"'Template Model'!GS5","v":"2040-11-30"},{"$f":"'Template Model'!GT5","v":"2040-12-31"},{"$f":"'Template Model'!GU5","v":"2041-01-31"},{"$f":"'Template Model'!GV5","v":"2041-02-28"},{"$f":"'Template Model'!GW5","v":"2041-03-31"},{"$f":"'Template Model'!GX5","v":"2041-04-30"},{"$f":"'Template Model'!GY5","v":"2041-05-31"},{"$f":"'Template Model'!GZ5","v":"2041-06-30"},{"$f":"'Template Model'!HA5","v":"2041-07-31"},{"$f":"'Template Model'!HB5","v":"2041-08-31"},{"$f":"'Template Model'!HC5","v":"2041-09-30"},{"$f":"'Template Model'!HD5","v":"2041-10-31"},{"$f":"'Template Model'!HE5","v":"2041-11-30"},{"$f":"'Template Model'!HF5","v":"2041-12-31"},{"$f":"'Template Model'!HG5","v":"2042-01-31"},{"$f":"'Template Model'!HH5","v":"2042-02-28"},{"$f":"'Template Model'!HI5","v":"2042-03-31"},{"$f":"'Template Model'!HJ5","v":"2042-04-30"},{"$f":"'Template Model'!HK5","v":"2042-05-31"},{"$f":"'Template Model'!HL5","v":"2042-06-30"},{"$f":"'Template Model'!HM5","v":"2042-07-31"},{"$f":"'Template Model'!HN5","v":"2042-08-31"},{"$f":"'Template Model'!HO5","v":"2042-09-30"},{"$f":"'Template Model'!HP5","v":"2042-10-31"},{"$f":"'Template Model'!HQ5","v":"2042-11-30"},{"$f":"'Template Model'!HR5","v":"2042-12-31"},{"$f":"'Template Model'!HS5","v":"2043-01-31"},{"$f":"'Template Model'!HT5","v":"2043-02-28"},{"$f":"'Template Model'!HU5","v":"2043-03-31"},{"$f":"'Template Model'!HV5","v":"2043-04-30"},{"$f":"'Template Model'!HW5","v":"2043-05-31"},{"$f":"'Template Model'!HX5","v":"2043-06-30"},{"$f":"'Template Model'!HY5","v":"2043-07-31"},{"$f":"'Template Model'!HZ5","v":"2043-08-31"},{"$f":"'Template Model'!IA5","v":"2043-09-30"},{"$f":"'Template Model'!IB5","v":"2043-10-31"},{"$f":"'Template Model'!IC5","v":"2043-11-30"},{"$f":"'Template Model'!ID5","v":"2043-12-31"},{"$f":"'Template Model'!IE5","v":"2044-01-31"},{"$f":"'Template Model'!IF5","v":"2044-02-29"},{"$f":"'Template Model'!IG5","v":"2044-03-31"},{"$f":"'Template Model'!IH5","v":"2044-04-30"},{"$f":"'Template Model'!II5","v":"2044-05-31"},{"$f":"'Template Model'!IJ5","v":"2044-06-30"},{"$f":"'Template Model'!IK5","v":"2044-07-31"},{"$f":"'Template Model'!IL5","v":"2044-08-31"},{"$f":"'Template Model'!IM5","v":"2044-09-30"},{"$f":"'Template Model'!IN5","v":"2044-10-31"},{"$f":"'Template Model'!IO5","v":"2044-11-30"},{"$f":"'Template Model'!IP5","v":"2044-12-31"},{"$f":"'Template Model'!IQ5","v":"2045-01-31"},{"$f":"'Template Model'!IR5","v":"2045-02-28"},{"$f":"'Template Model'!IS5","v":"2045-03-31"},{"$f":"'Template Model'!IT5","v":"2045-04-30"},{"$f":"'Template Model'!IU5","v":"2045-05-31"},{"$f":"'Template Model'!IV5","v":"2045-06-30"},{"$f":"'Template Model'!IW5","v":"2045-07-31"},{"$f":"'Template Model'!IX5","v":"2045-08-31"},{"$f":"'Template Model'!IY5","v":"2045-09-30"},{"$f":"'Template Model'!IZ5","v":"2045-10-31"},{"$f":"'Template Model'!JA5","v":"2045-11-30"},{"$f":"'Template Model'!JB5","v":"2045-12-31"},{"$f":"'Template Model'!JC5","v":"2046-01-31"},{"$f":"'Template Model'!JD5","v":"2046-02-28"},{"$f":"'Template Model'!JE5","v":"2046-03-31"},{"$f":"'Template Model'!JF5","v":"2046-04-30"},{"$f":"'Template Model'!JG5","v":"2046-05-31"},{"$f":"'Template Model'!JH5","v":"2046-06-30"},{"$f":"'Template Model'!JI5","v":"2046-07-31"},{"$f":"'Template Model'!JJ5","v":"2046-08-31"},{"$f":"'Template Model'!JK5","v":"2046-09-30"},{"$f":"'Template Model'!JL5","v":"2046-10-31"},{"$f":"'Template Model'!JM5","v":"2046-11-30"},{"$f":"'Template Model'!JN5","v":"2046-12-31"},{"$f":"'Template Model'!JO5","v":"2047-01-31"},{"$f":"'Template Model'!JP5","v":"2047-02-28"},{"$f":"'Template Model'!JQ5","v":"2047-03-31"},{"$f":"'Template Model'!JR5","v":"2047-04-30"},{"$f":"'Template Model'!JS5","v":"2047-05-31"},{"$f":"'Template Model'!JT5","v":"2047-06-30"},{"$f":"'Template Model'!JU5","v":"2047-07-31"},{"$f":"'Template Model'!JV5","v":"2047-08-31"},{"$f":"'Template Model'!JW5","v":"2047-09-30"},{"$f":"'Template Model'!JX5","v":"2047-10-31"},{"$f":"'Template Model'!JY5","v":"2047-11-30"},{"$f":"'Template Model'!JZ5","v":"2047-12-31"},{"$f":"'Template Model'!KA5","v":"2048-01-31"},{"$f":"'Template Model'!KB5","v":"2048-02-29"},{"$f":"'Template Model'!KC5","v":"2048-03-31"},{"$f":"'Template Model'!KD5","v":"2048-04-30"},{"$f":"'Template Model'!KE5","v":"2048-05-31"},{"$f":"'Template Model'!KF5","v":"2048-06-30"},{"$f":"'Template Model'!KG5","v":"2048-07-31"},{"$f":"'Template Model'!KH5","v":"2048-08-31"},{"$f":"'Template Model'!KI5","v":"2048-09-30"},{"$f":"'Template Model'!KJ5","v":"2048-10-31"},{"$f":"'Template Model'!KK5","v":"2048-11-30"},{"$f":"'Template Model'!KL5","v":"2048-12-31"},{"$f":"'Template Model'!KM5","v":"2049-01-31"},{"$f":"'Template Model'!KN5","v":"2049-02-28"},{"$f":"'Template Model'!KO5","v":"2049-03-31"},{"$f":"'Template Model'!KP5","v":"2049-04-30"},{"$f":"'Template Model'!KQ5","v":"2049-05-31"},{"$f":"'Template Model'!KR5","v":"2049-06-30"},{"$f":"'Template Model'!KS5","v":"2049-07-31"},{"$f":"'Template Model'!KT5","v":"2049-08-31"},{"$f":"'Template Model'!KU5","v":"2049-09-30"},{"$f":"'Template Model'!KV5","v":"2049-10-31"},{"$f":"'Template Model'!KW5","v":"2049-11-30"},{"$f":"'Template Model'!KX5","v":"2049-12-31"},{"$f":"'Template Model'!KY5","v":"2050-01-31"},{"$f":"'Template Model'!KZ5","v":"2050-02-28"},{"$f":"'Template Model'!LA5","v":"2050-03-31"},{"$f":"'Template Model'!LB5","v":"2050-04-30"},{"$f":"'Template Model'!LC5","v":"2050-05-31"},{"$f":"'Template Model'!LD5","v":"2050-06-30"},{"$f":"'Template Model'!LE5","v":"2050-07-31"},{"$f":"'Template Model'!LF5","v":"2050-08-31"},{"$f":"'Template Model'!LG5","v":"2050-09-30"},{"$f":"'Template Model'!LH5","v":"2050-10-31"},{"$f":"'Template Model'!LI5","v":"2050-11-30"},{"$f":"'Template Model'!LJ5","v":"2050-12-31"},{"$f":"'Template Model'!LK5","v":"2051-01-31"},{"$f":"'Template Model'!LL5","v":"2051-02-28"},{"$f":"'Template Model'!LM5","v":"2051-03-31"},{"$f":"'Template Model'!LN5","v":"2051-04-30"},{"$f":"'Template Model'!LO5","v":"2051-05-31"},{"$f":"'Template Model'!LP5","v":"2051-06-30"},{"$f":"'Template Model'!LQ5","v":"2051-07-31"},{"$f":"'Template Model'!LR5","v":"2051-08-31"},{"$f":"'Template Model'!LS5","v":"2051-09-30"},{"$f":"'Template Model'!LT5","v":"2051-10-31"},{"$f":"'Template Model'!LU5","v":"2051-11-30"},{"$f":"'Template Model'!LV5","v":"2051-12-31"},{"$f":"'Template Model'!LW5","v":"2052-01-31"},{"$f":"'Template Model'!LX5","v":"2052-02-29"},{"$f":"'Template Model'!LY5","v":"2052-03-31"},{"$f":"'Template Model'!LZ5","v":"2052-04-30"},{"$f":"'Template Model'!MA5","v":"2052-05-31"},{"$f":"'Template Model'!MB5","v":"2052-06-30"},{"$f":"'Template Model'!MC5","v":"2052-07-31"},{"$f":"'Template Model'!MD5","v":"2052-08-31"},{"$f":"'Template Model'!ME5","v":"2052-09-30"},{"$f":"'Template Model'!MF5","v":"2052-10-31"},{"$f":"'Template Model'!MG5","v":"2052-11-30"},{"$f":"'Template Model'!MH5","v":"2052-12-31"},{"$f":"'Template Model'!MI5","v":"2053-01-31"},{"$f":"'Template Model'!MJ5","v":"2053-02-28"},{"$f":"'Template Model'!MK5","v":"2053-03-31"},{"$f":"'Template Model'!ML5","v":"2053-04-30"},{"$f":"'Template Model'!MM5","v":"2053-05-31"},{"$f":"'Template Model'!MN5","v":"2053-06-30"},{"$f":"'Template Model'!MO5","v":"2053-07-31"},{"$f":"'Template Model'!MP5","v":"2053-08-31"},{"$f":"'Template Model'!MQ5","v":"2053-09-30"},{"$f":"'Template Model'!MR5","v":"2053-10-31"},{"$f":"'Template Model'!MS5","v":"2053-11-30"},{"$f":"'Template Model'!MT5","v":"2053-12-31"},{"$f":"'Template Model'!MU5","v":"2054-01-31"},{"$f":"'Template Model'!MV5","v":"2054-02-28"},{"$f":"'Template Model'!MW5","v":"2054-03-31"},{"$f":"'Template Model'!MX5","v":"2054-04-30"},{"$f":"'Template Model'!MY5","v":"2054-05-31"},{"$f":"'Template Model'!MZ5","v":"2054-06-30"},{"$f":"'Template Model'!NA5","v":"2054-07-31"},{"$f":"'Template Model'!NB5","v":"2054-08-31"},{"$f":"'Template Model'!NC5","v":"2054-09-30"},{"$f":"'Template Model'!ND5","v":"2054-10-31"},{"$f":"'Template Model'!NE5","v":"2054-11-30"},{"$f":"'Template Model'!NF5","v":"2054-12-31"},{"$f":"'Template Model'!NG5","v":"2055-01-31"},{"$f":"'Template Model'!NH5","v":"2055-02-28"},{"$f":"'Template Model'!NI5","v":"2055-03-31"},{"$f":"'Template Model'!NJ5","v":"2055-04-30"},{"$f":"'Template Model'!NK5","v":"2055-05-31"},{"$f":"'Template Model'!NL5","v":"2055-06-30"},{"$f":"'Template Model'!NM5","v":"2055-07-31"},{"$f":"'Template Model'!NN5","v":"2055-08-31"},{"$f":"'Template Model'!NO5","v":"2055-09-30"},{"$f":"'Template Model'!NP5","v":"2055-10-31"},{"$f":"'Template Model'!NQ5","v":"2055-11-30"},{"$f":"'Template Model'!NR5","v":"2055-12-31"},{"$f":"'Template Model'!NS5","v":"2056-01-31"},{"$f":"'Template Model'!NT5","v":"2056-02-29"},{"$f":"'Template Model'!NU5","v":"2056-03-31"},{"$f":"'Template Model'!NV5","v":"2056-04-30"},{"$f":"'Template Model'!NW5","v":"2056-05-31"},{"$f":"'Template Model'!NX5","v":"2056-06-30"},{"$f":"'Template Model'!NY5","v":"2056-07-31"},{"$f":"'Template Model'!NZ5","v":"2056-08-31"},{"$f":"'Template Model'!OA5","v":"2056-09-30"},{"$f":"'Template Model'!OB5","v":"2056-10-31"},{"$f":"'Template Model'!OC5","v":"2056-11-30"},{"$f":"'Template Model'!OD5","v":"2056-12-31"},{"$f":"'Template Model'!OE5","v":"2057-01-31"},{"$f":"'Template Model'!OF5","v":"2057-02-28"},{"$f":"'Template Model'!OG5","v":"2057-03-31"},{"$f":"'Template Model'!OH5","v":"2057-04-30"},{"$f":"'Template Model'!OI5","v":"2057-05-31"},{"$f":"'Template Model'!OJ5","v":"2057-06-30"},{"$f":"'Template Model'!OK5","v":"2057-07-31"},{"$f":"'Template Model'!OL5","v":"2057-08-31"},{"$f":"'Template Model'!OM5","v":"2057-09-30"},{"$f":"'Template Model'!ON5","v":"2057-10-31"},{"$f":"'Template Model'!OO5","v":"2057-11-30"},{"$f":"'Template Model'!OP5","v":"2057-12-31"},{"$f":"'Template Model'!OQ5","v":"2058-01-31"},{"$f":"'Template Model'!OR5","v":"2058-02-28"},{"$f":"'Template Model'!OS5","v":"2058-03-31"},{"$f":"'Template Model'!OT5","v":"2058-04-30"},{"$f":"'Template Model'!OU5","v":"2058-05-31"},{"$f":"'Template Model'!OV5","v":"2058-06-30"},{"$f":"'Template Model'!OW5","v":"2058-07-31"},{"$f":"'Template Model'!OX5","v":"2058-08-31"},{"$f":"'Template Model'!OY5","v":"2058-09-30"},{"$f":"'Template Model'!OZ5","v":"2058-10-31"},{"$f":"'Template Model'!PA5","v":"2058-11-30"},{"$f":"'Template Model'!PB5","v":"2058-12-31"},{"$f":"'Template Model'!PC5","v":"2059-01-31"},{"$f":"'Template Model'!PD5","v":"2059-02-28"},{"$f":"'Template Model'!PE5","v":"2059-03-31"},{"$f":"'Template Model'!PF5","v":"2059-04-30"},{"$f":"'Template Model'!PG5","v":"2059-05-31"},{"$f":"'Template Model'!PH5","v":"2059-06-30"},{"$f":"'Template Model'!PI5","v":"2059-07-31"},{"$f":"'Template Model'!PJ5","v":"2059-08-31"},{"$f":"'Template Model'!PK5","v":"2059-09-30"},{"$f":"'Template Model'!PL5","v":"2059-10-31"},{"$f":"'Template Model'!PM5","v":"2059-11-30"},{"$f":"'Template Model'!PN5","v":"2059-12-31"},{"$f":"'Template Model'!PO5","v":"2060-01-31"},{"$f":"'Template Model'!PP5","v":"2060-02-29"},{"$f":"'Template Model'!PQ5","v":"2060-03-31"},{"$f":"'Template Model'!PR5","v":"2060-04-30"},{"$f":"'Template Model'!PS5","v":"2060-05-31"},{"$f":"'Template Model'!PT5","v":"2060-06-30"},{"$f":"'Template Model'!PU5","v":"2060-07-31"},{"$f":"'Template Model'!PV5","v":"2060-08-31"},{"$f":"'Template Model'!PW5","v":"2060-09-30"},{"$f":"'Template Model'!PX5","v":"2060-10-31"},{"$f":"'Template Model'!PY5","v":"2060-11-30"},{"$f":"'Template Model'!PZ5","v":"2060-12-31"},{"$f":"'Template Model'!QA5","v":"2061-01-31"},{"$f":"'Template Model'!QB5","v":"2061-02-28"},{"$f":"'Template Model'!QC5","v":"2061-03-31"},{"$f":"'Template Model'!QD5","v":"2061-04-30"},{"$f":"'Template Model'!QE5","v":"2061-05-31"},{"$f":"'Template Model'!QF5","v":"2061-06-30"},{"$f":"'Template Model'!QG5","v":"2061-07-31"},{"$f":"'Template Model'!QH5","v":"2061-08-31"},{"$f":"'Template Model'!QI5","v":"2061-09-30"},{"$f":"'Template Model'!QJ5","v":"2061-10-31"},{"$f":"'Template Model'!QK5","v":"2061-11-30"},{"$f":"'Template Model'!QL5","v":"2061-12-31"},{"$f":"'Template Model'!QM5","v":"2062-01-31"},{"$f":"'Template Model'!QN5","v":"2062-02-28"},{"$f":"'Template Model'!QO5","v":"2062-03-31"},{"$f":"'Template Model'!QP5","v":"2062-04-30"},{"$f":"'Template Model'!QQ5","v":"2062-05-31"},{"$f":"'Template Model'!QR5","v":"2062-06-30"},{"$f":"'Template Model'!QS5","v":"2062-07-31"},{"$f":"'Template Model'!QT5","v":"2062-08-31"},{"$f":"'Template Model'!QU5","v":"2062-09-30"},{"$f":"'Template Model'!QV5","v":"2062-10-31"},{"$f":"'Template Model'!QW5","v":"2062-11-30"},{"$f":"'Template Model'!QX5","v":"2062-12-31"},{"$f":"'Template Model'!QY5","v":"2063-01-31"},{"$f":"'Template Model'!QZ5","v":"2063-02-28"},{"$f":"'Template Model'!RA5","v":"2063-03-31"},{"$f":"'Template Model'!RB5","v":"2063-04-30"},{"$f":"'Template Model'!RC5","v":"2063-05-31"},{"$f":"'Template Model'!RD5","v":"2063-06-30"},{"$f":"'Template Model'!RE5","v":"2063-07-31"},{"$f":"'Template Model'!RF5","v":"2063-08-31"},{"$f":"'Template Model'!RG5","v":"2063-09-30"},{"$f":"'Template Model'!RH5","v":"2063-10-31"},{"$f":"'Template Model'!RI5","v":"2063-11-30"},{"$f":"'Template Model'!RJ5","v":"2063-12-31"},{"$f":"'Template Model'!RK5","v":"2064-01-31"},{"$f":"'Template Model'!RL5","v":"2064-02-29"},{"$f":"'Template Model'!RM5","v":"2064-03-31"},{"$f":"'Template Model'!RN5","v":"2064-04-30"},{"$f":"'Template Model'!RO5","v":"2064-05-31"},{"$f":"'Template Model'!RP5","v":"2064-06-30"},{"$f":"'Template Model'!RQ5","v":"2064-07-31"},{"$f":"'Template Model'!RR5","v":"2064-08-31"},{"$f":"'Template Model'!RS5","v":"2064-09-30"},{"$f":"'Template Model'!RT5","v":"2064-10-31"},{"$f":"'Template Model'!RU5","v":"2064-11-30"},{"$f":"'Template Model'!RV5","v":"2064-12-31"},{"$f":"'Template Model'!RW5","v":"2065-01-31"},{"$f":"'Template Model'!RX5","v":"2065-02-28"},{"$f":"'Template Model'!RY5","v":"2065-03-31"},{"$f":"'Template Model'!RZ5","v":"2065-04-30"},{"$f":"'Template Model'!SA5","v":"2065-05-31"},{"$f":"'Template Model'!SB5","v":"2065-06-30"},{"$f":"'Template Model'!SC5","v":"2065-07-31"},{"$f":"'Template Model'!SD5","v":"2065-08-31"},{"$f":"'Template Model'!SE5","v":"2065-09-30"},{"$f":"'Template Model'!SF5","v":"2065-10-31"},{"$f":"'Template Model'!SG5","v":"2065-11-30"},{"$f":"'Template Model'!SH5","v":"2065-12-31"},{"$f":"'Template Model'!SI5","v":"2066-01-31"},{"$f":"'Template Model'!SJ5","v":"2066-02-28"},{"$f":"'Template Model'!SK5","v":"2066-03-31"},{"$f":"'Template Model'!SL5","v":"2066-04-30"},{"$f":"'Template Model'!SM5","v":"2066-05-31"},{"$f":"'Template Model'!SN5","v":"2066-06-30"},{"$f":"'Template Model'!SO5","v":"2066-07-31"},{"$f":"'Template Model'!SP5","v":"2066-08-31"},{"$f":"'Template Model'!SQ5","v":"2066-09-30"},{"$f":"'Template Model'!SR5","v":"2066-10-31"},{"$f":"'Template Model'!SS5","v":"2066-11-30"},{"$f":"'Template Model'!ST5","v":"2066-12-31"},{"$f":"'Template Model'!SU5","v":"2067-01-31"},{"$f":"'Template Model'!SV5","v":"2067-02-28"},{"$f":"'Template Model'!SW5","v":"2067-03-31"},{"$f":"'Template Model'!SX5","v":"2067-04-30"},{"$f":"'Template Model'!SY5","v":"2067-05-31"},{"$f":"'Template Model'!SZ5","v":"2067-06-30"},{"$f":"'Template Model'!TA5","v":"2067-07-31"},{"$f":"'Template Model'!TB5","v":"2067-08-31"},{"$f":"'Template Model'!TC5","v":"2067-09-30"},{"$f":"'Template Model'!TD5","v":"2067-10-31"},{"$f":"'Template Model'!TE5","v":"2067-11-30"},{"$f":"'Template Model'!TF5","v":"2067-12-31"},{"$f":"'Template Model'!TG5","v":"2068-01-31"},{"$f":"'Template Model'!TH5","v":"2068-02-29"},{"$f":"'Template Model'!TI5","v":"2068-03-31"},{"$f":"'Template Model'!TJ5","v":"2068-04-30"},{"$f":"'Template Model'!TK5","v":"2068-05-31"},{"$f":"'Template Model'!TL5","v":"2068-06-30"},{"$f":"'Template Model'!TM5","v":"2068-07-31"},{"$f":"'Template Model'!TN5","v":"2068-08-31"},{"$f":"'Template Model'!TO5","v":"2068-09-30"},{"$f":"'Template Model'!TP5","v":"2068-10-31"},{"$f":"'Template Model'!TQ5","v":"2068-11-30"},{"$f":"'Template Model'!TR5","v":"2068-12-31"},{"$f":"'Template Model'!TS5","v":"2069-01-31"},{"$f":"'Template Model'!TT5","v":"2069-02-28"},{"$f":"'Template Model'!TU5","v":"2069-03-31"},{"$f":"'Template Model'!TV5","v":"2069-04-30"},{"$f":"'Template Model'!TW5","v":"2069-05-31"},{"$f":"'Template Model'!TX5","v":"2069-06-30"},{"$f":"'Template Model'!TY5","v":"2069-07-31"},{"$f":"'Template Model'!TZ5","v":"2069-08-31"},{"$f":"'Template Model'!UA5","v":"2069-09-30"},{"$f":"'Template Model'!UB5","v":"2069-10-31"},{"$f":"'Template Model'!UC5","v":"2069-11-30"},{"$f":"'Template Model'!UD5","v":"2069-12-31"},{"$f":"'Template Model'!UE5","v":"2070-01-31"},{"$f":"'Template Model'!UF5","v":"2070-02-28"},{"$f":"'Template Model'!UG5","v":"2070-03-31"},{"$f":"'Template Model'!UH5","v":"2070-04-30"},{"$f":"'Template Model'!UI5","v":"2070-05-31"},{"$f":"'Template Model'!UJ5","v":"2070-06-30"},{"$f":"'Template Model'!UK5","v":"2070-07-31"},{"$f":"'Template Model'!UL5","v":"2070-08-31"},{"$f":"'Template Model'!UM5","v":"2070-09-30"},{"$f":"'Template Model'!UN5","v":"2070-10-31"},{"$f":"'Template Model'!UO5","v":"2070-11-30"},{"$f":"'Template Model'!UP5","v":"2070-12-31"},{"$f":"'Template Model'!UQ5","v":"2071-01-31"},{"$f":"'Template Model'!UR5","v":"2071-02-28"},{"$f":"'Template Model'!US5","v":"2071-03-31"},{"$f":"'Template Model'!UT5","v":"2071-04-30"},{"$f":"'Template Model'!UU5","v":"2071-05-31"},{"$f":"'Template Model'!UV5","v":"2071-06-30"},{"$f":"'Template Model'!UW5","v":"2071-07-31"},{"$f":"'Template Model'!UX5","v":"2071-08-31"},{"$f":"'Template Model'!UY5","v":"2071-09-30"},{"$f":"'Template Model'!UZ5","v":"2071-10-31"},{"$f":"'Template Model'!VA5","v":"2071-11-30"},{"$f":"'Template Model'!VB5","v":"2071-12-31"},{"$f":"'Template Model'!VC5","v":"2072-01-31"},{"$f":"'Template Model'!VD5","v":"2072-02-29"},{"$f":"'Template Model'!VE5","v":"2072-03-31"},{"$f":"'Template Model'!VF5","v":"2072-04-30"},{"$f":"'Template Model'!VG5","v":"2072-05-31"},{"$f":"'Template Model'!VH5","v":"2072-06-30"},{"$f":"'Template Model'!VI5","v":"2072-07-31"},{"$f":"'Template Model'!VJ5","v":"2072-08-31"},{"$f":"'Template Model'!VK5","v":"2072-09-30"},{"$f":"'Template Model'!VL5","v":"2072-10-31"},{"$f":"'Template Model'!VM5","v":"2072-11-30"},{"$f":"'Template Model'!VN5","v":"2072-12-31"},{"$f":"'Template Model'!VO5","v":"2073-01-31"},{"$f":"'Template Model'!VP5","v":"2073-02-28"},{"$f":"'Template Model'!VQ5","v":"2073-03-31"},{"$f":"'Template Model'!VR5","v":"2073-04-30"},{"$f":"'Template Model'!VS5","v":"2073-05-31"},{"$f":"'Template Model'!VT5","v":"2073-06-30"},{"$f":"'Template Model'!VU5","v":"2073-07-31"},{"$f":"'Template Model'!VV5","v":"2073-08-31"},{"$f":"'Template Model'!VW5","v":"2073-09-30"},{"$f":"'Template Model'!VX5","v":"2073-10-31"},{"$f":"'Template Model'!VY5","v":"2073-11-30"},{"$f":"'Template Model'!VZ5","v":"2073-12-31"},{"$f":"'Template Model'!WA5","v":"2074-01-31"},{"$f":"'Template Model'!WB5","v":"2074-02-28"},{"$f":"'Template Model'!WC5","v":"2074-03-31"},{"$f":"'Template Model'!WD5","v":"2074-04-30"},{"$f":"'Template Model'!WE5","v":"2074-05-31"},{"$f":"'Template Model'!WF5","v":"2074-06-30"},{"$f":"'Template Model'!WG5","v":"2074-07-31"},{"$f":"'Template Model'!WH5","v":"2074-08-31"},{"$f":"'Template Model'!WI5","v":"2074-09-30"},{"$f":"'Template Model'!WJ5","v":"2074-10-31"},{"$f":"'Template Model'!WK5","v":"2074-11-30"},{"$f":"'Template Model'!WL5","v":"2074-12-31"},{"$f":"'Template Model'!WM5","v":"2075-01-31"},{"$f":"'Template Model'!WN5","v":"2075-02-28"},{"$f":"'Template Model'!WO5","v":"2075-03-31"},{"$f":"'Template Model'!WP5","v":"2075-04-30"},{"$f":"'Template Model'!WQ5","v":"2075-05-31"},{"$f":"'Template Model'!WR5","v":"2075-06-30"},{"$f":"'Template Model'!WS5","v":"2075-07-31"},{"$f":"'Template Model'!WT5","v":"2075-08-31"},{"$f":"'Template Model'!WU5","v":"2075-09-30"},{"$f":"'Template Model'!WV5","v":"2075-10-31"},{"$f":"'Template Model'!WW5","v":"2075-11-30"},{"$f":"'Template Model'!WX5","v":"2075-12-31"},{"$f":"'Template Model'!WY5","v":"2076-01-31"},{"$f":"'Template Model'!WZ5","v":"2076-02-29"},{"$f":"'Template Model'!XA5","v":"2076-03-31"},{"$f":"'Template Model'!XB5","v":"2076-04-30"},{"$f":"'Template Model'!XC5","v":"2076-05-31"},{"$f":"'Template Model'!XD5","v":"2076-06-30"},{"$f":"'Template Model'!XE5","v":"2076-07-31"},{"$f":"'Template Model'!XF5","v":"2076-08-31"},{"$f":"'Template Model'!XG5","v":"2076-09-30"},{"$f":"'Template Model'!XH5","v":"2076-10-31"},{"$f":"'Template Model'!XI5","v":"2076-11-30"},{"$f":"'Template Model'!XJ5","v":"2076-12-31"},{"$f":"'Template Model'!XK5","v":"2077-01-31"},{"$f":"'Template Model'!XL5","v":"2077-02-28"},{"$f":"'Template Model'!XM5","v":"2077-03-31"},{"$f":"'Template Model'!XN5","v":"2077-04-30"},{"$f":"'Template Model'!XO5","v":"2077-05-31"},{"$f":"'Template Model'!XP5","v":"2077-06-30"},{"$f":"'Template Model'!XQ5","v":"2077-07-31"},{"$f":"'Template Model'!XR5","v":"2077-08-31"},{"$f":"'Template Model'!XS5","v":"2077-09-30"},{"$f":"'Template Model'!XT5","v":"2077-10-31"},{"$f":"'Template Model'!XU5","v":"2077-11-30"},{"$f":"'Template Model'!XV5","v":"2077-12-31"},{"$f":"'Template Model'!XW5","v":"2078-01-31"},{"$f":"'Template Model'!XX5","v":"2078-02-28"},{"$f":"'Template Model'!XY5","v":"2078-03-31"},{"$f":"'Template Model'!XZ5","v":"2078-04-30"},{"$f":"'Template Model'!YA5","v":"2078-05-31"},{"$f":"'Template Model'!YB5","v":"2078-06-30"},{"$f":"'Template Model'!YC5","v":"2078-07-31"},{"$f":"'Template Model'!YD5","v":"2078-08-31"},{"$f":"'Template Model'!YE5","v":"2078-09-30"},{"$f":"'Template Model'!YF5","v":"2078-10-31"},{"$f":"'Template Model'!YG5","v":"2078-11-30"},{"$f":"'Template Model'!YH5","v":"2078-12-31"},{"$f":"'Template Model'!YI5","v":"2079-01-31"},{"$f":"'Template Model'!YJ5","v":"2079-02-28"},{"$f":"'Template Model'!YK5","v":"2079-03-31"},{"$f":"'Template Model'!YL5","v":"2079-04-30"},{"$f":"'Template Model'!YM5","v":"2079-05-31"},{"$f":"'Template Model'!YN5","v":"2079-06-30"},{"$f":"'Template Model'!YO5","v":"2079-07-31"},{"$f":"'Template Model'!YP5","v":"2079-08-31"},{"$f":"'Template Model'!YQ5","v":"2079-09-30"},{"$f":"'Template Model'!YR5","v":"2079-10-31"},{"$f":"'Template Model'!YS5","v":"2079-11-30"},{"$f":"'Template Model'!YT5","v":"2079-12-31"},{"$f":"'Template Model'!YU5","v":"2080-01-31"},{"$f":"'Template Model'!YV5","v":"2080-02-29"},{"$f":"'Template Model'!YW5","v":"2080-03-31"},{"$f":"'Template Model'!YX5","v":"2080-04-30"},{"$f":"'Template Model'!YY5","v":"2080-05-31"},{"$f":"'Template Model'!YZ5","v":"2080-06-30"},{"$f":"'Template Model'!ZA5","v":"2080-07-31"},{"$f":"'Template Model'!ZB5","v":"2080-08-31"},{"$f":"'Template Model'!ZC5","v":"2080-09-30"},{"$f":"'Template Model'!ZD5","v":"2080-10-31"},{"$f":"'Template Model'!ZE5","v":"2080-11-30"},{"$f":"'Template Model'!ZF5","v":"2080-12-31"},{"$f":"'Template Model'!ZG5","v":"2081-01-31"},{"$f":"'Template Model'!ZH5","v":"2081-02-28"},{"$f":"'Template Model'!ZI5","v":"2081-03-31"},{"$f":"'Template Model'!ZJ5","v":"2081-04-30"},{"$f":"'Template Model'!ZK5","v":"2081-05-31"},{"$f":"'Template Model'!ZL5","v":"2081-06-30"},{"$f":"'Template Model'!ZM5","v":"2081-07-31"},{"$f":"'Template Model'!ZN5","v":"2081-08-31"},{"$f":"'Template Model'!ZO5","v":"2081-09-30"},{"$f":"'Template Model'!ZP5","v":"2081-10-31"},{"$f":"'Template Model'!ZQ5","v":"2081-11-30"},{"$f":"'Template Model'!ZR5","v":"2081-12-31"},{"$f":"'Template Model'!ZS5","v":"2082-01-31"},{"$f":"'Template Model'!ZT5","v":"2082-02-28"},{"$f":"'Template Model'!ZU5","v":"2082-03-31"},{"$f":"'Template Model'!ZV5","v":"2082-04-30"},{"$f":"'Template Model'!ZW5","v":"2082-05-31"},{"$f":"'Template Model'!ZX5","v":"2082-06-30"},{"$f":"'Template Model'!ZY5","v":"2082-07-31"},{"$f":"'Template Model'!ZZ5","v":"2082-08-31"},{"$f":"'Template Model'!AAA5","v":"2082-09-30"},{"$f":"'Template Model'!AAB5","v":"2082-10-31"},{"$f":"'Template Model'!AAC5","v":"2082-11-30"},{"$f":"'Template Model'!AAD5","v":"2082-12-31"},{"$f":"'Template Model'!AAE5","v":"2083-01-31"},{"$f":"'Template Model'!AAF5","v":"2083-02-28"},{"$f":"'Template Model'!AAG5","v":"2083-03-31"},{"$f":"'Template Model'!AAH5","v":"2083-04-30"},{"$f":"'Template Model'!AAI5","v":"2083-05-31"},{"$f":"'Template Model'!AAJ5","v":"2083-06-30"},{"$f":"'Template Model'!AAK5","v":"2083-07-31"},{"$f":"'Template Model'!AAL5","v":"2083-08-31"},{"$f":"'Template Model'!AAM5","v":"2083-09-30"},{"$f":"'Template Model'!AAN5","v":"2083-10-31"},{"$f":"'Template Model'!AAO5","v":"2083-11-30"},{"$f":"'Template Model'!AAP5","v":"2083-12-31"},{"$f":"'Template Model'!AAQ5","v":"2084-01-31"},{"$f":"'Template Model'!AAR5","v":"2084-02-29"},{"$f":"'Template Model'!AAS5","v":"2084-03-31"},{"$f":"'Template Model'!AAT5","v":"2084-04-30"},{"$f":"'Template Model'!AAU5","v":"2084-05-31"},{"$f":"'Template Model'!AAV5","v":"2084-06-30"},{"$f":"'Template Model'!AAW5","v":"2084-07-31"},{"$f":"'Template Model'!AAX5","v":"2084-08-31"},{"$f":"'Template Model'!AAY5","v":"2084-09-30"},{"$f":"'Template Model'!AAZ5","v":"2084-10-31"},{"$f":"'Template Model'!ABA5","v":"2084-11-30"},{"$f":"'Template Model'!ABB5","v":"2084-12-31"},{"$f":"'Template Model'!ABC5","v":"2085-01-31"},{"$f":"'Template Model'!ABD5","v":"2085-02-28"},{"$f":"'Template Model'!ABE5","v":"2085-03-31"},{"$f":"'Template Model'!ABF5","v":"2085-04-30"},{"$f":"'Template Model'!ABG5","v":"2085-05-31"},{"$f":"'Template Model'!ABH5","v":"2085-06-30"},{"$f":"'Template Model'!ABI5","v":"2085-07-31"},{"$f":"'Template Model'!ABJ5","v":"2085-08-31"},{"$f":"'Template Model'!ABK5","v":"2085-09-30"},{"$f":"'Template Model'!ABL5","v":"2085-10-31"},{"$f":"'Template Model'!ABM5","v":"2085-11-30"},{"$f":"'Template Model'!ABN5","v":"2085-12-31"},{"$f":"'Template Model'!ABO5","v":"2086-01-31"},{"$f":"'Template Model'!ABP5","v":"2086-02-28"},{"$f":"'Template Model'!ABQ5","v":"2086-03-31"},{"$f":"'Template Model'!ABR5","v":"2086-04-30"},{"$f":"'Template Model'!ABS5","v":"2086-05-31"},{"$f":"'Template Model'!ABT5","v":"2086-06-30"},{"$f":"'Template Model'!ABU5","v":"2086-07-31"},{"$f":"'Template Model'!ABV5","v":"2086-08-31"},{"$f":"'Template Model'!ABW5","v":"2086-09-30"},{"$f":"'Template Model'!ABX5","v":"2086-10-31"},{"$f":"'Template Model'!ABY5","v":"2086-11-30"},{"$f":"'Template Model'!ABZ5","v":"2086-12-31"}]
[null,null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(K5)","v":2025},{"$f":"YEAR(L5)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,{"$f":"YEAR(BX5)","v":2030},2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EJ5)","v":2035},2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,{"$f":"YEAR(GV5)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,{"$f":"YEAR(JH5)","v":2046},2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LT5)","v":2051},2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,{"$f":"YEAR(OF5)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,{"$f":"YEAR(QR5)","v":2062},2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TD5)","v":2067},2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,{"$f":"YEAR(VP5)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,{"$f":"YEAR(YB5)","v":2078},2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAN5)","v":2083},2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[]
[null,"Depreciation"]
[null,null,"Straight Line Depreciation",null,{"$f":"ROW('Template Model'!E85)","v":85},{"$f":"SUM(Start:End!F85)","v":3.7537993732846671E-2},{"$f":"_xlfn.FORMULATEXT(K9)","v":"=SUM(Start:End!K85)"},{"$f":"MID(G9,FIND(\"!\",G9,1)+2,FIND(\")\",G9,1)-FIND(\"!\",G9,1)-2)","v":"85"},{"$f":"(VALUE(H9)-E9)=0","v":true},null,{"$f":"SUM(Start:End!K85)","v":0},{"$f":"SUM(Start:End!L85)","v":0},{"$f":"SUM(Start:End!M85)","v":0},{"$f":"SUM(Start:End!N85)","v":0},{"$f":"SUM(Start:End!O85)","v":0},{"$f":"SUM(Start:End!P85)","v":0},{"$f":"SUM(Start:End!Q85)","v":1043.6693613814921},{"$f":"SUM(Start:End!R85)","v":1043.6693613814921},{"$f":"SUM(Start:End!S85)","v":1043.6693613814921},{"$f":"SUM(Start:End!T85)","v":1043.6693613814921},{"$f":"SUM(Start:End!U85)","v":1043.6693613814921},{"$f":"SUM(Start:End!V85)","v":1043.6693613814921},{"$f":"SUM(Start:End!W85)","v":1043.6693613814921},{"$f":"SUM(Start:End!X85)","v":1043.6693613814921},{"$f":"SUM(Start:End!Y85)","v":1043.6693613814921},{"$f":"SUM(Start:End!Z85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AA85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AB85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AC85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AD85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AE85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AF85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AG85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AH85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AI85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AJ85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AK85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AL85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AM85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AN85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AO85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AP85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AQ85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AR85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AS85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AT85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AU85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AV85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AW85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AX85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AY85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AZ85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BA85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BB85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BC85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BD85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BE85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BF85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BG85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BH85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BI85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BJ85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BK85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BL85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BM85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BN85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BO85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BP85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BQ85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BR85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BS85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BT85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BU85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BV85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BW85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BX85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BY85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BZ85)","v":6388.1540178765426},{"$f":"SUM(Start:End!CA85)","v":7093.7536683814415},{"$f":"SUM(Start:End!CB85)","v":10049.087184503866},{"$f":"SUM(Start:End!CC85)","v":10049.087184503866},{"$f":"SUM(Start:End!CD85)","v":10049.087184503866},{"$f":"SUM(Start:End!CE85)","v":10049.087184503866},{"$f":"SUM(Start:End!CF85)","v":10049.087184503866},{"$f":"SUM(Start:End!CG85)","v":10049.087184503866},{"$f":"SUM(Start:End!CH85)","v":10049.087184503866},{"$f":"SUM(Start:End!CI85)","v":10049.087184503866},{"$f":"SUM(Start:End!CJ85)","v":10049.087184503866},{"$f":"SUM(Start:End!CK85)","v":10049.087184503866},{"$f":"SUM(Start:End!CL85)","v":10049.087184503866},{"$f":"SUM(Start:End!CM85)","v":10049.087184503866},{"$f":"SUM(Start:End!CN85)","v":10049.087184503866},{"$f":"SUM(Start:End!CO85)","v":10049.087184503866},{"$f":"SUM(Start:End!CP85)","v":10049.087184503866},{"$f":"SUM(Start:End!CQ85)","v":10049.087184503866},{"$f":"SUM(Start:End!CR85)","v":10049.087184503866},{"$f":"SUM(Start:End!CS85)","v":10049.087184503866},{"$f":"SUM(Start:End!CT85)","v":10049.087184503866},{"$f":"SUM(Start:End!CU85)","v":10794.332097918725},{"$f":"SUM(Start:End!CV85)","v":10794.332097918725},{"$f":"SUM(Start:End!CW85)","v":10794.332097918725},{"$f":"SUM(Start:End!CX85)","v":10794.332097918725},{"$f":"SUM(Start:End!CY85)","v":10794.332097918725},{"$f":"SUM(Start:End!CZ85)","v":10794.332097918725},{"$f":"SUM(Start:End!DA85)","v":10794.332097918725},{"$f":"SUM(Start:End!DB85)","v":10794.332097918725},{"$f":"SUM(Start:End!DC85)","v":10794.332097918725},{"$f":"SUM(Start:End!DD85)","v":10794.332097918725},{"$f":"SUM(Start:End!DE85)","v":10794.332097918725},{"$f":"SUM(Start:End!DF85)","v":10794.332097918725},{"$f":"SUM(Start:End!DG85)","v":10794.332097918725},{"$f":"SUM(Start:End!DH85)","v":10794.332097918725},{"$f":"SUM(Start:End!DI85)","v":11886.341859728975},{"$f":"SUM(Start:End!DJ85)","v":11886.341859728975},{"$f":"SUM(Start:End!DK85)","v":14403.213228027556},{"$f":"SUM(Start:End!DL85)","v":14403.213228027556},{"$f":"SUM(Start:End!DM85)","v":14403.213228027556},{"$f":"SUM(Start:End!DN85)","v":14403.213228027556},{"$f":"SUM(Start:End!DO85)","v":14403.213228027556},{"$f":"SUM(Start:End!DP85)","v":14403.213228027556},{"$f":"SUM(Start:End!DQ85)","v":14403.213228027556},{"$f":"SUM(Start:End!DR85)","v":14403.213228027556},{"$f":"SUM(Start:End!DS85)","v":14403.213228027556},{"$f":"SUM(Start:End!DT85)","v":14403.213228027556},{"$f":"SUM(Start:End!DU85)","v":16324.890954213497},{"$f":"SUM(Start:End!DV85)","v":16324.890954213497},{"$f":"SUM(Start:End!DW85)","v":16324.890954213497},{"$f":"SUM(Start:End!DX85)","v":16324.890954213497},{"$f":"SUM(Start:End!DY85)","v":16324.890954213497},{"$f":"SUM(Start:End!DZ85)","v":16324.890954213497},{"$f":"SUM(Start:End!EA85)","v":16324.890954213497},{"$f":"SUM(Start:End!EB85)","v":16324.890954213497},{"$f":"SUM(Start:End!EC85)","v":16324.890954213497},{"$f":"SUM(Start:End!ED85)","v":16324.890954213497},{"$f":"SUM(Start:End!EE85)","v":16324.890954213497},{"$f":"SUM(Start:End!EF85)","v":20788.185172723748},{"$f":"SUM(Start:End!EG85)","v":20788.185172723748},{"$f":"SUM(Start:End!EH85)","v":20788.185172723748},{"$f":"SUM(Start:End!EI85)","v":22085.240675194487},{"$f":"SUM(Start:End!EJ85)","v":22085.240675194487},{"$f":"SUM(Start:End!EK85)","v":22085.240675194487},{"$f":"SUM(Start:End!EL85)","v":22085.240675194487},{"$f":"SUM(Start:End!EM85)","v":22085.240675194487},{"$f":"SUM(Start:End!EN85)","v":22085.240675194487},{"$f":"SUM(Start:End!EO85)","v":22085.240675194487},{"$f":"SUM(Start:End!EP85)","v":22085.240675194487},{"$f":"SUM(Start:End!EQ85)","v":22085.240675194487},{"$f":"SUM(Start:End!ER85)","v":22085.240675194487},{"$f":"SUM(Start:End!ES85)","v":22085.240675194487},{"$f":"SUM(Start:End!ET85)","v":22085.240675194487},{"$f":"SUM(Start:End!EU85)","v":22085.240675194487},{"$f":"SUM(Start:End!EV85)","v":22085.240675194487},{"$f":"SUM(Start:End!EW85)","v":22085.240675194487},{"$f":"SUM(Start:End!EX85)","v":22085.240675194487},{"$f":"SUM(Start:End!EY85)","v":22085.240675194487},{"$f":"SUM(Start:End!EZ85)","v":22085.240675194487},{"$f":"SUM(Start:End!FA85)","v":22085.240675194487},{"$f":"SUM(Start:End!FB85)","v":22085.240675194487},{"$f":"SUM(Start:End!FC85)","v":22085.240675194487},{"$f":"SUM(Start:End!FD85)","v":22085.240675194487},{"$f":"SUM(Start:End!FE85)","v":22085.240675194487},{"$f":"SUM(Start:End!FF85)","v":22085.240675194487},{"$f":"SUM(Start:End!FG85)","v":22085.240675194487},{"$f":"SUM(Start:End!FH85)","v":22085.240675194487},{"$f":"SUM(Start:End!FI85)","v":22085.240675194487},{"$f":"SUM(Start:End!FJ85)","v":22085.240675194487},{"$f":"SUM(Start:End!FK85)","v":22085.240675194487},{"$f":"SUM(Start:End!FL85)","v":22085.240675194487},{"$f":"SUM(Start:End!FM85)","v":22085.240675194487},{"$f":"SUM(Start:End!FN85)","v":22085.240675194487},{"$f":"SUM(Start:End!FO85)","v":22085.240675194487},{"$f":"SUM(Start:End!FP85)","v":22085.240675194487},{"$f":"SUM(Start:End!FQ85)","v":22085.240675194487},{"$f":"SUM(Start:End!FR85)","v":22085.240675194487},{"$f":"SUM(Start:End!FS85)","v":22085.240675194487},{"$f":"SUM(Start:End!FT85)","v":22085.240675194487},{"$f":"SUM(Start:End!FU85)","v":22085.240675194487},{"$f":"SUM(Start:End!FV85)","v":22085.240675194487},{"$f":"SUM(Start:End!FW85)","v":22085.240675194487},{"$f":"SUM(Start:End!FX85)","v":22085.240675194487},{"$f":"SUM(Start:End!FY85)","v":22085.240675194487},{"$f":"SUM(Start:End!FZ85)","v":22085.240675194487},{"$f":"SUM(Start:End!GA85)","v":22085.240675194487},{"$f":"SUM(Start:End!GB85)","v":22085.240675194487},{"$f":"SUM(Start:End!GC85)","v":22085.240675194487},{"$f":"SUM(Start:End!GD85)","v":22085.240675194487},{"$f":"SUM(Start:End!GE85)","v":22085.240675194487},{"$f":"SUM(Start:End!GF85)","v":22085.240675194487},{"$f":"SUM(Start:End!GG85)","v":22085.240675194487},{"$f":"SUM(Start:End!GH85)","v":22085.240675194487},{"$f":"SUM(Start:End!GI85)","v":22085.240675194487},{"$f":"SUM(Start:End!GJ85)","v":22085.240675194487},{"$f":"SUM(Start:End!GK85)","v":22085.240675194487},{"$f":"SUM(Start:End!GL85)","v":22085.240675194487},{"$f":"SUM(Start:End!GM85)","v":22085.240675194487},{"$f":"SUM(Start:End!GN85)","v":22085.240675194487},{"$f":"SUM(Start:End!GO85)","v":22085.240675194487},{"$f":"SUM(Start:End!GP85)","v":22085.240675194487},{"$f":"SUM(Start:End!GQ85)","v":22085.240675194487},{"$f":"SUM(Start:End!GR85)","v":22085.240675194487},{"$f":"SUM(Start:End!GS85)","v":22085.240675194487},{"$f":"SUM(Start:End!GT85)","v":22085.240675194487},{"$f":"SUM(Start:End!GU85)","v":22085.240675194487},{"$f":"SUM(Start:End!GV85)","v":22085.240675194487},{"$f":"SUM(Start:End!GW85)","v":22085.240675194487},{"$f":"SUM(Start:End!GX85)","v":22085.240675194487},{"$f":"SUM(Start:End!GY85)","v":22085.240675194487},{"$f":"SUM(Start:End!GZ85)","v":22085.240675194487},{"$f":"SUM(Start:End!HA85)","v":22085.240675194487},{"$f":"SUM(Start:End!HB85)","v":22085.240675194487},{"$f":"SUM(Start:End!HC85)","v":22085.240675194487},{"$f":"SUM(Start:End!HD85)","v":22085.240675194487},{"$f":"SUM(Start:End!HE85)","v":22085.240675194487},{"$f":"SUM(Start:End!HF85)","v":22085.240675194487},{"$f":"SUM(Start:End!HG85)","v":22085.240675194487},{"$f":"SUM(Start:End!HH85)","v":22085.240675194487},{"$f":"SUM(Start:End!HI85)","v":22085.240675194487},{"$f":"SUM(Start:End!HJ85)","v":22085.240675194487},{"$f":"SUM(Start:End!HK85)","v":22085.240675194487},{"$f":"SUM(Start:End!HL85)","v":22085.240675194487},{"$f":"SUM(Start:End!HM85)","v":22085.240675194487},{"$f":"SUM(Start:End!HN85)","v":22085.240675194487},{"$f":"SUM(Start:End!HO85)","v":22085.240675194487},{"$f":"SUM(Start:End!HP85)","v":22085.240675194487},{"$f":"SUM(Start:End!HQ85)","v":22085.240675194487},{"$f":"SUM(Start:End!HR85)","v":22085.240675194487},{"$f":"SUM(Start:End!HS85)","v":22085.240675194487},{"$f":"SUM(Start:End!HT85)","v":22085.240675194487},{"$f":"SUM(Start:End!HU85)","v":22085.240675194487},{"$f":"SUM(Start:End!HV85)","v":22085.240675194487},{"$f":"SUM(Start:End!HW85)","v":22085.240675194487},{"$f":"SUM(Start:End!HX85)","v":22085.240675194487},{"$f":"SUM(Start:End!HY85)","v":22085.240675194487},{"$f":"SUM(Start:End!HZ85)","v":22085.240675194487},{"$f":"SUM(Start:End!IA85)","v":22085.240675194487},{"$f":"SUM(Start:End!IB85)","v":22085.240675194487},{"$f":"SUM(Start:End!IC85)","v":22085.240675194487},{"$f":"SUM(Start:End!ID85)","v":22085.240675194487},{"$f":"SUM(Start:End!IE85)","v":22085.240675194487},{"$f":"SUM(Start:End!IF85)","v":22085.240675194487},{"$f":"SUM(Start:End!IG85)","v":22085.240675194487},{"$f":"SUM(Start:End!IH85)","v":22085.240675194487},{"$f":"SUM(Start:End!II85)","v":22085.240675194487},{"$f":"SUM(Start:End!IJ85)","v":22085.240675194487},{"$f":"SUM(Start:End!IK85)","v":22085.240675194487},{"$f":"SUM(Start:End!IL85)","v":22085.240675194487},{"$f":"SUM(Start:End!IM85)","v":22085.240675194487},{"$f":"SUM(Start:End!IN85)","v":22085.240675194487},{"$f":"SUM(Start:End!IO85)","v":22085.240675194487},{"$f":"SUM(Start:End!IP85)","v":22085.240675194487},{"$f":"SUM(Start:End!IQ85)","v":22085.240675194487},{"$f":"SUM(Start:End!IR85)","v":22085.240675194487},{"$f":"SUM(Start:End!IS85)","v":22085.240675194487},{"$f":"SUM(Start:End!IT85)","v":22085.240675194487},{"$f":"SUM(Start:End!IU85)","v":22085.240675194487},{"$f":"SUM(Start:End!IV85)","v":22085.240675194487},{"$f":"SUM(Start:End!IW85)","v":22085.240675194487},{"$f":"SUM(Start:End!IX85)","v":22085.240675194487},{"$f":"SUM(Start:End!IY85)","v":22085.240675194487},{"$f":"SUM(Start:End!IZ85)","v":22085.240675194487},{"$f":"SUM(Start:End!JA85)","v":22085.240675194487},{"$f":"SUM(Start:End!JB85)","v":22085.240675194487},{"$f":"SUM(Start:End!JC85)","v":22085.240675194487},{"$f":"SUM(Start:End!JD85)","v":22085.240675194487},{"$f":"SUM(Start:End!JE85)","v":22085.240675194487},{"$f":"SUM(Start:End!JF85)","v":22085.240675194487},{"$f":"SUM(Start:End!JG85)","v":22085.240675194487},{"$f":"SUM(Start:End!JH85)","v":22085.240675194487},{"$f":"SUM(Start:End!JI85)","v":22085.240675194487},{"$f":"SUM(Start:End!JJ85)","v":22085.240675194487},{"$f":"SUM(Start:End!JK85)","v":22085.240675194487},{"$f":"SUM(Start:End!JL85)","v":22085.240675194487},{"$f":"SUM(Start:End!JM85)","v":22085.240675194487},{"$f":"SUM(Start:End!JN85)","v":22085.240675194487},{"$f":"SUM(Start:End!JO85)","v":22085.240675194487},{"$f":"SUM(Start:End!JP85)","v":22085.240675194487},{"$f":"SUM(Start:End!JQ85)","v":22085.240675194487},{"$f":"SUM(Start:End!JR85)","v":22085.240675194487},{"$f":"SUM(Start:End!JS85)","v":22085.240675194487},{"$f":"SUM(Start:End!JT85)","v":22085.240675194487},{"$f":"SUM(Start:End!JU85)","v":22085.240675194487},{"$f":"SUM(Start:End!JV85)","v":22085.240675194487},{"$f":"SUM(Start:End!JW85)","v":22085.240675194487},{"$f":"SUM(Start:End!JX85)","v":22085.240675194487},{"$f":"SUM(Start:End!JY85)","v":20890.62061823214},{"$f":"SUM(Start:End!JZ85)","v":20890.62061823214},{"$f":"SUM(Start:End!KA85)","v":20890.62061823214},{"$f":"SUM(Start:End!KB85)","v":20890.62061823214},{"$f":"SUM(Start:End!KC85)","v":20890.62061823214},{"$f":"SUM(Start:End!KD85)","v":20890.62061823214},{"$f":"SUM(Start:End!KE85)","v":20890.62061823214},{"$f":"SUM(Start:End!KF85)","v":20890.62061823214},{"$f":"SUM(Start:End!KG85)","v":20890.62061823214},{"$f":"SUM(Start:End!KH85)","v":20890.62061823214},{"$f":"SUM(Start:End!KI85)","v":20185.02096772724},{"$f":"SUM(Start:End!KJ85)","v":20185.02096772724},{"$f":"SUM(Start:End!KK85)","v":20185.02096772724},{"$f":"SUM(Start:End!KL85)","v":20185.02096772724},{"$f":"SUM(Start:End!KM85)","v":20185.02096772724},{"$f":"SUM(Start:End!KN85)","v":20185.02096772724},{"$f":"SUM(Start:End!KO85)","v":20185.02096772724},{"$f":"SUM(Start:End!KP85)","v":20185.02096772724},{"$f":"SUM(Start:End!KQ85)","v":20185.02096772724},{"$f":"SUM(Start:End!KR85)","v":20185.02096772724},{"$f":"SUM(Start:End!KS85)","v":20185.02096772724},{"$f":"SUM(Start:End!KT85)","v":20185.02096772724},{"$f":"SUM(Start:End!KU85)","v":20185.02096772724},{"$f":"SUM(Start:End!KV85)","v":20185.02096772724},{"$f":"SUM(Start:End!KW85)","v":20185.02096772724},{"$f":"SUM(Start:End!KX85)","v":20185.02096772724},{"$f":"SUM(Start:End!KY85)","v":20185.02096772724},{"$f":"SUM(Start:End!KZ85)","v":20185.02096772724},{"$f":"SUM(Start:End!LA85)","v":20185.02096772724},{"$f":"SUM(Start:End!LB85)","v":20185.02096772724},{"$f":"SUM(Start:End!LC85)","v":20185.02096772724},{"$f":"SUM(Start:End!LD85)","v":20185.02096772724},{"$f":"SUM(Start:End!LE85)","v":19093.011205916991},{"$f":"SUM(Start:End!LF85)","v":19093.011205916991},{"$f":"SUM(Start:End!LG85)","v":19093.011205916991},{"$f":"SUM(Start:End!LH85)","v":19093.011205916991},{"$f":"SUM(Start:End!LI85)","v":19093.011205916991},{"$f":"SUM(Start:End!LJ85)","v":19093.011205916991},{"$f":"SUM(Start:End!LK85)","v":19093.011205916991},{"$f":"SUM(Start:End!LL85)","v":19093.011205916991},{"$f":"SUM(Start:End!LM85)","v":19093.011205916991},{"$f":"SUM(Start:End!LN85)","v":19093.011205916991},{"$f":"SUM(Start:End!LO85)","v":19093.011205916991},{"$f":"SUM(Start:End!LP85)","v":19093.011205916991},{"$f":"SUM(Start:End!LQ85)","v":19093.011205916991},{"$f":"SUM(Start:End!LR85)","v":19093.011205916991},{"$f":"SUM(Start:End!LS85)","v":19093.011205916991},{"$f":"SUM(Start:End!LT85)","v":19093.011205916991},{"$f":"SUM(Start:End!LU85)","v":19093.011205916991},{"$f":"SUM(Start:End!LV85)","v":19093.011205916991},{"$f":"SUM(Start:End!LW85)","v":19093.011205916991},{"$f":"SUM(Start:End!LX85)","v":19093.011205916991},{"$f":"SUM(Start:End!LY85)","v":19093.011205916991},{"$f":"SUM(Start:End!LZ85)","v":19093.011205916991},{"$f":"SUM(Start:End!MA85)","v":19093.011205916991},{"$f":"SUM(Start:End!MB85)","v":19093.011205916991},{"$f":"SUM(Start:End!MC85)","v":19093.011205916991},{"$f":"SUM(Start:End!MD85)","v":19093.011205916991},{"$f":"SUM(Start:End!ME85)","v":19093.011205916991},{"$f":"SUM(Start:End!MF85)","v":19093.011205916991},{"$f":"SUM(Start:End!MG85)","v":19093.011205916991},{"$f":"SUM(Start:End!MH85)","v":19093.011205916991},{"$f":"SUM(Start:End!MI85)","v":19093.011205916991},{"$f":"SUM(Start:End!MJ85)","v":19093.011205916991},{"$f":"SUM(Start:End!MK85)","v":19093.011205916991},{"$f":"SUM(Start:End!ML85)","v":19093.011205916991},{"$f":"SUM(Start:End!MM85)","v":19093.011205916991},{"$f":"SUM(Start:End!MN85)","v":19093.011205916991},{"$f":"SUM(Start:End!MO85)","v":19093.011205916991},{"$f":"SUM(Start:End!MP85)","v":19093.011205916991},{"$f":"SUM(Start:End!MQ85)","v":19093.011205916991},{"$f":"SUM(Start:End!MR85)","v":19093.011205916991},{"$f":"SUM(Start:End!MS85)","v":19093.011205916991},{"$f":"SUM(Start:End!MT85)","v":19093.011205916991},{"$f":"SUM(Start:End!MU85)","v":19093.011205916991},{"$f":"SUM(Start:End!MV85)","v":19093.011205916991},{"$f":"SUM(Start:End!MW85)","v":19093.011205916991},{"$f":"SUM(Start:End!MX85)","v":19093.011205916991},{"$f":"SUM(Start:End!MY85)","v":19093.011205916991},{"$f":"SUM(Start:End!MZ85)","v":19093.011205916991},{"$f":"SUM(Start:End!NA85)","v":19093.011205916991},{"$f":"SUM(Start:End!NB85)","v":19093.011205916991},{"$f":"SUM(Start:End!NC85)","v":19093.011205916991},{"$f":"SUM(Start:End!ND85)","v":19093.011205916991},{"$f":"SUM(Start:End!NE85)","v":19093.011205916991},{"$f":"SUM(Start:End!NF85)","v":19093.011205916991},{"$f":"SUM(Start:End!NG85)","v":19093.011205916991},{"$f":"SUM(Start:End!NH85)","v":19093.011205916991},{"$f":"SUM(Start:End!NI85)","v":19093.011205916991},{"$f":"SUM(Start:End!NJ85)","v":19093.011205916991},{"$f":"SUM(Start:End!NK85)","v":19093.011205916991},{"$f":"SUM(Start:End!NL85)","v":19093.011205916991},{"$f":"SUM(Start:End!NM85)","v":19093.011205916991},{"$f":"SUM(Start:End!NN85)","v":19093.011205916991},{"$f":"SUM(Start:End!NO85)","v":19093.011205916991},{"$f":"SUM(Start:End!NP85)","v":19093.011205916991},{"$f":"SUM(Start:End!NQ85)","v":19093.011205916991},{"$f":"SUM(Start:End!NR85)","v":19093.011205916991},{"$f":"SUM(Start:End!NS85)","v":19093.011205916991},{"$f":"SUM(Start:End!NT85)","v":19093.011205916991},{"$f":"SUM(Start:End!NU85)","v":19093.011205916991},{"$f":"SUM(Start:End!NV85)","v":19093.011205916991},{"$f":"SUM(Start:End!NW85)","v":19093.011205916991},{"$f":"SUM(Start:End!NX85)","v":19093.011205916991},{"$f":"SUM(Start:End!NY85)","v":19093.011205916991},{"$f":"SUM(Start:End!NZ85)","v":19093.011205916991},{"$f":"SUM(Start:End!OA85)","v":19093.011205916991},{"$f":"SUM(Start:End!OB85)","v":19093.011205916991},{"$f":"SUM(Start:End!OC85)","v":19093.011205916991},{"$f":"SUM(Start:End!OD85)","v":19093.011205916991},{"$f":"SUM(Start:End!OE85)","v":19093.011205916991},{"$f":"SUM(Start:End!OF85)","v":19093.011205916991},{"$f":"SUM(Start:End!OG85)","v":19093.011205916991},{"$f":"SUM(Start:End!OH85)","v":19093.011205916991},{"$f":"SUM(Start:End!OI85)","v":19093.011205916991},{"$f":"SUM(Start:End!OJ85)","v":17075.932023689456},{"$f":"SUM(Start:End!OK85)","v":17075.932023689456},{"$f":"SUM(Start:End!OL85)","v":17075.932023689456},{"$f":"SUM(Start:End!OM85)","v":17075.932023689456},{"$f":"SUM(Start:End!ON85)","v":17075.932023689456},{"$f":"SUM(Start:End!OO85)","v":17075.932023689456},{"$f":"SUM(Start:End!OP85)","v":17075.932023689456},{"$f":"SUM(Start:End!OQ85)","v":17075.932023689456},{"$f":"SUM(Start:End!OR85)","v":17075.932023689456},{"$f":"SUM(Start:End!OS85)","v":17075.932023689456},{"$f":"SUM(Start:End!OT85)","v":17075.932023689456},{"$f":"SUM(Start:End!OU85)","v":17075.932023689456},{"$f":"SUM(Start:End!OV85)","v":17075.932023689456},{"$f":"SUM(Start:End!OW85)","v":17075.932023689456},{"$f":"SUM(Start:End!OX85)","v":17075.932023689456},{"$f":"SUM(Start:End!OY85)","v":17075.932023689456},{"$f":"SUM(Start:End!OZ85)","v":17075.932023689456},{"$f":"SUM(Start:End!PA85)","v":17075.932023689456},{"$f":"SUM(Start:End!PB85)","v":17075.932023689456},{"$f":"SUM(Start:End!PC85)","v":17075.932023689456},{"$f":"SUM(Start:End!PD85)","v":17075.932023689456},{"$f":"SUM(Start:End!PE85)","v":17075.932023689456},{"$f":"SUM(Start:End!PF85)","v":17075.932023689456},{"$f":"SUM(Start:End!PG85)","v":17075.932023689456},{"$f":"SUM(Start:End!PH85)","v":17075.932023689456},{"$f":"SUM(Start:End!PI85)","v":17075.932023689456},{"$f":"SUM(Start:End!PJ85)","v":17075.932023689456},{"$f":"SUM(Start:End!PK85)","v":17075.932023689456},{"$f":"SUM(Start:End!PL85)","v":17075.932023689456},{"$f":"SUM(Start:End!PM85)","v":17075.932023689456},{"$f":"SUM(Start:End!PN85)","v":17075.932023689456},{"$f":"SUM(Start:End!PO85)","v":17075.932023689456},{"$f":"SUM(Start:End!PP85)","v":17075.932023689456},{"$f":"SUM(Start:End!PQ85)","v":17075.932023689456},{"$f":"SUM(Start:End!PR85)","v":17075.932023689456},{"$f":"SUM(Start:End!PS85)","v":17075.932023689456},{"$f":"SUM(Start:End!PT85)","v":12612.637805179205},{"$f":"SUM(Start:End!PU85)","v":11568.968443797712},{"$f":"SUM(Start:End!PV85)","v":11568.968443797712},{"$f":"SUM(Start:End!PW85)","v":11568.968443797712},{"$f":"SUM(Start:End!PX85)","v":11568.968443797712},{"$f":"SUM(Start:End!PY85)","v":11568.968443797712},{"$f":"SUM(Start:End!PZ85)","v":11568.968443797712},{"$f":"SUM(Start:End!QA85)","v":11568.968443797712},{"$f":"SUM(Start:End!QB85)","v":11568.968443797712},{"$f":"SUM(Start:End!QC85)","v":9436.1830264925447},{"$f":"SUM(Start:End!QD85)","v":9436.1830264925447},{"$f":"SUM(Start:End!QE85)","v":9436.1830264925447},{"$f":"SUM(Start:End!QF85)","v":9436.1830264925447},{"$f":"SUM(Start:End!QG85)","v":9436.1830264925447},{"$f":"SUM(Start:End!QH85)","v":9436.1830264925447},{"$f":"SUM(Start:End!QI85)","v":6919.311658193963},{"$f":"SUM(Start:End!QJ85)","v":6919.311658193963},{"$f":"SUM(Start:End!QK85)","v":6919.311658193963},{"$f":"SUM(Start:End!QL85)","v":6919.311658193963},{"$f":"SUM(Start:End!QM85)","v":6919.311658193963},{"$f":"SUM(Start:End!QN85)","v":6919.311658193963},{"$f":"SUM(Start:End!QO85)","v":6919.311658193963},{"$f":"SUM(Start:End!QP85)","v":6919.311658193963},{"$f":"SUM(Start:End!QQ85)","v":6919.311658193963},{"$f":"SUM(Start:End!QR85)","v":6919.311658193963},{"$f":"SUM(Start:End!QS85)","v":6919.311658193963},{"$f":"SUM(Start:End!QT85)","v":6919.311658193963},{"$f":"SUM(Start:End!QU85)","v":6919.311658193963},{"$f":"SUM(Start:End!QV85)","v":6919.311658193963},{"$f":"SUM(Start:End!QW85)","v":6919.311658193963},{"$f":"SUM(Start:End!QX85)","v":6919.311658193963},{"$f":"SUM(Start:End!QY85)","v":6919.311658193963},{"$f":"SUM(Start:End!QZ85)","v":6919.311658193963},{"$f":"SUM(Start:End!RA85)","v":6919.311658193963},{"$f":"SUM(Start:End!RB85)","v":6919.311658193963},{"$f":"SUM(Start:End!RC85)","v":6919.311658193963},{"$f":"SUM(Start:End!RD85)","v":6919.311658193963},{"$f":"SUM(Start:End!RE85)","v":6919.311658193963},{"$f":"SUM(Start:End!RF85)","v":6919.311658193963},{"$f":"SUM(Start:End!RG85)","v":6919.311658193963},{"$f":"SUM(Start:End!RH85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RI85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RJ85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RK85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RL85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RM85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RN85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RO85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RP85)","v":3963.9781420715399},{"$f":"SUM(Start:End!RQ85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RR85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RS85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RT85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RU85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RV85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RW85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RX85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RY85)","v":2042.3004158855988},{"$f":"SUM(Start:End!RZ85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SA85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SB85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SC85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SD85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SE85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SF85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SG85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SH85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SI85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SJ85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SK85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SL85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SM85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SN85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SO85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SP85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SQ85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SR85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SS85)","v":2042.3004158855988},{"$f":"SUM(Start:End!ST85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SU85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SV85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SW85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SX85)","v":2042.3004158855988},{"$f":"SUM(Start:End!SY85)","v":1297.0555024707401},{"$f":"SUM(Start:End!SZ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TA85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TB85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TC85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TD85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TE85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TF85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TG85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TH85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TI85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TJ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TK85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TL85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TM85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TN85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TO85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TP85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TQ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TR85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TS85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TT85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TU85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TV85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TW85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TX85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TY85)","v":1297.0555024707401},{"$f":"SUM(Start:End!TZ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UA85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UB85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UC85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UD85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UE85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UF85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UG85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UH85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UI85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UJ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UK85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UL85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UM85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UN85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UO85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UP85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UQ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UR85)","v":1297.0555024707401},{"$f":"SUM(Start:End!US85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UT85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UU85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UV85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UW85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UX85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UY85)","v":1297.0555024707401},{"$f":"SUM(Start:End!UZ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VA85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VB85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VC85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VD85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VE85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VF85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VG85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VH85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VI85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VJ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VK85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VL85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VM85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VN85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VO85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VP85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VQ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VR85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VS85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VT85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VU85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VV85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VW85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VX85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VY85)","v":1297.0555024707401},{"$f":"SUM(Start:End!VZ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WA85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WB85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WC85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WD85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WE85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WF85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WG85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WH85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WI85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WJ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WK85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WL85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WM85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WN85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WO85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WP85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WQ85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WR85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WS85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WT85)","v":1297.0555024707401},{"$f":"SUM(Start:End!WU85)","v":0},{"$f":"SUM(Start:End!WV85)","v":0},{"$f":"SUM(Start:End!WW85)","v":0},{"$f":"SUM(Start:End!WX85)","v":0},{"$f":"SUM(Start:End!WY85)","v":0},{"$f":"SUM(Start:End!WZ85)","v":0},{"$f":"SUM(Start:End!XA85)","v":0},{"$f":"SUM(Start:End!XB85)","v":0},{"$f":"SUM(Start:End!XC85)","v":0},{"$f":"SUM(Start:End!XD85)","v":0},{"$f":"SUM(Start:End!XE85)","v":0},{"$f":"SUM(Start:End!XF85)","v":0},{"$f":"SUM(Start:End!XG85)","v":0},{"$f":"SUM(Start:End!XH85)","v":0},{"$f":"SUM(Start:End!XI85)","v":0},{"$f":"SUM(Start:End!XJ85)","v":0},{"$f":"SUM(Start:End!XK85)","v":0},{"$f":"SUM(Start:End!XL85)","v":0},{"$f":"SUM(Start:End!XM85)","v":0},{"$f":"SUM(Start:End!XN85)","v":0},{"$f":"SUM(Start:End!XO85)","v":0},{"$f":"SUM(Start:End!XP85)","v":0},{"$f":"SUM(Start:End!XQ85)","v":0},{"$f":"SUM(Start:End!XR85)","v":0},{"$f":"SUM(Start:End!XS85)","v":0},{"$f":"SUM(Start:End!XT85)","v":0},{"$f":"SUM(Start:End!XU85)","v":0},{"$f":"SUM(Start:End!XV85)","v":0},{"$f":"SUM(Start:End!XW85)","v":0},{"$f":"SUM(Start:End!XX85)","v":0},{"$f":"SUM(Start:End!XY85)","v":0},{"$f":"SUM(Start:End!XZ85)","v":0},{"$f":"SUM(Start:End!YA85)","v":0},{"$f":"SUM(Start:End!YB85)","v":0},{"$f":"SUM(Start:End!YC85)","v":0},{"$f":"SUM(Start:End!YD85)","v":0},{"$f":"SUM(Start:End!YE85)","v":0},{"$f":"SUM(Start:End!YF85)","v":0},{"$f":"SUM(Start:End!YG85)","v":0},{"$f":"SUM(Start:End!YH85)","v":0},{"$f":"SUM(Start:End!YI85)","v":0},{"$f":"SUM(Start:End!YJ85)","v":0},{"$f":"SUM(Start:End!YK85)","v":0},{"$f":"SUM(Start:End!YL85)","v":0},{"$f":"SUM(Start:End!YM85)","v":0},{"$f":"SUM(Start:End!YN85)","v":0},{"$f":"SUM(Start:End!YO85)","v":0},{"$f":"SUM(Start:End!YP85)","v":0},{"$f":"SUM(Start:End!YQ85)","v":0},{"$f":"SUM(Start:End!YR85)","v":0},{"$f":"SUM(Start:End!YS85)","v":0},{"$f":"SUM(Start:End!YT85)","v":0},{"$f":"SUM(Start:End!YU85)","v":0},{"$f":"SUM(Start:End!YV85)","v":0},{"$f":"SUM(Start:End!YW85)","v":0},{"$f":"SUM(Start:End!YX85)","v":0},{"$f":"SUM(Start:End!YY85)","v":0},{"$f":"SUM(Start:End!YZ85)","v":0},{"$f":"SUM(Start:End!ZA85)","v":0},{"$f":"SUM(Start:End!ZB85)","v":0},{"$f":"SUM(Start:End!ZC85)","v":0},{"$f":"SUM(Start:End!ZD85)","v":0},{"$f":"SUM(Start:End!ZE85)","v":0},{"$f":"SUM(Start:End!ZF85)","v":0},{"$f":"SUM(Start:End!ZG85)","v":0},{"$f":"SUM(Start:End!ZH85)","v":0},{"$f":"SUM(Start:End!ZI85)","v":0},{"$f":"SUM(Start:End!ZJ85)","v":0},{"$f":"SUM(Start:End!ZK85)","v":0},{"$f":"SUM(Start:End!ZL85)","v":0},{"$f":"SUM(Start:End!ZM85)","v":0},{"$f":"SUM(Start:End!ZN85)","v":0},{"$f":"SUM(Start:End!ZO85)","v":0},{"$f":"SUM(Start:End!ZP85)","v":0},{"$f":"SUM(Start:End!ZQ85)","v":0},{"$f":"SUM(Start:End!ZR85)","v":0},{"$f":"SUM(Start:End!ZS85)","v":0},{"$f":"SUM(Start:End!ZT85)","v":0},{"$f":"SUM(Start:End!ZU85)","v":0},{"$f":"SUM(Start:End!ZV85)","v":0},{"$f":"SUM(Start:End!ZW85)","v":0},{"$f":"SUM(Start:End!ZX85)","v":0},{"$f":"SUM(Start:End!ZY85)","v":0},{"$f":"SUM(Start:End!ZZ85)","v":0},{"$f":"SUM(Start:End!AAA85)","v":0},{"$f":"SUM(Start:End!AAB85)","v":0},{"$f":"SUM(Start:End!AAC85)","v":0},{"$f":"SUM(Start:End!AAD85)","v":0},{"$f":"SUM(Start:End!AAE85)","v":0},{"$f":"SUM(Start:End!AAF85)","v":0},{"$f":"SUM(Start:End!AAG85)","v":0},{"$f":"SUM(Start:End!AAH85)","v":0},{"$f":"SUM(Start:End!AAI85)","v":0},{"$f":"SUM(Start:End!AAJ85)","v":0},{"$f":"SUM(Start:End!AAK85)","v":0},{"$f":"SUM(Start:End!AAL85)","v":0},{"$f":"SUM(Start:End!AAM85)","v":0},{"$f":"SUM(Start:End!AAN85)","v":0},{"$f":"SUM(Start:End!AAO85)","v":0},{"$f":"SUM(Start:End!AAP85)","v":0},{"$f":"SUM(Start:End!AAQ85)","v":0},{"$f":"SUM(Start:End!AAR85)","v":0},{"$f":"SUM(Start:End!AAS85)","v":0},{"$f":"SUM(Start:End!AAT85)","v":0},{"$f":"SUM(Start:End!AAU85)","v":0},{"$f":"SUM(Start:End!AAV85)","v":0},{"$f":"SUM(Start:End!AAW85)","v":0},{"$f":"SUM(Start:End!AAX85)","v":0},{"$f":"SUM(Start:End!AAY85)","v":0},{"$f":"SUM(Start:End!AAZ85)","v":0},{"$f":"SUM(Start:End!ABA85)","v":0},{"$f":"SUM(Start:End!ABB85)","v":0},{"$f":"SUM(Start:End!ABC85)","v":0},{"$f":"SUM(Start:End!ABD85)","v":0},{"$f":"SUM(Start:End!ABE85)","v":0},{"$f":"SUM(Start:End!ABF85)","v":0},{"$f":"SUM(Start:End!ABG85)","v":0},{"$f":"SUM(Start:End!ABH85)","v":0},{"$f":"SUM(Start:End!ABI85)","v":0},{"$f":"SUM(Start:End!ABJ85)","v":0},{"$f":"SUM(Start:End!ABK85)","v":0},{"$f":"SUM(Start:End!ABL85)","v":0},{"$f":"SUM(Start:End!ABM85)","v":0},{"$f":"SUM(Start:End!ABN85)","v":0},{"$f":"SUM(Start:End!ABO85)","v":0},{"$f":"SUM(Start:End!ABP85)","v":0},{"$f":"SUM(Start:End!ABQ85)","v":0},{"$f":"SUM(Start:End!ABR85)","v":0},{"$f":"SUM(Start:End!ABS85)","v":0},{"$f":"SUM(Start:End!ABT85)","v":0},{"$f":"SUM(Start:End!ABU85)","v":0},{"$f":"SUM(Start:End!ABV85)","v":0},{"$f":"SUM(Start:End!ABW85)","v":0},{"$f":"SUM(Start:End!ABX85)","v":0},{"$f":"SUM(Start:End!ABY85)","v":0},{"$f":"SUM(Start:End!ABZ85)","v":0}]
[null,null,"Economic Depreciation",null,{"$f":"ROW('Template Model'!F101)","v":101},{"$f":"SUM(Start:End!F101)","v":0},{"$f":"_xlfn.FORMULATEXT(K10)","v":"=SUM(Start:End!K101)"},{"$f":"MID(G10,FIND(\"!\",G10,1)+2,FIND(\")\",G10,1)-FIND(\"!\",G10,1)-2)","v":"101"},{"$f":"(VALUE(H10)-E10)=0","v":true},null,{"$f":"SUM(Start:End!K101)","v":0},{"$f":"SUM(Start:End!L101)","v":0},{"$f":"SUM(Start:End!M101)","v":0},{"$f":"SUM(Start:End!N101)","v":0},{"$f":"SUM(Start:End!O101)","v":0},{"$f":"SUM(Start:End!P101)","v":0},{"$f":"SUM(Start:End!Q101)","v":-149.28334977233317},{"$f":"SUM(Start:End!R101)","v":-145.47568420664174},{"$f":"SUM(Start:End!S101)","v":-239.00107400934212},{"$f":"SUM(Start:End!T101)","v":-138.33394042629516},{"$f":"SUM(Start:End!U101)","v":-232.19924624689156},{"$f":"SUM(Start:End!V101)","v":-131.07495392399142},{"$f":"SUM(Start:End!W101)","v":-127.70744175626896},{"$f":"SUM(Start:End!X101)","v":-419.26816595514538},{"$f":"SUM(Start:End!Y101)","v":-122.61109982599737},{"$f":"SUM(Start:End!Z101)","v":-217.84724786167499},{"$f":"SUM(Start:End!AA101)","v":-116.28391833504429},{"$f":"SUM(Start:End!AB101)","v":-211.8260609737481},{"$f":"SUM(Start:End!AC101)","v":-109.85702834901167},{"$f":"SUM(Start:End!AD101)","v":-106.31738702167058},{"$f":"SUM(Start:End!AE101)","v":-202.31808478856692},{"$f":"SUM(Start:End!AF101)","v":-99.735218927438837},{"$f":"SUM(Start:End!AG101)","v":-196.0435456642299},{"$f":"SUM(Start:End!AH101)","v":-93.050154622003902},{"$f":"SUM(Start:End!AI101)","v":-89.780788759933785},{"$f":"SUM(Start:End!AJ101)","v":-387.79958882759092},{"$f":"SUM(Start:End!AK101)","v":-84.923021266178694},{"$f":"SUM(Start:End!AL101)","v":-182.35711132199503},{"$f":"SUM(Start:End!AM101)","v":-78.817078970838338},{"$f":"SUM(Start:End!AN101)","v":-1352.8768223411171},{"$f":"SUM(Start:End!AO101)","v":-1064.8164954975946},{"$f":"SUM(Start:End!AP101)","v":-1057.6932358281338},{"$f":"SUM(Start:End!AQ101)","v":-1335.3232775111101},{"$f":"SUM(Start:End!AR101)","v":-1045.1961213006289},{"$f":"SUM(Start:End!AS101)","v":-393.46602421702119},{"$f":"SUM(Start:End!AT101)","v":0.22355339769273996},{"$f":"SUM(Start:End!AU101)","v":8.5823984011076391},{"$f":"SUM(Start:End!AV101)","v":-762.19103369052755},{"$f":"SUM(Start:End!AW101)","v":20.197520084213465},{"$f":"SUM(Start:End!AX101)","v":-361.67484090279322},{"$f":"SUM(Start:End!AY101)","v":34.849186604202259},{"$f":"SUM(Start:End!AZ101)","v":-347.72493266820675},{"$f":"SUM(Start:End!BA101)","v":49.875820808170829},{"$f":"SUM(Start:End!BB101)","v":58.888121806783602},{"$f":"SUM(Start:End!BC101)","v":-324.73728445434244},{"$f":"SUM(Start:End!BD101)","v":74.507032675202936},{"$f":"SUM(Start:End!BE101)","v":-309.83087752462598},{"$f":"SUM(Start:End!BF101)","v":90.515558302402496},{"$f":"SUM(Start:End!BG101)","v":98.773076010053046},{"$f":"SUM(Start:End!BH101)","v":-1077.6621768273762},{"$f":"SUM(Start:End!BI101)","v":-38.325192229647655},{"$f":"SUM(Start:End!BJ101)","v":-597.68827133078594},{"$f":"SUM(Start:End!BK101)","v":-14.974911008554045},{"$f":"SUM(Start:End!BL101)","v":-575.38468632189324},{"$f":"SUM(Start:End!BM101)","v":8.8735024351044558},{"$f":"SUM(Start:End!BN101)","v":22.881656562385615},{"$f":"SUM(Start:End!BO101)","v":-539.09356306580594},{"$f":"SUM(Start:End!BP101)","v":47.516430088900961},{"$f":"SUM(Start:End!BQ101)","v":-515.51609202526743},{"$f":"SUM(Start:End!BR101)","v":72.668024192971643},{"$f":"SUM(Start:End!BS101)","v":87.346217413141858},{"$f":"SUM(Start:End!BT101)","v":-1636.1453689266054},{"$f":"SUM(Start:End!BU101)","v":105.64851290557999},{"$f":"SUM(Start:End!BV101)","v":-460.08430953510106},{"$f":"SUM(Start:End!BW101)","v":132.04808289892389},{"$f":"SUM(Start:End!BX101)","v":-434.75732734540361},{"$f":"SUM(Start:End!BY101)","v":158.99024083849508},{"$f":"SUM(Start:End!BZ101)","v":174.58969246802735},{"$f":"SUM(Start:End!CA101)","v":10.085733663348947},{"$f":"SUM(Start:End!CB101)","v":2375.8693524817645},{"$f":"SUM(Start:End!CC101)","v":1433.9495903229108},{"$f":"SUM(Start:End!CD101)","v":2416.6998120178177},{"$f":"SUM(Start:End!CE101)","v":2440.3907124619},{"$f":"SUM(Start:End!CF101)","v":-437.65383216491318},{"$f":"SUM(Start:End!CG101)","v":2470.1058757674473},{"$f":"SUM(Start:End!CH101)","v":1525.5778339877143},{"$f":"SUM(Start:End!CI101)","v":2512.5040639385697},{"$f":"SUM(Start:End!CJ101)","v":1566.9488987174118},{"$f":"SUM(Start:End!CK101)","v":2555.590637106623},{"$f":"SUM(Start:End!CL101)","v":2580.4378302554251},{"$f":"SUM(Start:End!CM101)","v":1633.354803296912},{"$f":"SUM(Start:End!CN101)","v":2624.6137319567497},{"$f":"SUM(Start:End!CO101)","v":1676.4951039312291},{"$f":"SUM(Start:End!CP101)","v":2669.5024410619226},{"$f":"SUM(Start:End!CQ101)","v":2695.2720445629675},{"$f":"SUM(Start:End!CR101)","v":769.9807808745245},{"$f":"SUM(Start:End!CS101)","v":2735.150918255822},{"$f":"SUM(Start:End!CT101)","v":1784.4090198348276},{"$f":"SUM(Start:End!CU101)","v":2695.3459742048872},{"$f":"SUM(Start:End!CV101)","v":1680.4137801827455},{"$f":"SUM(Start:End!CW101)","v":2745.4605597475602},{"$f":"SUM(Start:End!CX101)","v":2774.0762923682341},{"$f":"SUM(Start:End!CY101)","v":1757.3779447963752},{"$f":"SUM(Start:End!CZ101)","v":2825.4325933235523},{"$f":"SUM(Start:End!DA101)","v":1807.5390784402844},{"$f":"SUM(Start:End!DB101)","v":2877.6032420554257},{"$f":"SUM(Start:End!DC101)","v":2907.2712173693872},{"$f":"SUM(Start:End!DD101)","v":-211.54225122160278},{"$f":"SUM(Start:End!DE101)","v":2947.5727104627294},{"$f":"SUM(Start:End!DF101)","v":1926.6144439953496},{"$f":"SUM(Start:End!DG101)","v":3001.7028561219922},{"$f":"SUM(Start:End!DH101)","v":1979.5373272182769},{"$f":"SUM(Start:End!DI101)","v":3815.051678871183},{"$f":"SUM(Start:End!DJ101)","v":3848.9741254068213},{"$f":"SUM(Start:End!DK101)","v":3849.7134952172055},{"$f":"SUM(Start:End!DL101)","v":5262.3545765133458},{"$f":"SUM(Start:End!DM101)","v":3918.7405388886109},{"$f":"SUM(Start:End!DN101)","v":5333.5007698491972},{"$f":"SUM(Start:End!DO101)","v":5373.6806367828685},{"$f":"SUM(Start:End!DP101)","v":1257.0131148407527},{"$f":"SUM(Start:End!DQ101)","v":5429.4802116408537},{"$f":"SUM(Start:End!DR101)","v":4083.0252886594099},{"$f":"SUM(Start:End!DS101)","v":5503.073781919782},{"$f":"SUM(Start:End!DT101)","v":4155.5092753193603},{"$f":"SUM(Start:End!DU101)","v":5846.8529106824717},{"$f":"SUM(Start:End!DV101)","v":5893.9605153069133},{"$f":"SUM(Start:End!DW101)","v":4425.2553065914981},{"$f":"SUM(Start:End!DX101)","v":5980.0905945032573},{"$f":"SUM(Start:End!DY101)","v":4510.0157475385786},{"$f":"SUM(Start:End!DZ101)","v":6067.4261761070229},{"$f":"SUM(Start:End!EA101)","v":6116.0841033903562},{"$f":"SUM(Start:End!EB101)","v":1601.7750640167651},{"$f":"SUM(Start:End!EC101)","v":6187.1055025689857},{"$f":"SUM(Start:End!ED101)","v":4713.5141938978777},{"$f":"SUM(Start:End!EE101)","v":6277.3570980689401},{"$f":"SUM(Start:End!EF101)","v":6327.056495190438},{"$f":"SUM(Start:End!EG101)","v":8343.4380941095005},{"$f":"SUM(Start:End!EH101)","v":8404.5161417111231},{"$f":"SUM(Start:End!EI101)","v":6964.857485388784},{"$f":"SUM(Start:End!EJ101)","v":9285.7388056430791},{"$f":"SUM(Start:End!EK101)","v":7076.6619593068172},{"$f":"SUM(Start:End!EL101)","v":9400.20170799263},{"$f":"SUM(Start:End!EM101)","v":9465.7336983018467},{"$f":"SUM(Start:End!EN101)","v":4978.3741979939659},{"$f":"SUM(Start:End!EO101)","v":9567.1765642521787},{"$f":"SUM(Start:End!EP101)","v":7355.2680301408545},{"$f":"SUM(Start:End!EQ101)","v":9685.4881704304571},{"$f":"SUM(Start:End!ER101)","v":7472.4685731590434},{"$f":"SUM(Start:End!ES101)","v":9805.4187547256006},{"$f":"SUM(Start:End!ET101)","v":9873.7323214724165},{"$f":"SUM(Start:End!EU101)","v":7659.1026156188309},{"$f":"SUM(Start:End!EV101)","v":9996.2436648055591},{"$f":"SUM(Start:End!EW101)","v":7780.5048606005148},{"$f":"SUM(Start:End!EX101)","v":10120.429872243025},{"$f":"SUM(Start:End!EY101)","v":10190.907529493474},{"$f":"SUM(Start:End!EZ101)","v":3396.9443273598736},{"$f":"SUM(Start:End!FA101)","v":10286.631684612206},{"$f":"SUM(Start:End!FB101)","v":8067.9555290299031},{"$f":"SUM(Start:End!FC101)","v":10414.766109668242},{"$f":"SUM(Start:End!FD101)","v":8194.9810948775994},{"$f":"SUM(Start:End!FE101)","v":10544.649275837131},{"$f":"SUM(Start:End!FF101)","v":10618.024919797201},{"$f":"SUM(Start:End!FG101)","v":8396.6346182001143},{"$f":"SUM(Start:End!FH101)","v":10750.687265531698},{"$f":"SUM(Start:End!FI101)","v":8528.1918038271688},{"$f":"SUM(Start:End!FJ101)","v":10885.15870076725},{"$f":"SUM(Start:End!FK101)","v":10960.866993332893},{"$f":"SUM(Start:End!FL101)","v":4136.1258167334454},{"$f":"SUM(Start:End!FM101)","v":11066.932022661364},{"$f":"SUM(Start:End!FN101)","v":8841.5114922988578},{"$f":"SUM(Start:End!FO101)","v":11205.693870274379},{"$f":"SUM(Start:End!FP101)","v":8979.1709540698357},{"$f":"SUM(Start:End!FQ101)","v":11346.345169711974},{"$f":"SUM(Start:End!FR101)","v":11425.196128788899},{"$f":"SUM(Start:End!FS101)","v":9197.0792907882424},{"$f":"SUM(Start:End!FT101)","v":11568.841753736837},{"$f":"SUM(Start:End!FU101)","v":9339.6281380846485},{"$f":"SUM(Start:End!FV101)","v":11714.442025085795},{"$f":"SUM(Start:End!FW101)","v":11795.808375851688},{"$f":"SUM(Start:End!FX101)","v":4939.5645140508423},{"$f":"SUM(Start:End!FY101)","v":11913.069885959834},{"$f":"SUM(Start:End!FZ101)","v":9680.954883014434},{"$f":"SUM(Start:End!GA101)","v":12063.33172965738},{"$f":"SUM(Start:End!GB101)","v":9830.1255138556153},{"$f":"SUM(Start:End!GC101)","v":12215.635626695002},{"$f":"SUM(Start:End!GD101)","v":12300.409979474309},{"$f":"SUM(Start:End!GE101)","v":10065.628407849596},{"$f":"SUM(Start:End!GF101)","v":12455.94151355479},{"$f":"SUM(Start:End!GG101)","v":10220.076437599229},{"$f":"SUM(Start:End!GH101)","v":12613.585559327243},{"$f":"SUM(Start:End!GI101)","v":12701.073453511533},{"$f":"SUM(Start:End!GJ101)","v":8138.130811814437},{"$f":"SUM(Start:End!GK101)","v":12846.256313045873},{"$f":"SUM(Start:End!GL101)","v":10607.639786392101},{"$f":"SUM(Start:End!GM101)","v":13009.19285194132},{"$f":"SUM(Start:End!GN101)","v":10769.503206794965},{"$f":"SUM(Start:End!GO101)","v":13174.340479166101},{"$f":"SUM(Start:End!GP101)","v":13265.641391619138},{"$f":"SUM(Start:End!GQ101)","v":11024.405557816834},{"$f":"SUM(Start:End!GR101)","v":13434.275083362154},{"$f":"SUM(Start:End!GS101)","v":11191.976221942576},{"$f":"SUM(Start:End!GT101)","v":13605.196186222136},{"$f":"SUM(Start:End!GU101)","v":13699.430104548272},{"$f":"SUM(Start:End!GV101)","v":6778.1878746492439},{"$f":"SUM(Start:End!GW101)","v":13842.195001819695},{"$f":"SUM(Start:End!GX101)","v":11597.085694669426},{"$f":"SUM(Start:End!GY101)","v":14018.626544408864},{"$f":"SUM(Start:End!GZ101)","v":11772.466327462011},{"$f":"SUM(Start:End!HA101)","v":14197.449089724265},{"$f":"SUM(Start:End!HB101)","v":14295.697671756963},{"$f":"SUM(Start:End!HC101)","v":12048.026736459724},{"$f":"SUM(Start:End!HD101)","v":14478.281318770227},{"$f":"SUM(Start:End!HE101)","v":12229.5721107766},{"$f":"SUM(Start:End!HF101)","v":14663.338519897268},{"$f":"SUM(Start:End!HG101)","v":14764.753648945174},{"$f":"SUM(Start:End!HH101)","v":7809.9402972871176},{"$f":"SUM(Start:End!HI101)","v":14921.767690990862},{"$f":"SUM(Start:End!HJ101)","v":12670.313714358446},{"$f":"SUM(Start:End!HK101)","v":15112.810276645221},{"$f":"SUM(Start:End!HL101)","v":12860.333866799396},{"$f":"SUM(Start:End!HM101)","v":15306.439068297099},{"$f":"SUM(Start:End!HN101)","v":15412.208204298615},{"$f":"SUM(Start:End!HO101)","v":13158.266144809269},{"$f":"SUM(Start:End!HP101)","v":15609.896489796127},{"$f":"SUM(Start:End!HQ101)","v":13354.947431433699},{"$f":"SUM(Start:End!HR101)","v":15810.260301296803},{"$f":"SUM(Start:End!HS101)","v":15919.44933466475},{"$f":"SUM(Start:End!HT101)","v":8930.4128027160914},{"$f":"SUM(Start:End!HU101)","v":16091.901447111421},{"$f":"SUM(Start:End!HV101)","v":13834.290017830113},{"$f":"SUM(Start:End!HW101)","v":16298.766073856626},{"$f":"SUM(Start:End!HX101)","v":14040.167573671592},{"$f":"SUM(Start:End!HY101)","v":16508.428726318161},{"$f":"SUM(Start:End!HZ101)","v":16622.339977536874},{"$f":"SUM(Start:End!IA101)","v":14362.331439213594},{"$f":"SUM(Start:End!IB101)","v":16836.385898328081},{"$f":"SUM(Start:End!IC101)","v":14575.408795084295},{"$f":"SUM(Start:End!ID101)","v":17053.32652130878},{"$f":"SUM(Start:End!IE101)","v":17170.932549466364},{"$f":"SUM(Start:End!IF101)","v":12527.810251758296},{"$f":"SUM(Start:End!IG101)","v":17376.258770393295},{"$f":"SUM(Start:End!IH101)","v":15112.836003468074},{"$f":"SUM(Start:End!II101)","v":17600.492423482559},{"$f":"SUM(Start:End!IJ101)","v":15336.127288807569},{"$f":"SUM(Start:End!IK101)","v":17827.75755761288},{"$f":"SUM(Start:End!IL101)","v":17950.604926381653},{"$f":"SUM(Start:End!IM101)","v":15684.899664517674},{"$f":"SUM(Start:End!IN101)","v":18182.610163658595},{"$f":"SUM(Start:End!IO101)","v":15915.984485377427},{"$f":"SUM(Start:End!IP101)","v":18417.751703122754},{"$f":"SUM(Start:End!IQ101)","v":18544.59678290529},{"$f":"SUM(Start:End!IR101)","v":11485.387943116089},{"$f":"SUM(Start:End!IS101)","v":18752.158575386864},{"$f":"SUM(Start:End!IT101)","v":16483.096983462696},{"$f":"SUM(Start:End!IU101)","v":18994.977231609206},{"$f":"SUM(Start:End!IV101)","v":16725.024677479603},{"$f":"SUM(Start:End!IW101)","v":19241.077252614617},{"$f":"SUM(Start:End!IX101)","v":19373.484685314004},{"$f":"SUM(Start:End!IY101)","v":17102.272174169797},{"$f":"SUM(Start:End!IZ101)","v":19624.70672870105},{"$f":"SUM(Start:End!JA101)","v":17352.628914229499},{"$f":"SUM(Start:End!JB101)","v":19879.323667732991},{"$f":"SUM(Start:End!JC101)","v":20016.053012400069},{"$f":"SUM(Start:End!JD101)","v":12920.843903261826},{"$f":"SUM(Start:End!JE101)","v":20243.2901056183},{"$f":"SUM(Start:End!JF101)","v":17968.919923904366},{"$f":"SUM(Start:End!JG101)","v":20506.244459524976},{"$f":"SUM(Start:End!JH101)","v":18231.043847756344},{"$f":"SUM(Start:End!JI101)","v":20772.751451726675},{"$f":"SUM(Start:End!JJ101)","v":20915.51465196519},{"$f":"SUM(Start:End!JK101)","v":18639.148221231531},{"$f":"SUM(Start:End!JL101)","v":21187.558258225396},{"$f":"SUM(Start:End!JM101)","v":18910.391123086963},{"$f":"SUM(Start:End!JN101)","v":21463.277504312253},{"$f":"SUM(Start:End!JO101)","v":21610.714531901842},{"$f":"SUM(Start:End!JP101)","v":14478.978976796068},{"$f":"SUM(Start:End!JQ101)","v":21859.281386781509},{"$f":"SUM(Start:End!JR101)","v":19579.98976169245},{"$f":"SUM(Start:End!JS101)","v":22144.055030100761},{"$f":"SUM(Start:End!JT101)","v":19864.003518047255},{"$f":"SUM(Start:End!JU101)","v":22432.675846464903},{"$f":"SUM(Start:End!JV101)","v":22586.658646480522},{"$f":"SUM(Start:End!JW101)","v":20305.550772985276},{"$f":"SUM(Start:End!JX101)","v":22881.266199306105},{"$f":"SUM(Start:End!JY101)","v":18952.448319047224},{"$f":"SUM(Start:End!JZ101)","v":21461.227628122149},{"$f":"SUM(Start:End!KA101)","v":21612.955900864235},{"$f":"SUM(Start:End!KB101)","v":17008.706277230474},{"$f":"SUM(Start:End!KC101)","v":21887.273979458765},{"$f":"SUM(Start:End!KD101)","v":19660.3657768507},{"$f":"SUM(Start:End!KE101)","v":22181.363925583864},{"$f":"SUM(Start:End!KF101)","v":19953.42472537476},{"$f":"SUM(Start:End!KG101)","v":22479.39996609505},{"$f":"SUM(Start:End!KH101)","v":22637.965880524069},{"$f":"SUM(Start:End!KI101)","v":19307.243865153665},{"$f":"SUM(Start:End!KJ101)","v":21794.047536852271},{"$f":"SUM(Start:End!KK101)","v":19599.57503841061},{"$f":"SUM(Start:End!KL101)","v":22091.418948236216},{"$f":"SUM(Start:End!KM101)","v":22249.5764164049},{"$f":"SUM(Start:End!KN101)","v":15343.132108867259},{"$f":"SUM(Start:End!KO101)","v":22521.110944536977},{"$f":"SUM(Start:End!KP101)","v":20323.855534892369},{"$f":"SUM(Start:End!KQ101)","v":22828.300746356803},{"$f":"SUM(Start:End!KR101)","v":20630.025343453926},{"$f":"SUM(Start:End!KS101)","v":23139.648615817332},{"$f":"SUM(Start:End!KT101)","v":23304.90054879224},{"$f":"SUM(Start:End!KU101)","v":21105.182566173542},{"$f":"SUM(Start:End!KV101)","v":23622.708106436163},{"$f":"SUM(Start:End!KW101)","v":21422.011334123024},{"$f":"SUM(Start:End!KX101)","v":23944.819402581848},{"$f":"SUM(Start:End!KY101)","v":24115.533525349965},{"$f":"SUM(Start:End!KZ101)","v":17165.556315252641},{"$f":"SUM(Start:End!LA101)","v":24412.076548960802},{"$f":"SUM(Start:End!LB101)","v":22208.833556036552},{"$f":"SUM(Start:End!LC101)","v":24744.859125346942},{"$f":"SUM(Start:End!LD101)","v":22540.694913701867},{"$f":"SUM(Start:End!LE101)","v":23366.6857900779},{"$f":"SUM(Start:End!LF101)","v":23536.751107297605},{"$f":"SUM(Start:End!LG101)","v":21411.367396496003},{"$f":"SUM(Start:End!LH101)","v":23864.737640897045},{"$f":"SUM(Start:End!LI101)","v":21738.338684709743},{"$f":"SUM(Start:End!LJ101)","v":24197.19653840072},{"$f":"SUM(Start:End!LK101)","v":24372.934531612147},{"$f":"SUM(Start:End!LL101)","v":17635.556784234475},{"$f":"SUM(Start:End!LM101)","v":24680.93790001818},{"$f":"SUM(Start:End!LN101)","v":22551.910119991575},{"$f":"SUM(Start:End!LO101)","v":25024.509376793285},{"$f":"SUM(Start:End!LP101)","v":22894.527693068143},{"$f":"SUM(Start:End!LQ101)","v":25372.767684067716},{"$f":"SUM(Start:End!LR101)","v":25556.523939152481},{"$f":"SUM(Start:End!LS101)","v":23425.203989856294},{"$f":"SUM(Start:End!LT101)","v":25912.04779272218},{"$f":"SUM(Start:End!LU101)","v":23779.823330466636},{"$f":"SUM(Start:End!LV101)","v":26272.423677067854},{"$f":"SUM(Start:End!LW101)","v":26462.328310570621},{"$f":"SUM(Start:End!LX101)","v":22004.150154279137},{"$f":"SUM(Start:End!LY101)","v":26814.396626374451},{"$f":"SUM(Start:End!LZ101)","v":24679.943386246916},{"$f":"SUM(Start:End!MA101)","v":27187.084498304175},{"$f":"SUM(Start:End!MB101)","v":25051.798173251213},{"$f":"SUM(Start:End!MC101)","v":27564.861417574575},{"$f":"SUM(Start:End!MD101)","v":27763.594658895192},{"$f":"SUM(Start:End!ME101)","v":25627.156420335727},{"$f":"SUM(Start:End!MF101)","v":28149.251981411158},{"$f":"SUM(Start:End!MG101)","v":26012.036371601687},{"$f":"SUM(Start:End!MH101)","v":28540.177910261584},{"$f":"SUM(Start:End!MI101)","v":28745.581399899529},{"$f":"SUM(Start:End!MJ101)","v":21917.114686722751},{"$f":"SUM(Start:End!MK101)","v":29112.746044083004},{"$f":"SUM(Start:End!ML101)","v":26973.515471625782},{"$f":"SUM(Start:End!MM101)","v":29516.819465923734},{"$f":"SUM(Start:End!MN101)","v":27376.890441193886},{"$f":"SUM(Start:End!MO101)","v":29926.415910660609},{"$f":"SUM(Start:End!MP101)","v":30141.290348955896},{"$f":"SUM(Start:End!MQ101)","v":28000.416901557503},{"$f":"SUM(Start:End!MR101)","v":30559.430564817885},{"$f":"SUM(Start:End!MS101)","v":28417.921247575665},{"$f":"SUM(Start:End!MT101)","v":30983.288862234826},{"$f":"SUM(Start:End!MU101)","v":31205.39657546347},{"$f":"SUM(Start:End!MV101)","v":24331.063596403867},{"$f":"SUM(Start:End!MW101)","v":31605.908848783001},{"$f":"SUM(Start:End!MX101)","v":29462.749413800891},{"$f":"SUM(Start:End!MY101)","v":32044.063618280663},{"$f":"SUM(Start:End!MZ101)","v":29900.357281399862},{"$f":"SUM(Start:End!NA101)","v":32488.213486525521},{"$f":"SUM(Start:End!NB101)","v":32720.612278200919},{"$f":"SUM(Start:End!NC101)","v":30576.194896016037},{"$f":"SUM(Start:End!ND101)","v":33174.027494429349},{"$f":"SUM(Start:End!NE101)","v":31029.13333073954},{"$f":"SUM(Start:End!NF101)","v":33633.649757750769},{"$f":"SUM(Start:End!NG101)","v":33873.894247200078},{"$f":"SUM(Start:End!NH101)","v":26953.617001046456},{"$f":"SUM(Start:End!NI101)","v":34310.638962442434},{"$f":"SUM(Start:End!NJ101)","v":32164.504665831919},{"$f":"SUM(Start:End!NK101)","v":34785.80783908139},{"$f":"SUM(Start:End!NL101)","v":32639.296756980591},{"$f":"SUM(Start:End!NM101)","v":35267.485412319569},{"$f":"SUM(Start:End!NN101)","v":35518.91325020371},{"$f":"SUM(Start:End!NO101)","v":33371.952906168066},{"$f":"SUM(Start:End!NP101)","v":36010.641185221903},{"$f":"SUM(Start:End!NQ101)","v":33863.382446042466},{"$f":"SUM(Start:End!NR101)","v":36509.108172267675},{"$f":"SUM(Start:End!NS101)","v":36769.047964411904},{"$f":"SUM(Start:End!NT101)","v":32212.148645980138},{"$f":"SUM(Start:End!NU101)","v":37261.540865706978},{"$f":"SUM(Start:End!NV101)","v":35113.619338826189},{"$f":"SUM(Start:End!NW101)","v":37777.151431731982},{"$f":"SUM(Start:End!NX101)","v":35629.045413914006},{"$f":"SUM(Start:End!NY101)","v":38299.833182609626},{"$f":"SUM(Start:End!NZ101)","v":38572.048701063613},{"$f":"SUM(Start:End!OA101)","v":36423.789135823492},{"$f":"SUM(Start:End!OB101)","v":39105.640532873382},{"$f":"SUM(Start:End!OC101)","v":36957.284012510754},{"$f":"SUM(Start:End!OD101)","v":39646.554119003384},{"$f":"SUM(Start:End!OE101)","v":39928.011255632322},{"$f":"SUM(Start:End!OF101)","v":32916.102267494294},{"$f":"SUM(Start:End!OG101)","v":40447.171119156643},{"$f":"SUM(Start:End!OH101)","v":38298.552674853403},{"$f":"SUM(Start:End!OI101)","v":41006.482059279311},{"$f":"SUM(Start:End!OJ101)","v":28208.697850391298},{"$f":"SUM(Start:End!OK101)","v":30373.844260710102},{"$f":"SUM(Start:End!OL101)","v":30555.288843080009},{"$f":"SUM(Start:End!OM101)","v":28737.470430496964},{"$f":"SUM(Start:End!ON101)","v":30908.253817411518},{"$f":"SUM(Start:End!OO101)","v":29090.891623256408},{"$f":"SUM(Start:End!OP101)","v":31265.440572914638},{"$f":"SUM(Start:End!OQ101)","v":31452.219104495467},{"$f":"SUM(Start:End!OR101)","v":25626.641604016186},{"$f":"SUM(Start:End!OS101)","v":31789.481975108589},{"$f":"SUM(Start:End!OT101)","v":29973.215458278079},{"$f":"SUM(Start:End!OU101)","v":32157.173499040524},{"$f":"SUM(Start:End!OV101)","v":30341.437672348693},{"$f":"SUM(Start:End!OW101)","v":32529.2686894121},{"$f":"SUM(Start:End!OX101)","v":32723.585164250107},{"$f":"SUM(Start:End!OY101)","v":30908.734420696739},{"$f":"SUM(Start:End!OZ101)","v":33102.482076169326},{"$f":"SUM(Start:End!PA101)","v":31288.219872141941},{"$f":"SUM(Start:End!PB101)","v":33485.922091747219},{"$f":"SUM(Start:End!PC101)","v":33685.974494573573},{"$f":"SUM(Start:End!PD101)","v":27843.592160654953},{"$f":"SUM(Start:End!PE101)","v":34049.878319719421},{"$f":"SUM(Start:End!PF101)","v":32237.051002571861},{"$f":"SUM(Start:End!PG101)","v":34444.64389152787},{"$f":"SUM(Start:End!PH101)","v":32632.486670048209},{"$f":"SUM(Start:End!PI101)","v":34844.149158014028},{"$f":"SUM(Start:End!PJ101)","v":35052.32376243826},{"$f":"SUM(Start:End!PK101)","v":33241.264777803692},{"$f":"SUM(Start:End!PL101)","v":35459.143174239194},{"$f":"SUM(Start:End!PM101)","v":33648.817409431154},{"$f":"SUM(Start:End!PN101)","v":35870.852655135721},{"$f":"SUM(Start:End!PO101)","v":36085.197226679127},{"$f":"SUM(Start:End!PP101)","v":32251.296258550501},{"$f":"SUM(Start:End!PQ101)","v":36491.122808193308},{"$f":"SUM(Start:End!PR101)","v":34682.696647479126},{"$f":"SUM(Start:End!PS101)","v":36915.232687896991},{"$f":"SUM(Start:End!PT101)","v":25521.090500778431},{"$f":"SUM(Start:End!PU101)","v":23323.556096911358},{"$f":"SUM(Start:End!PV101)","v":23453.992593812894},{"$f":"SUM(Start:End!PW101)","v":22163.972829324877},{"$f":"SUM(Start:End!PX101)","v":23707.820421058463},{"$f":"SUM(Start:End!PY101)","v":22417.884804591693},{"$f":"SUM(Start:End!PZ101)","v":23964.468160751487},{"$f":"SUM(Start:End!QA101)","v":24098.470327939642},{"$f":"SUM(Start:End!QB101)","v":19959.703485442518},{"$f":"SUM(Start:End!QC101)","v":16820.500470157243},{"$f":"SUM(Start:End!QD101)","v":15771.045359386306},{"$f":"SUM(Start:End!QE101)","v":16978.715516179007},{"$f":"SUM(Start:End!QF101)","v":15929.522411295127},{"$f":"SUM(Start:End!QG101)","v":17138.584105174497},{"$f":"SUM(Start:End!QH101)","v":17222.905295828343},{"$f":"SUM(Start:End!QI101)","v":11530.012066533411},{"$f":"SUM(Start:End!QJ101)","v":12486.934730355599},{"$f":"SUM(Start:End!QK101)","v":11649.387041813214},{"$f":"SUM(Start:End!QL101)","v":12607.510863070987},{"$f":"SUM(Start:End!QM101)","v":12671.418017852106},{"$f":"SUM(Start:End!QN101)","v":10030.658758448408},{"$f":"SUM(Start:End!QO101)","v":12781.356191283354},{"$f":"SUM(Start:End!QP101)","v":11943.918794057317},{"$f":"SUM(Start:End!QQ101)","v":12905.0122252281},{"$f":"SUM(Start:End!QR101)","v":12067.657435957692},{"$f":"SUM(Start:End!QS101)","v":13029.983901540749},{"$f":"SUM(Start:End!QT101)","v":13096.11171691287},{"$f":"SUM(Start:End!QU101)","v":12258.91670508121},{"$f":"SUM(Start:End!QV101)","v":13223.135746211759},{"$f":"SUM(Start:End!QW101)","v":12386.038955660973},{"$f":"SUM(Start:End!QX101)","v":13351.515923153056},{"$f":"SUM(Start:End!QY101)","v":13419.365957060581},{"$f":"SUM(Start:End!QZ101)","v":10772.186095796445},{"$f":"SUM(Start:End!RA101)","v":13537.222693606855},{"$f":"SUM(Start:End!RB101)","v":12700.325321648259},{"$f":"SUM(Start:End!RC101)","v":13668.916656873826},{"$f":"SUM(Start:End!RD101)","v":12832.13862324227},{"$f":"SUM(Start:End!RE101)","v":13802.022074582659},{"$f":"SUM(Start:End!RF101)","v":13872.25939843525},{"$f":"SUM(Start:End!RG101)","v":13035.697422305657},{"$f":"SUM(Start:End!RH101)","v":8554.7997066405223},{"$f":"SUM(Start:End!RI101)","v":8034.8363334452224},{"$f":"SUM(Start:End!RJ101)","v":8654.3576010263387},{"$f":"SUM(Start:End!RK101)","v":8706.7468411951741},{"$f":"SUM(Start:End!RL101)","v":7614.1229348933157},{"$f":"SUM(Start:End!RM101)","v":8803.7139924441235},{"$f":"SUM(Start:End!RN101)","v":8283.7099797538795},{"$f":"SUM(Start:End!RO101)","v":8906.1605855847283},{"$f":"SUM(Start:End!RP101)","v":8386.1572688271772},{"$f":"SUM(Start:End!RQ101)","v":3905.0255625004938},{"$f":"SUM(Start:End!RR101)","v":3930.7887971170858},{"$f":"SUM(Start:End!RS101)","v":3576.4033667254116},{"$f":"SUM(Start:End!RT101)","v":3979.3715564041486},{"$f":"SUM(Start:End!RU101)","v":3625.215102457747},{"$f":"SUM(Start:End!RV101)","v":4028.6563178180077},{"$f":"SUM(Start:End!RW101)","v":4055.3139956021914},{"$f":"SUM(Start:End!RX101)","v":2940.2444646911463},{"$f":"SUM(Start:End!RY101)","v":4098.6783355811349},{"$f":"SUM(Start:End!RZ101)","v":3745.064672896624},{"$f":"SUM(Start:End!SA101)","v":4149.664658628586},{"$f":"SUM(Start:End!SB101)","v":3796.2962230787962},{"$f":"SUM(Start:End!SC101)","v":4201.3905789616329},{"$f":"SUM(Start:End!SD101)","v":4229.2832627614043},{"$f":"SUM(Start:End!SE101)","v":3876.3092949600396},{"$f":"SUM(Start:End!SF101)","v":4282.1747555869006},{"$f":"SUM(Start:End!SG101)","v":3929.4593772824519},{"$f":"SUM(Start:End!SH101)","v":4335.8362493603199},{"$f":"SUM(Start:End!SI101)","v":4364.7083943144753},{"$f":"SUM(Start:End!SJ101)","v":3249.6347399034494},{"$f":"SUM(Start:End!SK101)","v":4412.5526848618465},{"$f":"SUM(Start:End!SL101)","v":4060.456722013605},{"$f":"SUM(Start:End!SM101)","v":4468.0910264604681},{"$f":"SUM(Start:End!SN101)","v":4116.2719626152211},{"$f":"SUM(Start:End!SO101)","v":4524.4411662601087},{"$f":"SUM(Start:End!SP101)","v":4554.6737076881473},{"$f":"SUM(Start:End!SQ101)","v":4203.2977533715202},{"$f":"SUM(Start:End!SR101)","v":4612.3000349278318},{"$f":"SUM(Start:End!SS101)","v":4261.2158949654531},{"$f":"SUM(Start:End!ST101)","v":4670.7717314876336},{"$f":"SUM(Start:End!SU101)","v":4702.0779655312454},{"$f":"SUM(Start:End!SV101)","v":3587.1442809966011},{"$f":"SUM(Start:End!SW101)","v":4754.8466664571843},{"$f":"SUM(Start:End!SX101)","v":4404.4678942530154},{"$f":"SUM(Start:End!SY101)","v":1986.7773773424851},{"$f":"SUM(Start:End!SZ101)","v":1725.5880584749684},{"$f":"SUM(Start:End!TA101)","v":2009.2571367110359},{"$f":"SUM(Start:End!TB101)","v":2022.0944358428533},{"$f":"SUM(Start:End!TC101)","v":1761.4517767381913},{"$f":"SUM(Start:End!TD101)","v":2045.265392033034},{"$f":"SUM(Start:End!TE101)","v":1784.9830671511008},{"$f":"SUM(Start:End!TF101)","v":2068.8890602392785},{"$f":"SUM(Start:End!TG101)","v":2082.305456127564},{"$f":"SUM(Start:End!TH101)","v":1549.3215409975091},{"$f":"SUM(Start:End!TI101)","v":2103.7785730935866},{"$f":"SUM(Start:End!TJ101)","v":1844.4026571450231},{"$f":"SUM(Start:End!TK101)","v":2128.5458164245938},{"$f":"SUM(Start:End!TL101)","v":1869.5465680064517},{"$f":"SUM(Start:End!TM101)","v":2153.7990819243714},{"$f":"SUM(Start:End!TN101)","v":2168.0405001880135},{"$f":"SUM(Start:End!TO101)","v":1909.6306790173694},{"$f":"SUM(Start:End!TP101)","v":2194.0721603728598},{"$f":"SUM(Start:End!TQ101)","v":1936.0519799843314},{"$f":"SUM(Start:End!TR101)","v":2220.6162621547119},{"$f":"SUM(Start:End!TS101)","v":2235.5114061196218},{"$f":"SUM(Start:End!TT101)","v":1433.195104570681},{"$f":"SUM(Start:End!TU101)","v":2257.1362516755471},{"$f":"SUM(Start:End!TV101)","v":2000.0683525041386},{"$f":"SUM(Start:End!TW101)","v":2284.9181740566564},{"$f":"SUM(Start:End!TX101)","v":2028.2578663819877},{"$f":"SUM(Start:End!TY101)","v":2313.2490986214834},{"$f":"SUM(Start:End!TZ101)","v":2329.0491254591034},{"$f":"SUM(Start:End!UA101)","v":2073.0258319120912},{"$f":"SUM(Start:End!UB101)","v":2358.2553284837923},{"$f":"SUM(Start:End!UC101)","v":2102.6542802344775},{"$f":"SUM(Start:End!UD101)","v":2388.0403309096291},{"$f":"SUM(Start:End!UE101)","v":2404.5769984687213},{"$f":"SUM(Start:End!UF101)","v":1606.3514223691891},{"$f":"SUM(Start:End!UG101)","v":2429.5619046007341},{"$f":"SUM(Start:End!UH101)","v":2174.9978674277954},{"$f":"SUM(Start:End!UI101)","v":2460.7570914094395},{"$f":"SUM(Start:End!UJ101)","v":2206.6357600066694},{"$f":"SUM(Start:End!UK101)","v":2492.5726827430481},{"$f":"SUM(Start:End!UL101)","v":2510.1380485960108},{"$f":"SUM(Start:End!UM101)","v":2256.7077706282435},{"$f":"SUM(Start:End!UN101)","v":2542.938771347428},{"$f":"SUM(Start:End!UO101)","v":2289.9677586991456},{"$f":"SUM(Start:End!UP101)","v":2576.3935264020402},{"$f":"SUM(Start:End!UQ101)","v":2594.7895429004857},{"$f":"SUM(Start:End!UR101)","v":1800.8675702224136},{"$f":"SUM(Start:End!US101)","v":2623.576977164601},{"$f":"SUM(Start:End!UT101)","v":2371.7391569293395},{"$f":"SUM(Start:End!UU101)","v":2658.6372979079897},{"$f":"SUM(Start:End!UV101)","v":2407.2820489778824},{"$f":"SUM(Start:End!UW101)","v":2694.398975666787},{"$f":"SUM(Start:End!UX101)","v":2713.9640472915198},{"$f":"SUM(Start:End!UY101)","v":2463.3612073089753},{"$f":"SUM(Start:End!UZ101)","v":2750.8354152710235},{"$f":"SUM(Start:End!VA101)","v":2500.7338672546903},{"$f":"SUM(Start:End!VB101)","v":2788.446112024365},{"$f":"SUM(Start:End!VC101)","v":2808.9484248287044},{"$f":"SUM(Start:End!VD101)","v":2289.6002416764386},{"$f":"SUM(Start:End!VE101)","v":2844.8836323605501},{"$f":"SUM(Start:End!VF101)","v":2596.0543882042984},{"$f":"SUM(Start:End!VG101)","v":2884.3815824077028},{"$f":"SUM(Start:End!VH101)","v":2636.080796466922},{"$f":"SUM(Start:End!VI101)","v":2924.67394571974},{"$f":"SUM(Start:End!VJ101)","v":2946.5356540254143},{"$f":"SUM(Start:End!VK101)","v":2699.0579045183258},{"$f":"SUM(Start:End!VL101)","v":2988.0809043493937},{"$f":"SUM(Start:End!VM101)","v":2741.1528184924537},{"$f":"SUM(Start:End!VN101)","v":3030.463534411916},{"$f":"SUM(Start:End!VO101)","v":3053.3850189768418},{"$f":"SUM(Start:End!VP101)","v":2268.8638812594145},{"$f":"SUM(Start:End!VQ101)","v":3091.4163603007473},{"$f":"SUM(Start:End!VR101)","v":2845.8562546806497},{"$f":"SUM(Start:End!VS101)","v":3135.8805977235752},{"$f":"SUM(Start:End!VT101)","v":2890.900396786019},{"$f":"SUM(Start:End!VU101)","v":3181.2434799256735},{"$f":"SUM(Start:End!VV101)","v":3205.6760185756866},{"$f":"SUM(Start:End!VW101)","v":2961.5980424038717},{"$f":"SUM(Start:End!VX101)","v":3252.4521928352042},{"$f":"SUM(Start:End!VY101)","v":3008.9781103809364},{"$f":"SUM(Start:End!VZ101)","v":3300.1755738659267},{"$f":"SUM(Start:End!WA101)","v":3325.8051452659638},{"$f":"SUM(Start:End!WB101)","v":2546.4236914515277},{"$f":"SUM(Start:End!WC101)","v":3369.3631313746519},{"$f":"SUM(Start:End!WD101)","v":3127.3978447732079},{"$f":"SUM(Start:End!WE101)","v":3419.4532216880252},{"$f":"SUM(Start:End!WF101)","v":3178.1262241730365},{"$f":"SUM(Start:End!WG101)","v":3470.5601348429263},{"$f":"SUM(Start:End!WH101)","v":3497.9055943444328},{"$f":"SUM(Start:End!WI101)","v":3257.5706932544272},{"$f":"SUM(Start:End!WJ101)","v":3550.6076801804375},{"$f":"SUM(Start:End!WK101)","v":3310.9382137594148},{"$f":"SUM(Start:End!WL101)","v":3604.3814961928074},{"$f":"SUM(Start:End!WM101)","v":3633.0796170273279},{"$f":"SUM(Start:End!WN101)","v":2859.1949498341019},{"$f":"SUM(Start:End!WO101)","v":3682.8965119142995},{"$f":"SUM(Start:End!WP101)","v":3444.8956179243905},{"$f":"SUM(Start:End!WQ101)","v":3739.3602547722858},{"$f":"SUM(Start:End!WR101)","v":3502.0639012021365},{"$f":"SUM(Start:End!WS101)","v":3796.9748128565316},{"$f":"SUM(Start:End!WT101)","v":3827.6210473772608},{"$f":"SUM(Start:End!WU101)","v":0},{"$f":"SUM(Start:End!WV101)","v":0},{"$f":"SUM(Start:End!WW101)","v":0},{"$f":"SUM(Start:End!WX101)","v":0},{"$f":"SUM(Start:End!WY101)","v":0},{"$f":"SUM(Start:End!WZ101)","v":0},{"$f":"SUM(Start:End!XA101)","v":0},{"$f":"SUM(Start:End!XB101)","v":0},{"$f":"SUM(Start:End!XC101)","v":0},{"$f":"SUM(Start:End!XD101)","v":0},{"$f":"SUM(Start:End!XE101)","v":0},{"$f":"SUM(Start:End!XF101)","v":0},{"$f":"SUM(Start:End!XG101)","v":0},{"$f":"SUM(Start:End!XH101)","v":0},{"$f":"SUM(Start:End!XI101)","v":0},{"$f":"SUM(Start:End!XJ101)","v":0},{"$f":"SUM(Start:End!XK101)","v":0},{"$f":"SUM(Start:End!XL101)","v":0},{"$f":"SUM(Start:End!XM101)","v":0},{"$f":"SUM(Start:End!XN101)","v":0},{"$f":"SUM(Start:End!XO101)","v":0},{"$f":"SUM(Start:End!XP101)","v":0},{"$f":"SUM(Start:End!XQ101)","v":0},{"$f":"SUM(Start:End!XR101)","v":0},{"$f":"SUM(Start:End!XS101)","v":0},{"$f":"SUM(Start:End!XT101)","v":0},{"$f":"SUM(Start:End!XU101)","v":0},{"$f":"SUM(Start:End!XV101)","v":0},{"$f":"SUM(Start:End!XW101)","v":0},{"$f":"SUM(Start:End!XX101)","v":0},{"$f":"SUM(Start:End!XY101)","v":0},{"$f":"SUM(Start:End!XZ101)","v":0},{"$f":"SUM(Start:End!YA101)","v":0},{"$f":"SUM(Start:End!YB101)","v":0},{"$f":"SUM(Start:End!YC101)","v":0},{"$f":"SUM(Start:End!YD101)","v":0},{"$f":"SUM(Start:End!YE101)","v":0},{"$f":"SUM(Start:End!YF101)","v":0},{"$f":"SUM(Start:End!YG101)","v":0},{"$f":"SUM(Start:End!YH101)","v":0},{"$f":"SUM(Start:End!YI101)","v":0},{"$f":"SUM(Start:End!YJ101)","v":0},{"$f":"SUM(Start:End!YK101)","v":0},{"$f":"SUM(Start:End!YL101)","v":0},{"$f":"SUM(Start:End!YM101)","v":0},{"$f":"SUM(Start:End!YN101)","v":0},{"$f":"SUM(Start:End!YO101)","v":0},{"$f":"SUM(Start:End!YP101)","v":0},{"$f":"SUM(Start:End!YQ101)","v":0},{"$f":"SUM(Start:End!YR101)","v":0},{"$f":"SUM(Start:End!YS101)","v":0},{"$f":"SUM(Start:End!YT101)","v":0},{"$f":"SUM(Start:End!YU101)","v":0},{"$f":"SUM(Start:End!YV101)","v":0},{"$f":"SUM(Start:End!YW101)","v":0},{"$f":"SUM(Start:End!YX101)","v":0},{"$f":"SUM(Start:End!YY101)","v":0},{"$f":"SUM(Start:End!YZ101)","v":0},{"$f":"SUM(Start:End!ZA101)","v":0},{"$f":"SUM(Start:End!ZB101)","v":0},{"$f":"SUM(Start:End!ZC101)","v":0},{"$f":"SUM(Start:End!ZD101)","v":0},{"$f":"SUM(Start:End!ZE101)","v":0},{"$f":"SUM(Start:End!ZF101)","v":0},{"$f":"SUM(Start:End!ZG101)","v":0},{"$f":"SUM(Start:End!ZH101)","v":0},{"$f":"SUM(Start:End!ZI101)","v":0},{"$f":"SUM(Start:End!ZJ101)","v":0},{"$f":"SUM(Start:End!ZK101)","v":0},{"$f":"SUM(Start:End!ZL101)","v":0},{"$f":"SUM(Start:End!ZM101)","v":0},{"$f":"SUM(Start:End!ZN101)","v":0},{"$f":"SUM(Start:End!ZO101)","v":0},{"$f":"SUM(Start:End!ZP101)","v":0},{"$f":"SUM(Start:End!ZQ101)","v":0},{"$f":"SUM(Start:End!ZR101)","v":0},{"$f":"SUM(Start:End!ZS101)","v":0},{"$f":"SUM(Start:End!ZT101)","v":0},{"$f":"SUM(Start:End!ZU101)","v":0},{"$f":"SUM(Start:End!ZV101)","v":0},{"$f":"SUM(Start:End!ZW101)","v":0},{"$f":"SUM(Start:End!ZX101)","v":0},{"$f":"SUM(Start:End!ZY101)","v":0},{"$f":"SUM(Start:End!ZZ101)","v":0},{"$f":"SUM(Start:End!AAA101)","v":0},{"$f":"SUM(Start:End!AAB101)","v":0},{"$f":"SUM(Start:End!AAC101)","v":0},{"$f":"SUM(Start:End!AAD101)","v":0},{"$f":"SUM(Start:End!AAE101)","v":0},{"$f":"SUM(Start:End!AAF101)","v":0},{"$f":"SUM(Start:End!AAG101)","v":0},{"$f":"SUM(Start:End!AAH101)","v":0},{"$f":"SUM(Start:End!AAI101)","v":0},{"$f":"SUM(Start:End!AAJ101)","v":0},{"$f":"SUM(Start:End!AAK101)","v":0},{"$f":"SUM(Start:End!AAL101)","v":0},{"$f":"SUM(Start:End!AAM101)","v":0},{"$f":"SUM(Start:End!AAN101)","v":0},{"$f":"SUM(Start:End!AAO101)","v":0},{"$f":"SUM(Start:End!AAP101)","v":0},{"$f":"SUM(Start:End!AAQ101)","v":0},{"$f":"SUM(Start:End!AAR101)","v":0},{"$f":"SUM(Start:End!AAS101)","v":0},{"$f":"SUM(Start:End!AAT101)","v":0},{"$f":"SUM(Start:End!AAU101)","v":0},{"$f":"SUM(Start:End!AAV101)","v":0},{"$f":"SUM(Start:End!AAW101)","v":0},{"$f":"SUM(Start:End!AAX101)","v":0},{"$f":"SUM(Start:End!AAY101)","v":0},{"$f":"SUM(Start:End!AAZ101)","v":0},{"$f":"SUM(Start:End!ABA101)","v":0},{"$f":"SUM(Start:End!ABB101)","v":0},{"$f":"SUM(Start:End!ABC101)","v":0},{"$f":"SUM(Start:End!ABD101)","v":0},{"$f":"SUM(Start:End!ABE101)","v":0},{"$f":"SUM(Start:End!ABF101)","v":0},{"$f":"SUM(Start:End!ABG101)","v":0},{"$f":"SUM(Start:End!ABH101)","v":0},{"$f":"SUM(Start:End!ABI101)","v":0},{"$f":"SUM(Start:End!ABJ101)","v":0},{"$f":"SUM(Start:End!ABK101)","v":0},{"$f":"SUM(Start:End!ABL101)","v":0},{"$f":"SUM(Start:End!ABM101)","v":0},{"$f":"SUM(Start:End!ABN101)","v":0},{"$f":"SUM(Start:End!ABO101)","v":0},{"$f":"SUM(Start:End!ABP101)","v":0},{"$f":"SUM(Start:End!ABQ101)","v":0},{"$f":"SUM(Start:End!ABR101)","v":0},{"$f":"SUM(Start:End!ABS101)","v":0},{"$f":"SUM(Start:End!ABT101)","v":0},{"$f":"SUM(Start:End!ABU101)","v":0},{"$f":"SUM(Start:End!ABV101)","v":0},{"$f":"SUM(Start:End!ABW101)","v":0},{"$f":"SUM(Start:End!ABX101)","v":0},{"$f":"SUM(Start:End!ABY101)","v":0},{"$f":"SUM(Start:End!ABZ101)","v":0}]
[null,null,{"$f":"IF(E11,C9,C10)","v":"Straight Line Depreciation"},null,true,null,{"$f":"_xlfn.FORMULATEXT(K11)","v":"=IF($E$11,K9,K10)"},null,null,{"$f":"IF($E$11,J9,J10)","v":0},{"$f":"IF($E$11,K9,K10)","v":0},0,0,0,0,0,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,3060.7485436090269,3060.7485436090269,3060.7485436090269,3060.7485436090269,3060.7485436090269,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,{"$f":"IF($E$11,BW9,BW10)","v":6388.1540178765426},6388.1540178765426,6388.1540178765426,6388.1540178765426,7093.7536683814415,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,11886.341859728975,11886.341859728975,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,20788.185172723748,20788.185172723748,20788.185172723748,{"$f":"IF($E$11,EI9,EI10)","v":22085.240675194487},22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,{"$f":"IF($E$11,GU9,GU10)","v":22085.240675194487},22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,{"$f":"IF($E$11,JG9,JG10)","v":22085.240675194487},22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,{"$f":"IF($E$11,LS9,LS10)","v":19093.011205916991},19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,{"$f":"IF($E$11,OE9,OE10)","v":19093.011205916991},19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,12612.637805179205,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,9436.1830264925447,9436.1830264925447,9436.1830264925447,9436.1830264925447,9436.1830264925447,9436.1830264925447,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,{"$f":"IF($E$11,QQ9,QQ10)","v":6919.311658193963},6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"IF($E$11,TC9,TC10)","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"IF($E$11,VO9,VO10)","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,YA9,YA10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,AAM9,AAM10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Profit and Loss"]
[null,null,"Revenues ",null,{"$f":"ROW('Template Model'!F59)","v":59},{"$f":"SUM(Start:End!F59)","v":0},{"$f":"_xlfn.FORMULATEXT(K14)","v":"=SUM(Start:End!K59)"},{"$f":"MID(G14,FIND(\"!\",G14,1)+2,FIND(\")\",G14,1)-FIND(\"!\",G14,1)-2)","v":"59"},{"$f":"(VALUE(H14)-E14)=0","v":true},null,{"$f":"SUM(Start:End!K59)","v":0},{"$f":"SUM(Start:End!L59)","v":0},{"$f":"SUM(Start:End!M59)","v":0},{"$f":"SUM(Start:End!N59)","v":0},{"$f":"SUM(Start:End!O59)","v":0},{"$f":"SUM(Start:End!P59)","v":0},{"$f":"SUM(Start:End!Q59)","v":3005.9561954781625},{"$f":"SUM(Start:End!R59)","v":3012.1169918653286},{"$f":"SUM(Start:End!S59)","v":2920.9262080523572},{"$f":"SUM(Start:End!T59)","v":3024.4764907233516},{"$f":"SUM(Start:End!U59)","v":2932.9115274241776},{"$f":"SUM(Start:End!V59)","v":3036.8867038173867},{"$f":"SUM(Start:End!W59)","v":3042.3712861905969},{"$f":"SUM(Start:End!X59)","v":2752.9110213670151},{"$f":"SUM(Start:End!Y59)","v":3053.3701841030934},{"$f":"SUM(Start:End!Z59)","v":2960.2108407596643},{"$f":"SUM(Start:End!AA59)","v":3064.4088456551699},{"$f":"SUM(Start:End!AB59)","v":2970.9127090637626},{"$f":"SUM(Start:End!AC59)","v":3075.4874146018674},{"$f":"SUM(Start:End!AD59)","v":3081.0417094137056},{"$f":"SUM(Start:End!AE59)","v":2987.0380985980032},{"$f":"SUM(Start:End!AF59)","v":3092.1804101304156},{"$f":"SUM(Start:End!AG59)","v":2997.8369538384354},{"$f":"SUM(Start:End!AH59)","v":3103.3593799071896},{"$f":"SUM(Start:End!AI59)","v":3108.459022132874},{"$f":"SUM(Start:End!AJ59)","v":2812.2541046399078},{"$f":"SUM(Start:End!AK59)","v":3118.6834605475005},{"$f":"SUM(Start:End!AL59)","v":3023.040275129425},{"$f":"SUM(Start:End!AM59)","v":3128.9415294974333},{"$f":"SUM(Start:End!AN59)","v":8489.6081512154906},{"$f":"SUM(Start:End!AO59)","v":8791.6513106228103},{"$f":"SUM(Start:End!AP59)","v":8810.7502908575534},{"$f":"SUM(Start:End!AQ59)","v":8545.0568988234027},{"$f":"SUM(Start:End!AR59)","v":8849.0769231247705},{"$f":"SUM(Start:End!AS59)","v":11649.361776723699},{"$f":"SUM(Start:End!AT59)","v":12050.933327354076},{"$f":"SUM(Start:End!AU59)","v":12064.505108882702},{"$f":"SUM(Start:End!AV59)","v":11298.898138111306},{"$f":"SUM(Start:End!AW59)","v":12091.815558590795},{"$f":"SUM(Start:End!AX59)","v":11715.052633584888},{"$f":"SUM(Start:End!AY59)","v":12119.349061859784},{"$f":"SUM(Start:End!AZ59)","v":11741.806123929529},{"$f":"SUM(Start:End!BA59)","v":12147.106268258907},{"$f":"SUM(Start:End!BB59)","v":12161.068964356597},{"$f":"SUM(Start:End!BC59)","v":11782.343063101638},{"$f":"SUM(Start:End!BD59)","v":12189.162953272607},{"$f":"SUM(Start:End!BE59)","v":11809.63975288248},{"$f":"SUM(Start:End!BF59)","v":12217.482289026757},{"$f":"SUM(Start:End!BG59)","v":12230.14503124582},{"$f":"SUM(Start:End!BH59)","v":11058.06680653989},{"$f":"SUM(Start:End!BI59)","v":17738.685148394485},{"$f":"SUM(Start:End!BJ59)","v":17185.869858448674},{"$f":"SUM(Start:End!BK59)","v":17778.840881161443},{"$f":"SUM(Start:End!BL59)","v":17224.84966205405},{"$f":"SUM(Start:End!BM59)","v":17819.243582998373},{"$f":"SUM(Start:End!BN59)","v":17839.537765124609},{"$f":"SUM(Start:End!BO59)","v":17283.768340117487},{"$f":"SUM(Start:End!BP59)","v":17880.312229894025},{"$f":"SUM(Start:End!BQ59)","v":17323.347763193538},{"$f":"SUM(Start:End!BR59)","v":17921.335416149563},{"$f":"SUM(Start:End!BS59)","v":17941.940501206278},{"$f":"SUM(Start:End!BT59)","v":16224.291126448861},{"$f":"SUM(Start:End!BU59)","v":17983.338100431261},{"$f":"SUM(Start:End!BV59)","v":17423.352380868506},{"$f":"SUM(Start:End!BW59)","v":18024.986202167667},{"$f":"SUM(Start:End!BX59)","v":17463.778467528409},{"$f":"SUM(Start:End!BY59)","v":18066.885526892976},{"$f":"SUM(Start:End!BZ59)","v":18087.929624292479},{"$f":"SUM(Start:End!CA59)","v":18837.828228115213},{"$f":"SUM(Start:End!CB59)","v":29902.589300208572},{"$f":"SUM(Start:End!CC59)","v":28958.212363933402},{"$f":"SUM(Start:End!CD59)","v":29944.44635521594},{"$f":"SUM(Start:End!CE59)","v":29965.470129884696},{"$f":"SUM(Start:End!CF59)","v":27084.632604056107},{"$f":"SUM(Start:End!CG59)","v":30007.708636128627},{"$f":"SUM(Start:End!CH59)","v":29060.248600273673},{"$f":"SUM(Start:End!CI59)","v":30050.202371779997},{"$f":"SUM(Start:End!CJ59)","v":29101.495339658617},{"$f":"SUM(Start:End!CK59)","v":30092.952085207446},{"$f":"SUM(Start:End!CL59)","v":30114.423168746725},{"$f":"SUM(Start:End!CM59)","v":29163.830835014411},{"$f":"SUM(Start:End!CN59)","v":30157.558262392617},{"$f":"SUM(Start:End!CO59)","v":29205.699157314888},{"$f":"SUM(Start:End!CP59)","v":30200.951225490626},{"$f":"SUM(Start:End!CQ59)","v":30222.744646964988},{"$f":"SUM(Start:End!CR59)","v":28293.338124796341},{"$f":"SUM(Start:End!CS59)","v":30266.525850146794},{"$f":"SUM(Start:End!CT59)","v":29311.464991846806},{"$f":"SUM(Start:End!CU59)","v":32312.90904595935},{"$f":"SUM(Start:End!CV59)","v":31294.355283954414},{"$f":"SUM(Start:End!CW59)","v":32362.16016864097},{"$f":"SUM(Start:End!CX59)","v":32386.888273283228},{"$f":"SUM(Start:End!CY59)","v":31366.146654175078},{"$f":"SUM(Start:End!CZ59)","v":32436.550079010744},{"$f":"SUM(Start:End!DA59)","v":31414.339340282724},{"$f":"SUM(Start:End!DB59)","v":32486.48669672116},{"$f":"SUM(Start:End!DC59)","v":32511.558317504354},{"$f":"SUM(Start:End!DD59)","v":29387.986149133183},{"$f":"SUM(Start:End!DE59)","v":32561.908700515451},{"$f":"SUM(Start:End!DF59)","v":31535.988068433075},{"$f":"SUM(Start:End!DG59)","v":32612.535965876512},{"$f":"SUM(Start:End!DH59)","v":31585.116474938859},{"$f":"SUM(Start:End!DI59)","v":35550.039215229132},{"$f":"SUM(Start:End!DJ59)","v":35574.879357915997},{"$f":"SUM(Start:End!DK59)","v":41449.809120481783},{"$f":"SUM(Start:End!DL59)","v":42856.449520957518},{"$f":"SUM(Start:End!DM59)","v":41498.225567994305},{"$f":"SUM(Start:End!DN59)","v":42906.620229023676},{"$f":"SUM(Start:End!DO59)","v":42931.811054179649},{"$f":"SUM(Start:End!DP59)","v":38799.936303767092},{"$f":"SUM(Start:End!DQ59)","v":42982.404182995655},{"$f":"SUM(Start:End!DR59)","v":41620.458098821298},{"$f":"SUM(Start:End!DS59)","v":43033.280001881911},{"$f":"SUM(Start:End!DT59)","v":41669.829862088787},{"$f":"SUM(Start:End!DU59)","v":46939.395067332363},{"$f":"SUM(Start:End!DV59)","v":46969.84292517139},{"$f":"SUM(Start:End!DW59)","v":45484.226981702363},{"$f":"SUM(Start:End!DX59)","v":47030.970052177552},{"$f":"SUM(Start:End!DY59)","v":45543.531828233441},{"$f":"SUM(Start:End!DZ59)","v":47092.406509830966},{"$f":"SUM(Start:End!EA59)","v":47123.241032227961},{"$f":"SUM(Start:End!EB59)","v":42590.848089049527},{"$f":"SUM(Start:End!EC59)","v":47185.143256240517},{"$f":"SUM(Start:End!ED59)","v":45693.107608734535},{"$f":"SUM(Start:End!EE59)","v":47247.357179225255},{"$f":"SUM(Start:End!EF59)","v":59037.465799933641},{"$f":"SUM(Start:End!EG59)","v":61036.683757907143},{"$f":"SUM(Start:End!EH59)","v":61068.064593586714},{"$f":"SUM(Start:End!EI59)","v":68158.008956083373},{"$f":"SUM(Start:End!EJ59)","v":70459.16380398882},{"$f":"SUM(Start:End!EK59)","v":68214.642931939496},{"$f":"SUM(Start:End!EL59)","v":70517.844386648852},{"$f":"SUM(Start:End!EM59)","v":70547.303996914241},{"$f":"SUM(Start:End!EN59)","v":66023.49858606045},{"$f":"SUM(Start:End!EO59)","v":70606.462466982688},{"$f":"SUM(Start:End!EP59)","v":68357.575715303756},{"$f":"SUM(Start:End!EQ59)","v":70665.940755990072},{"$f":"SUM(Start:End!ER59)","v":68415.290459243843},{"$f":"SUM(Start:End!ES59)","v":70725.739852218801},{"$f":"SUM(Start:End!ET59)","v":70755.760013388935},{"$f":"SUM(Start:End!EU59)","v":68502.445886587622},{"$f":"SUM(Start:End!EV59)","v":70816.042185565617},{"$f":"SUM(Start:End!EW59)","v":68560.939787519921},{"$f":"SUM(Start:End!EX59)","v":70876.647659876995},{"$f":"SUM(Start:End!EY59)","v":70907.07195002216},{"$f":"SUM(Start:End!EZ59)","v":64072.650594604631},{"$f":"SUM(Start:End!FA59)","v":70968.164268727749},{"$f":"SUM(Start:End!FB59)","v":68708.547630304238},{"$f":"SUM(Start:End!FC59)","v":71029.58241932698},{"$f":"SUM(Start:End!FD59)","v":68768.1425812823},{"$f":"SUM(Start:End!FE59)","v":71091.327423554729},{"$f":"SUM(Start:End!FF59)","v":71122.322816615837},{"$f":"SUM(Start:End!FG59)","v":68858.129331093005},{"$f":"SUM(Start:End!FH59)","v":71184.560029405038},{"$f":"SUM(Start:End!FI59)","v":68918.518169136805},{"$f":"SUM(Start:End!FJ59)","v":71247.126674926985},{"$f":"SUM(Start:End!FK59)","v":71278.533860241063},{"$f":"SUM(Start:End!FL59)","v":64409.05375013045},{"$f":"SUM(Start:End!FM59)","v":71341.596609661312},{"$f":"SUM(Start:End!FN59)","v":69070.889454501346},{"$f":"SUM(Start:End!FO59)","v":71404.991406572473},{"$f":"SUM(Start:End!FP59)","v":69132.400308967888},{"$f":"SUM(Start:End!FQ59)","v":71468.71930693803},{"$f":"SUM(Start:End!FR59)","v":71500.708502485199},{"$f":"SUM(Start:End!FS59)","v":69225.272295971081},{"$f":"SUM(Start:End!FT59)","v":71564.938050618119},{"$f":"SUM(Start:End!FU59)","v":69287.592262082588},{"$f":"SUM(Start:End!FV59)","v":71629.503367459532},{"$f":"SUM(Start:End!FW59)","v":71661.912275260634},{"$f":"SUM(Start:End!FX59)","v":64756.237252278457},{"$f":"SUM(Start:End!FY59)","v":71726.983265055824},{"$f":"SUM(Start:End!FZ59)","v":69444.81834031381},{"$f":"SUM(Start:End!GA59)","v":71792.392725303172},{"$f":"SUM(Start:End!GB59)","v":69508.281989565687},{"$f":"SUM(Start:End!GC59)","v":71858.14174699696},{"$f":"SUM(Start:End!GD59)","v":71891.143935939603},{"$f":"SUM(Start:End!GE59)","v":69604.094929402941},{"$f":"SUM(Start:End!GF59)","v":71957.40435836988},{"$f":"SUM(Start:End!GG59)","v":69668.383420950515},{"$f":"SUM(Start:End!GH59)","v":72024.007095675595},{"$f":"SUM(Start:End!GI59)","v":72057.437179613262},{"$f":"SUM(Start:End!GJ59)","v":67439.924017107609},{"$f":"SUM(Start:End!GK59)","v":72124.555475749949},{"$f":"SUM(Start:End!GL59)","v":69830.558678857997},{"$f":"SUM(Start:End!GM59)","v":72192.018877544309},{"$f":"SUM(Start:End!GN59)","v":69896.013237066436},{"$f":"SUM(Start:End!GO59)","v":72259.82851185053},{"$f":"SUM(Start:End!GP59)","v":72293.863519993669},{"$f":"SUM(Start:End!GQ59)","v":69994.82468862769},{"$f":"SUM(Start:End!GR59)","v":72362.194629180231},{"$f":"SUM(Start:End!GS59)","v":70061.120337808083},{"$f":"SUM(Start:End!GT59)","v":72430.874814575334},{"$f":"SUM(Start:End!GU59)","v":72465.346169413373},{"$f":"SUM(Start:End!GV59)","v":65483.785363924791},{"$f":"SUM(Start:End!GW59)","v":72534.552123852016},{"$f":"SUM(Start:End!GX59)","v":70228.342270451511},{"$f":"SUM(Start:End!GY59)","v":72604.110036441605},{"$f":"SUM(Start:End!GZ59)","v":70295.827103629141},{"$f":"SUM(Start:End!HA59)","v":72674.021070752933},{"$f":"SUM(Start:End!HB59)","v":72709.109373866042},{"$f":"SUM(Start:End!HC59)","v":70397.696512801485},{"$f":"SUM(Start:End!HD59)","v":72779.552286034828},{"$f":"SUM(Start:End!HE59)","v":70466.039216005476},{"$f":"SUM(Start:End!HF59)","v":72850.35125605209},{"$f":"SUM(Start:End!HG59)","v":72885.884632944566},{"$f":"SUM(Start:End!HH59)","v":65864.587391638022},{"$f":"SUM(Start:End!HI59)","v":72957.219914316753},{"$f":"SUM(Start:End!HJ59)","v":70638.408500812977},{"$f":"SUM(Start:End!HK59)","v":73028.914228831723},{"$f":"SUM(Start:End!HL59)","v":70707.964256744744},{"$f":"SUM(Start:End!HM59)","v":73100.968777662027},{"$f":"SUM(Start:End!HN59)","v":73137.131517048852},{"$f":"SUM(Start:End!HO59)","v":70812.953001614733},{"$f":"SUM(Start:End!HP59)","v":73209.728683459238},{"$f":"SUM(Start:End!HQ59)","v":70883.383949767172},{"$f":"SUM(Start:End!HR59)","v":73282.689114975423},{"$f":"SUM(Start:End!HS59)","v":73319.305937248952},{"$f":"SUM(Start:End!HT59)","v":66257.044934951176},{"$f":"SUM(Start:End!HU59)","v":73392.813562550218},{"$f":"SUM(Start:End!HV59)","v":71061.004523108335},{"$f":"SUM(Start:End!HW59)","v":73466.687523867542},{"$f":"SUM(Start:End!HX59)","v":71132.673162271793},{"$f":"SUM(Start:End!HY59)","v":73540.929060889335},{"$f":"SUM(Start:End!HZ59)","v":73578.188059471475},{"$f":"SUM(Start:End!IA59)","v":71240.844599820281},{"$f":"SUM(Start:End!IB59)","v":73652.983298714185},{"$f":"SUM(Start:End!IC59)","v":71313.406309720376},{"$f":"SUM(Start:End!ID59)","v":73728.149241422536},{"$f":"SUM(Start:End!IE59)","v":73765.871620878082},{"$f":"SUM(Start:End!IF59)","v":69042.158946948708},{"$f":"SUM(Start:End!IG59)","v":73841.595988203626},{"$f":"SUM(Start:End!IH59)","v":71496.385445999418},{"$f":"SUM(Start:End!II59)","v":73917.694227859174},{"$f":"SUM(Start:End!IJ59)","v":71570.210273500925},{"$f":"SUM(Start:End!IK59)","v":73994.167618993029},{"$f":"SUM(Start:End!IL59)","v":74032.545397921422},{"$f":"SUM(Start:End!IM59)","v":71681.629787829792},{"$f":"SUM(Start:End!IN59)","v":74109.583929275192},{"$f":"SUM(Start:End!IO59)","v":71756.366134518496},{"$f":"SUM(Start:End!IP59)","v":74187.000839221451},{"$f":"SUM(Start:End!IQ59)","v":74225.851592969862},{"$f":"SUM(Start:End!IR59)","v":67077.881550016056},{"$f":"SUM(Start:End!IS59)","v":74303.838515320895},{"$f":"SUM(Start:End!IT59)","v":71944.814527854949},{"$f":"SUM(Start:End!IU59)","v":74382.207085497037},{"$f":"SUM(Start:End!IV59)","v":72020.840226408851},{"$f":"SUM(Start:End!IW59)","v":74460.958623081227},{"$f":"SUM(Start:End!IX59)","v":74500.478418889485},{"$f":"SUM(Start:End!IY59)","v":72135.575278541102},{"$f":"SUM(Start:End!IZ59)","v":74579.806896765353},{"$f":"SUM(Start:End!JA59)","v":72212.531528723222},{"$f":"SUM(Start:End!JB59)","v":74659.52167097597},{"$f":"SUM(Start:End!JC59)","v":74699.524338821357},{"$f":"SUM(Start:End!JD59)","v":67506.757238203383},{"$f":"SUM(Start:End!JE59)","v":74779.821079010973},{"$f":"SUM(Start:End!JF59)","v":72406.563377289844},{"$f":"SUM(Start:End!JG59)","v":74860.507487628594},{"$f":"SUM(Start:End!JH59)","v":72484.836041268834},{"$f":"SUM(Start:End!JI59)","v":74941.584925698},{"$f":"SUM(Start:End!JJ59)","v":74982.27070801222},{"$f":"SUM(Start:End!JK59)","v":72602.956220564403},{"$f":"SUM(Start:End!JL59)","v":75063.937257514437},{"$f":"SUM(Start:End!JM59)","v":72682.179067113728},{"$f":"SUM(Start:End!JN59)","v":75145.998269746575},{"$f":"SUM(Start:End!JO59)","v":75187.177132132492},{"$f":"SUM(Start:End!JP59)","v":67948.282053249859},{"$f":"SUM(Start:End!JQ59)","v":75269.832438820828},{"$f":"SUM(Start:End!JR59)","v":72881.912160203443},{"$f":"SUM(Start:End!JS59)","v":75352.885685765621},{"$f":"SUM(Start:End!JT59)","v":72962.479330789094},{"$f":"SUM(Start:End!JU59)","v":75436.338276470124},{"$f":"SUM(Start:End!JV59)","v":75478.214766290344},{"$f":"SUM(Start:End!JW59)","v":73084.056408020057},{"$f":"SUM(Start:End!JX59)","v":75562.269019924337},{"$f":"SUM(Start:End!JY59)","v":71220.929388975361},{"$f":"SUM(Start:End!JZ59)","v":73641.050888754253},{"$f":"SUM(Start:End!KA59)","v":73687.235257502733},{"$f":"SUM(Start:End!KB59)","v":68976.51278604893},{"$f":"SUM(Start:End!KC59)","v":73779.886313204857},{"$f":"SUM(Start:End!KD59)","v":71444.85811687274},{"$f":"SUM(Start:End!KE59)","v":73872.91508482286},{"$f":"SUM(Start:End!KF59)","v":71535.069290407773},{"$f":"SUM(Start:End!KG59)","v":73966.323128385193},{"$f":"SUM(Start:End!KH59)","v":74013.169865304473},{"$f":"SUM(Start:End!KI59)","v":70426.694267295898},{"$f":"SUM(Start:End!KJ59)","v":72821.607771533454},{"$f":"SUM(Start:End!KK59)","v":70518.445663480365},{"$f":"SUM(Start:End!KL59)","v":72916.609182423257},{"$f":"SUM(Start:End!KM59)","v":72964.253959816677},{"$f":"SUM(Start:End!KN59)","v":65946.318109094194},{"$f":"SUM(Start:End!KO59)","v":73059.832649723015},{"$f":"SUM(Start:End!KP59)","v":70749.45189682598},{"$f":"SUM(Start:End!KQ59)","v":73155.798179921156},{"$f":"SUM(Start:End!KR59)","v":70842.509525174668},{"$f":"SUM(Start:End!KS59)","v":73252.152148799447},{"$f":"SUM(Start:End!KT59)","v":73300.475299193888},{"$f":"SUM(Start:End!KU59)","v":70982.80273731795},{"$f":"SUM(Start:End!KV59)","v":73397.414938718139},{"$f":"SUM(Start:End!KW59)","v":71076.804998640306},{"$f":"SUM(Start:End!KX59)","v":73494.747044243515},{"$f":"SUM(Start:End!KY59)","v":73543.560778834595},{"$f":"SUM(Start:End!KZ59)","v":66470.620990359457},{"$f":"SUM(Start:End!LA59)","v":73641.484629799597},{"$f":"SUM(Start:End!LB59)","v":71313.479182055147},{"$f":"SUM(Start:End!LC59)","v":73739.805019292529},{"$f":"SUM(Start:End!LD59)","v":71408.820414927613},{"$f":"SUM(Start:End!LE59)","v":71094.519510206577},{"$f":"SUM(Start:End!LF59)","v":71144.709978153624},{"$f":"SUM(Start:End!LG59)","v":68898.387523548168},{"$f":"SUM(Start:End!LH59)","v":71245.391106083684},{"$f":"SUM(Start:End!LI59)","v":68996.015014072138},{"$f":"SUM(Start:End!LJ59)","v":71346.473874639676},{"$f":"SUM(Start:End!LK59)","v":71397.166395112377},{"$f":"SUM(Start:End!LL59)","v":64533.641246810876},{"$f":"SUM(Start:End!LM59)","v":71498.854754449989},{"$f":"SUM(Start:End!LN59)","v":69241.791303020364},{"$f":"SUM(Start:End!LO59)","v":71600.948938447516},{"$f":"SUM(Start:End!LP59)","v":69340.789104685959},{"$f":"SUM(Start:End!LQ59)","v":71703.45063385689},{"$f":"SUM(Start:End!LR59)","v":71754.854827517309},{"$f":"SUM(Start:End!LS59)","v":69490.027291926162},{"$f":"SUM(Start:End!LT59)","v":71857.970969252186},{"$f":"SUM(Start:End!LU59)","v":69590.016139118583},{"$f":"SUM(Start:End!LV59)","v":71961.498872432552},{"$f":"SUM(Start:End!LW59)","v":72013.417769692547},{"$f":"SUM(Start:End!LX59)","v":67416.057008463482},{"$f":"SUM(Start:End!LY59)","v":72117.566530006443},{"$f":"SUM(Start:End!LZ59)","v":69841.738862213228},{"$f":"SUM(Start:End!MA59)","v":72222.131349606425},{"$f":"SUM(Start:End!MB59)","v":69943.132570439804},{"$f":"SUM(Start:End!MC59)","v":72327.113961140145},{"$f":"SUM(Start:End!MD59)","v":72379.76248245957},{"$f":"SUM(Start:End!ME59)","v":70095.983327448746},{"$f":"SUM(Start:End!MF59)","v":72485.375047626207},{"$f":"SUM(Start:End!MG59)","v":70198.3930930754},{"$f":"SUM(Start:End!MH59)","v":72591.4097704413},{"$f":"SUM(Start:End!MI59)","v":72644.585990664971},{"$f":"SUM(Start:End!MJ59)","v":65662.590822770799},{"$f":"SUM(Start:End!MK59)","v":72751.257252458483},{"$f":"SUM(Start:End!ML59)","v":70456.212326128953},{"$f":"SUM(Start:End!MM59)","v":72858.35508678043},{"$f":"SUM(Start:End!MN59)","v":70560.062443093499},{"$f":"SUM(Start:End!MO59)","v":72965.881273478168},{"$f":"SUM(Start:End!MP59)","v":73019.805557355663},{"$f":"SUM(Start:End!MQ59)","v":70716.617032640468},{"$f":"SUM(Start:End!MR59)","v":73127.977627332555},{"$f":"SUM(Start:End!MS59)","v":70821.508900072542},{"$f":"SUM(Start:End!MT59)","v":73236.582534368383},{"$f":"SUM(Start:End!MU59)","v":73291.047866465669},{"$f":"SUM(Start:End!MV59)","v":66247.658658738932},{"$f":"SUM(Start:End!MW59)","v":73400.305421624289},{"$f":"SUM(Start:End!MX59)","v":71085.578806196136},{"$f":"SUM(Start:End!MY59)","v":73510.000349088092},{"$f":"SUM(Start:End!MZ59)","v":71191.94748240507},{"$f":"SUM(Start:End!NA59)","v":73620.134477246131},{"$f":"SUM(Start:End!NB59)","v":73675.366815204645},{"$f":"SUM(Start:End!NC59)","v":71352.299654236427},{"$f":"SUM(Start:End!ND59)","v":73786.163190632942},{"$f":"SUM(Start:End!NE59)","v":71459.736474539182},{"$f":"SUM(Start:End!NF59)","v":73897.40337379025},{"$f":"SUM(Start:End!NG59)","v":73953.190473360024},{"$f":"SUM(Start:End!NH59)","v":66846.919297305503},{"$f":"SUM(Start:End!NI59)","v":74065.099853234555},{"$f":"SUM(Start:End!NJ59)","v":71730.215420334309},{"$f":"SUM(Start:End!NK59)","v":74177.457699874503},{"$f":"SUM(Start:End!NL59)","v":71839.16650149101},{"$f":"SUM(Start:End!NM59)","v":74290.265891591698},{"$f":"SUM(Start:End!NN59)","v":74346.83945613823},{"$f":"SUM(Start:End!NO59)","v":72003.412563053731},{"$f":"SUM(Start:End!NP59)","v":74460.326705817701},{"$f":"SUM(Start:End!NQ59)","v":72113.45890241857},{"$f":"SUM(Start:End!NR59)","v":74574.269033442572},{"$f":"SUM(Start:End!NS59)","v":74631.411447426392},{"$f":"SUM(Start:End!NT59)","v":69870.044582770963},{"$f":"SUM(Start:End!NU59)","v":74746.039972317914},{"$f":"SUM(Start:End!NV59)","v":72390.509577555946},{"$f":"SUM(Start:End!NW59)","v":74861.128361505209},{"$f":"SUM(Start:End!NX59)","v":72502.108652794792},{"$f":"SUM(Start:End!NY59)","v":74976.678544644223},{"$f":"SUM(Start:End!NZ59)","v":75034.627414340503},{"$f":"SUM(Start:End!OA59)","v":72670.347542022006},{"$f":"SUM(Start:End!OB59)","v":75150.873925551074},{"$f":"SUM(Start:End!OC59)","v":72783.069730581643},{"$f":"SUM(Start:End!OD59)","v":75267.587092998278},{"$f":"SUM(Start:End!OE59)","v":75326.11928505305},{"$f":"SUM(Start:End!OF59)","v":68089.468663062158},{"$f":"SUM(Start:End!OG59)","v":75443.53611514096},{"$f":"SUM(Start:End!OH59)","v":73066.859270867397},{"$f":"SUM(Start:End!OI59)","v":75561.424518756408},{"$f":"SUM(Start:End!OJ59)","v":59936.514097807471},{"$f":"SUM(Start:End!OK59)","v":61959.884465823285},{"$f":"SUM(Start:End!OL59)","v":61985.406671474986},{"$f":"SUM(Start:End!OM59)","v":60010.610866920004},{"$f":"SUM(Start:End!ON59)","v":62036.558183368303},{"$f":"SUM(Start:End!OO59)","v":60060.18152777676},{"$f":"SUM(Start:End!OP59)","v":62087.852793118705},{"$f":"SUM(Start:End!OQ59)","v":62113.553871305085},{"$f":"SUM(Start:End!OR59)","v":56125.811097555139},{"$f":"SUM(Start:End!OS59)","v":62165.063798028634},{"$f":"SUM(Start:End!OT59)","v":60184.715551188885},{"$f":"SUM(Start:End!OU59)","v":62216.717717524363},{"$f":"SUM(Start:End!OV59)","v":60234.773019571636},{"$f":"SUM(Start:End!OW59)","v":62268.515989359454},{"$f":"SUM(Start:End!OX59)","v":62294.469370020059},{"$f":"SUM(Start:End!OY59)","v":60310.121587760797},{"$f":"SUM(Start:End!OZ59)","v":62346.484846562329},{"$f":"SUM(Start:End!PA59)","v":60360.529386687915},{"$f":"SUM(Start:End!PB59)","v":62398.645578385091},{"$f":"SUM(Start:End!PC59)","v":62424.780528362979},{"$f":"SUM(Start:End!PD59)","v":56407.311419091871},{"$f":"SUM(Start:End!PE59)","v":62477.15982363082},{"$f":"SUM(Start:End!PF59)","v":60487.165412870738},{"$f":"SUM(Start:End!PG59)","v":62529.685282897102},{"$f":"SUM(Start:End!PH59)","v":60538.067359442946},{"$f":"SUM(Start:End!PI59)","v":62582.357271274755},{"$f":"SUM(Start:End!PJ59)","v":62608.748328233058},{"$f":"SUM(Start:End!PK59)","v":60614.686601428286},{"$f":"SUM(Start:End!PL59)","v":62661.640796905063},{"$f":"SUM(Start:End!PM59)","v":60665.944161755724},{"$f":"SUM(Start:End!PN59)","v":62714.680711555819},{"$f":"SUM(Start:End!PO59)","v":62741.256076207501},{"$f":"SUM(Start:End!PP59)","v":58718.328541180745},{"$f":"SUM(Start:End!PQ59)","v":62794.517850846343},{"$f":"SUM(Start:End!PR59)","v":60794.713890274172},{"$f":"SUM(Start:End!PS59)","v":62847.927994196885},{"$f":"SUM(Start:End!PT59)","v":47562.473051573768},{"$f":"SUM(Start:End!PU59)","v":44015.852702889497},{"$f":"SUM(Start:End!PV59)","v":44036.315949578559},{"$f":"SUM(Start:End!PW59)","v":42635.621274111007},{"$f":"SUM(Start:End!PX59)","v":44077.330840785937},{"$f":"SUM(Start:End!PY59)","v":42675.370218510703},{"$f":"SUM(Start:End!PZ59)","v":44118.463841923076},{"$f":"SUM(Start:End!QA59)","v":44139.074726202598},{"$f":"SUM(Start:End!QB59)","v":39886.194418491832},{"$f":"SUM(Start:End!QC59)","v":35086.884193666556},{"$f":"SUM(Start:End!QD59)","v":33963.480067343779},{"$f":"SUM(Start:End!QE59)","v":35104.32189167125},{"$f":"SUM(Start:End!QF59)","v":33980.38226743514},{"$f":"SUM(Start:End!QG59)","v":35121.815440079328},{"$f":"SUM(Start:End!QH59)","v":35130.583199336346},{"$f":"SUM(Start:End!QI59)","v":27007.437068339375},{"$f":"SUM(Start:End!QJ59)","v":27916.480770439539},{"$f":"SUM(Start:End!QK59)","v":27024.474789039377},{"$f":"SUM(Start:End!QL59)","v":27934.11452187923},{"$f":"SUM(Start:End!QM59)","v":27942.952506634228},{"$f":"SUM(Start:End!QN59)","v":25246.791239153285},{"$f":"SUM(Start:End!QO59)","v":27960.670777213258},{"$f":"SUM(Start:End!QP59)","v":27067.307512547326},{"$f":"SUM(Start:End!QQ59)","v":27978.445560124263},{"$f":"SUM(Start:End!QR59)","v":27084.536308424558},{"$f":"SUM(Start:End!QS59)","v":27996.27698874574},{"$f":"SUM(Start:End!QT59)","v":28005.213986969662},{"$f":"SUM(Start:End!QU59)","v":27110.482448505481},{"$f":"SUM(Start:End!QV59)","v":28023.130634969799},{"$f":"SUM(Start:End!QW59)","v":27127.84869512809},{"$f":"SUM(Start:End!QX59)","v":28041.10426358457},{"$f":"SUM(Start:End!QY59)","v":28050.112487655286},{"$f":"SUM(Start:End!QZ59)","v":25343.734845358311},{"$f":"SUM(Start:End!RA59)","v":28068.171839572511},{"$f":"SUM(Start:End!RB59)","v":27171.506130175876},{"$f":"SUM(Start:End!RC59)","v":28086.288509101592},{"$f":"SUM(Start:End!RD59)","v":27189.066174451062},{"$f":"SUM(Start:End!RE59)","v":28104.462631630377},{"$f":"SUM(Start:End!RF59)","v":28113.57128017069},{"$f":"SUM(Start:End!RG59)","v":27215.510654404337},{"$f":"SUM(Start:End!RH59)","v":17715.831836790356},{"$f":"SUM(Start:End!RI59)","v":17153.210108640156},{"$f":"SUM(Start:End!RJ59)","v":17734.150186358966},{"$f":"SUM(Start:End!RK59)","v":17743.331076165123},{"$f":"SUM(Start:End!RL59)","v":16607.202177356703},{"$f":"SUM(Start:End!RM59)","v":17761.736371339375},{"$f":"SUM(Start:End!RN59)","v":17197.704010624588},{"$f":"SUM(Start:End!RO59)","v":17780.199801536051},{"$f":"SUM(Start:End!RP59)","v":17215.600026000378},{"$f":"SUM(Start:End!RQ59)","v":11786.767197948924},{"$f":"SUM(Start:End!RR59)","v":11788.624099539918},{"$f":"SUM(Start:End!RS59)","v":11410.148176141607},{"$f":"SUM(Start:End!RT59)","v":11792.354251313714},{"$f":"SUM(Start:End!RU59)","v":11413.768561350178},{"$f":"SUM(Start:End!RV59)","v":11796.106240884714},{"$f":"SUM(Start:End!RW59)","v":11797.990439750511},{"$f":"SUM(Start:End!RX59)","v":10657.956233777861},{"$f":"SUM(Start:End!RY59)","v":11801.775275521568},{"$f":"SUM(Start:End!RZ59)","v":11422.912184904297},{"$f":"SUM(Start:End!SA59)","v":11805.582068605487},{"$f":"SUM(Start:End!SB59)","v":11426.606820136296},{"$f":"SUM(Start:End!SC59)","v":11809.410867020906},{"$f":"SUM(Start:End!SD59)","v":11811.333533267052},{"$f":"SUM(Start:End!SE59)","v":11432.18876023381},{"$f":"SUM(Start:End!SF59)","v":11815.195429981197},{"$f":"SUM(Start:End!SG59)","v":11435.936779867858},{"$f":"SUM(Start:End!SH59)","v":11819.079452606984},{"$f":"SUM(Start:End!SI59)","v":11821.029776271402},{"$f":"SUM(Start:End!SJ59)","v":10678.825748017378},{"$f":"SUM(Start:End!SK59)","v":11824.947078639771},{"$f":"SUM(Start:End!SL59)","v":11445.400712420691},{"$f":"SUM(Start:End!SM59)","v":11828.886628265886},{"$f":"SUM(Start:End!SN59)","v":11449.223962288439},{"$f":"SUM(Start:End!SO59)","v":11832.848473903712},{"$f":"SUM(Start:End!SP59)","v":11834.837772996423},{"$f":"SUM(Start:End!SQ59)","v":11454.999352675},{"$f":"SUM(Start:End!SR59)","v":11838.833154335996},{"$f":"SUM(Start:End!SS59)","v":11458.876692434264},{"$f":"SUM(Start:End!ST59)","v":11842.850954113665},{"$f":"SUM(Start:End!SU59)","v":11844.868276283152},{"$f":"SUM(Start:End!SV59)","v":10700.417877499563},{"$f":"SUM(Start:End!SW59)","v":11848.91979598431},{"$f":"SUM(Start:End!SX59)","v":11468.665166961044},{"$f":"SUM(Start:End!SY59)","v":8490.1970369867922},{"$f":"SUM(Start:End!SZ59)","v":8214.2795586749053},{"$f":"SUM(Start:End!TA59)","v":8485.9812410749291},{"$f":"SUM(Start:End!TB59)","v":8483.8741281893963},{"$f":"SUM(Start:End!TC59)","v":8208.1621340427628},{"$f":"SUM(Start:End!TD59)","v":8479.6614719093886},{"$f":"SUM(Start:End!TE59)","v":8204.0863821823696},{"$f":"SUM(Start:End!TF59)","v":8475.450907418186},{"$f":"SUM(Start:End!TG59)","v":8473.3464092687809},{"$f":"SUM(Start:End!TH59)","v":7924.710663762462},{"$f":"SUM(Start:End!TI59)","v":8469.1389805134331},{"$f":"SUM(Start:End!TJ59)","v":8193.9058544980799},{"$f":"SUM(Start:End!TK59)","v":8464.9336409511725},{"$f":"SUM(Start:End!TL59)","v":8189.8371815741093},{"$f":"SUM(Start:End!TM59)","v":8460.7303895446112},{"$f":"SUM(Start:End!TN59)","v":8458.6295465756757},{"$f":"SUM(Start:End!TO59)","v":8183.7379599260103},{"$f":"SUM(Start:End!TP59)","v":8454.4294254586894},{"$f":"SUM(Start:End!TQ59)","v":8179.6743358564045},{"$f":"SUM(Start:End!TR59)","v":8450.2313899061937},{"$f":"SUM(Start:End!TS59)","v":8448.133153892988},{"$f":"SUM(Start:End!TT59)","v":7628.6771706036379},{"$f":"SUM(Start:End!TU59)","v":8443.9382447456628},{"$f":"SUM(Start:End!TV59)","v":8169.5241013092018},{"$f":"SUM(Start:End!TW59)","v":8439.7454185748302},{"$f":"SUM(Start:End!TX59)","v":8165.4675351119595},{"$f":"SUM(Start:End!TY59)","v":8435.5546743461891},{"$f":"SUM(Start:End!TZ59)","v":8433.4600826371116},{"$f":"SUM(Start:End!UA59)","v":8159.3864622831807},{"$f":"SUM(Start:End!UB59)","v":8429.2724593835701},{"$f":"SUM(Start:End!UC59)","v":8155.3349299169549},{"$f":"SUM(Start:End!UD59)","v":8425.0869154887205},{"$f":"SUM(Start:End!UE59)","v":8422.9949229781269},{"$f":"SUM(Start:End!UF59)","v":7605.9773096052131},{"$f":"SUM(Start:End!UG59)","v":8418.8124961855283},{"$f":"SUM(Start:End!UH59)","v":8145.2148983667012},{"$f":"SUM(Start:End!UI59)","v":8414.6321461713269},{"$f":"SUM(Start:End!UJ59)","v":8141.1704028714648},{"$f":"SUM(Start:End!UK59)","v":8410.4538719042994},{"$f":"SUM(Start:End!UL59)","v":8408.3655128538576},{"$f":"SUM(Start:End!UM59)","v":8135.1074248584528},{"$f":"SUM(Start:End!UN59)","v":8404.1903502751666},{"$f":"SUM(Start:End!UO59)","v":8131.0679482155811},{"$f":"SUM(Start:End!UP59)","v":8400.0172608678367},{"$f":"SUM(Start:End!UQ59)","v":8397.9314932817142},{"$f":"SUM(Start:End!UR59)","v":7583.3449942215548},{"$f":"SUM(Start:End!US59)","v":8393.7615117014011},{"$f":"SUM(Start:End!UT59)","v":8120.9780297903644},{"$f":"SUM(Start:End!UU59)","v":8389.593600719827},{"$f":"SUM(Start:End!UV59)","v":8116.9455690795976},{"$f":"SUM(Start:End!UW59)","v":8385.4277593088427},{"$f":"SUM(Start:End!UX59)","v":8383.345614371161},{"$f":"SUM(Start:End!UY59)","v":8110.9006320394865},{"$f":"SUM(Start:End!UZ59)","v":8379.1828753893878},{"$f":"SUM(Start:End!VA59)","v":8106.8731752470103},{"$f":"SUM(Start:End!VB59)","v":8375.0222034100552},{"$f":"SUM(Start:End!VC59)","v":8372.9426422255456},{"$f":"SUM(Start:End!VD59)","v":7830.8078814450682},{"$f":"SUM(Start:End!VE59)","v":8368.785068825593},{"$f":"SUM(Start:End!VF59)","v":8096.8132803423377},{"$f":"SUM(Start:End!VG59)","v":8364.629559863115},{"$f":"SUM(Start:End!VH59)","v":8092.7928186053878},{"$f":"SUM(Start:End!VI59)","v":8360.4761143130199},{"$f":"SUM(Start:End!VJ59)","v":8358.4001649974125},{"$f":"SUM(Start:End!VK59)","v":8086.7658688555375},{"$f":"SUM(Start:End!VL59)","v":8354.2498126449536},{"$f":"SUM(Start:End!VM59)","v":8082.7503961472394},{"$f":"SUM(Start:End!VN59)","v":8350.1015211443701},{"$f":"SUM(Start:End!VO59)","v":8348.0281478937268},{"$f":"SUM(Start:End!VP59)","v":7538.2821969427659},{"$f":"SUM(Start:End!VQ59)","v":8343.8829457524007},{"$f":"SUM(Start:End!VR59)","v":8072.720435425239},{"$f":"SUM(Start:End!VS59)","v":8339.73980190562},{"$f":"SUM(Start:End!VT59)","v":8068.7119369580059},{"$f":"SUM(Start:End!VU59)","v":8335.5987153313381},{"$f":"SUM(Start:End!VV59)","v":8333.5289432021345},{"$f":"SUM(Start:End!VW59)","v":8062.7029209755037},{"$f":"SUM(Start:End!VX59)","v":8329.3909406213843},{"$f":"SUM(Start:End!VY59)","v":8058.6993966915888},{"$f":"SUM(Start:End!VZ59)","v":8325.2549927602468},{"$f":"SUM(Start:End!WA59)","v":8323.1877890306805},{"$f":"SUM(Start:End!WB59)","v":7515.85131486312},{"$f":"SUM(Start:End!WC59)","v":8319.0549213361173},{"$f":"SUM(Start:End!WD59)","v":8048.699281080234},{"$f":"SUM(Start:End!WE59)","v":8314.9241058114421},{"$f":"SUM(Start:End!WF59)","v":8044.7027102848624},{"$f":"SUM(Start:End!WG59)","v":8310.7953414376589},{"$f":"SUM(Start:End!WH59)","v":8308.7317281140495},{"$f":"SUM(Start:End!WI59)","v":8038.7115747060652},{"$f":"SUM(Start:End!WJ59)","v":8304.6060385570781},{"$f":"SUM(Start:End!WK59)","v":8034.7199632928496},{"$f":"SUM(Start:End!WL59)","v":8300.4823976056996},{"$f":"SUM(Start:End!WM59)","v":8298.4213450392053},{"$f":"SUM(Start:End!WN59)","v":7493.4871780256526},{"$f":"SUM(Start:End!WO59)","v":8294.300775089072},{"$f":"SUM(Start:End!WP59)","v":8024.7496039851412},{"$f":"SUM(Start:End!WQ59)","v":8290.1822512023991},{"$f":"SUM(Start:End!WR59)","v":8020.7649253696954},{"$f":"SUM(Start:End!WS59)","v":8286.0657723632212},{"$f":"SUM(Start:End!WT59)","v":8284.0082995190896},{"$f":"SUM(Start:End!WU59)","v":0},{"$f":"SUM(Start:End!WV59)","v":0},{"$f":"SUM(Start:End!WW59)","v":0},{"$f":"SUM(Start:End!WX59)","v":0},{"$f":"SUM(Start:End!WY59)","v":0},{"$f":"SUM(Start:End!WZ59)","v":0},{"$f":"SUM(Start:End!XA59)","v":0},{"$f":"SUM(Start:End!XB59)","v":0},{"$f":"SUM(Start:End!XC59)","v":0},{"$f":"SUM(Start:End!XD59)","v":0},{"$f":"SUM(Start:End!XE59)","v":0},{"$f":"SUM(Start:End!XF59)","v":0},{"$f":"SUM(Start:End!XG59)","v":0},{"$f":"SUM(Start:End!XH59)","v":0},{"$f":"SUM(Start:End!XI59)","v":0},{"$f":"SUM(Start:End!XJ59)","v":0},{"$f":"SUM(Start:End!XK59)","v":0},{"$f":"SUM(Start:End!XL59)","v":0},{"$f":"SUM(Start:End!XM59)","v":0},{"$f":"SUM(Start:End!XN59)","v":0},{"$f":"SUM(Start:End!XO59)","v":0},{"$f":"SUM(Start:End!XP59)","v":0},{"$f":"SUM(Start:End!XQ59)","v":0},{"$f":"SUM(Start:End!XR59)","v":0},{"$f":"SUM(Start:End!XS59)","v":0},{"$f":"SUM(Start:End!XT59)","v":0},{"$f":"SUM(Start:End!XU59)","v":0},{"$f":"SUM(Start:End!XV59)","v":0},{"$f":"SUM(Start:End!XW59)","v":0},{"$f":"SUM(Start:End!XX59)","v":0},{"$f":"SUM(Start:End!XY59)","v":0},{"$f":"SUM(Start:End!XZ59)","v":0},{"$f":"SUM(Start:End!YA59)","v":0},{"$f":"SUM(Start:End!YB59)","v":0},{"$f":"SUM(Start:End!YC59)","v":0},{"$f":"SUM(Start:End!YD59)","v":0},{"$f":"SUM(Start:End!YE59)","v":0},{"$f":"SUM(Start:End!YF59)","v":0},{"$f":"SUM(Start:End!YG59)","v":0},{"$f":"SUM(Start:End!YH59)","v":0},{"$f":"SUM(Start:End!YI59)","v":0},{"$f":"SUM(Start:End!YJ59)","v":0},{"$f":"SUM(Start:End!YK59)","v":0},{"$f":"SUM(Start:End!YL59)","v":0},{"$f":"SUM(Start:End!YM59)","v":0},{"$f":"SUM(Start:End!YN59)","v":0},{"$f":"SUM(Start:End!YO59)","v":0},{"$f":"SUM(Start:End!YP59)","v":0},{"$f":"SUM(Start:End!YQ59)","v":0},{"$f":"SUM(Start:End!YR59)","v":0},{"$f":"SUM(Start:End!YS59)","v":0},{"$f":"SUM(Start:End!YT59)","v":0},{"$f":"SUM(Start:End!YU59)","v":0},{"$f":"SUM(Start:End!YV59)","v":0},{"$f":"SUM(Start:End!YW59)","v":0},{"$f":"SUM(Start:End!YX59)","v":0},{"$f":"SUM(Start:End!YY59)","v":0},{"$f":"SUM(Start:End!YZ59)","v":0},{"$f":"SUM(Start:End!ZA59)","v":0},{"$f":"SUM(Start:End!ZB59)","v":0},{"$f":"SUM(Start:End!ZC59)","v":0},{"$f":"SUM(Start:End!ZD59)","v":0},{"$f":"SUM(Start:End!ZE59)","v":0},{"$f":"SUM(Start:End!ZF59)","v":0},{"$f":"SUM(Start:End!ZG59)","v":0},{"$f":"SUM(Start:End!ZH59)","v":0},{"$f":"SUM(Start:End!ZI59)","v":0},{"$f":"SUM(Start:End!ZJ59)","v":0},{"$f":"SUM(Start:End!ZK59)","v":0},{"$f":"SUM(Start:End!ZL59)","v":0},{"$f":"SUM(Start:End!ZM59)","v":0},{"$f":"SUM(Start:End!ZN59)","v":0},{"$f":"SUM(Start:End!ZO59)","v":0},{"$f":"SUM(Start:End!ZP59)","v":0},{"$f":"SUM(Start:End!ZQ59)","v":0},{"$f":"SUM(Start:End!ZR59)","v":0},{"$f":"SUM(Start:End!ZS59)","v":0},{"$f":"SUM(Start:End!ZT59)","v":0},{"$f":"SUM(Start:End!ZU59)","v":0},{"$f":"SUM(Start:End!ZV59)","v":0},{"$f":"SUM(Start:End!ZW59)","v":0},{"$f":"SUM(Start:End!ZX59)","v":0},{"$f":"SUM(Start:End!ZY59)","v":0},{"$f":"SUM(Start:End!ZZ59)","v":0},{"$f":"SUM(Start:End!AAA59)","v":0},{"$f":"SUM(Start:End!AAB59)","v":0},{"$f":"SUM(Start:End!AAC59)","v":0},{"$f":"SUM(Start:End!AAD59)","v":0},{"$f":"SUM(Start:End!AAE59)","v":0},{"$f":"SUM(Start:End!AAF59)","v":0},{"$f":"SUM(Start:End!AAG59)","v":0},{"$f":"SUM(Start:End!AAH59)","v":0},{"$f":"SUM(Start:End!AAI59)","v":0},{"$f":"SUM(Start:End!AAJ59)","v":0},{"$f":"SUM(Start:End!AAK59)","v":0},{"$f":"SUM(Start:End!AAL59)","v":0},{"$f":"SUM(Start:End!AAM59)","v":0},{"$f":"SUM(Start:End!AAN59)","v":0},{"$f":"SUM(Start:End!AAO59)","v":0},{"$f":"SUM(Start:End!AAP59)","v":0},{"$f":"SUM(Start:End!AAQ59)","v":0},{"$f":"SUM(Start:End!AAR59)","v":0},{"$f":"SUM(Start:End!AAS59)","v":0},{"$f":"SUM(Start:End!AAT59)","v":0},{"$f":"SUM(Start:End!AAU59)","v":0},{"$f":"SUM(Start:End!AAV59)","v":0},{"$f":"SUM(Start:End!AAW59)","v":0},{"$f":"SUM(Start:End!AAX59)","v":0},{"$f":"SUM(Start:End!AAY59)","v":0},{"$f":"SUM(Start:End!AAZ59)","v":0},{"$f":"SUM(Start:End!ABA59)","v":0},{"$f":"SUM(Start:End!ABB59)","v":0},{"$f":"SUM(Start:End!ABC59)","v":0},{"$f":"SUM(Start:End!ABD59)","v":0},{"$f":"SUM(Start:End!ABE59)","v":0},{"$f":"SUM(Start:End!ABF59)","v":0},{"$f":"SUM(Start:End!ABG59)","v":0},{"$f":"SUM(Start:End!ABH59)","v":0},{"$f":"SUM(Start:End!ABI59)","v":0},{"$f":"SUM(Start:End!ABJ59)","v":0},{"$f":"SUM(Start:End!ABK59)","v":0},{"$f":"SUM(Start:End!ABL59)","v":0},{"$f":"SUM(Start:End!ABM59)","v":0},{"$f":"SUM(Start:End!ABN59)","v":0},{"$f":"SUM(Start:End!ABO59)","v":0},{"$f":"SUM(Start:End!ABP59)","v":0},{"$f":"SUM(Start:End!ABQ59)","v":0},{"$f":"SUM(Start:End!ABR59)","v":0},{"$f":"SUM(Start:End!ABS59)","v":0},{"$f":"SUM(Start:End!ABT59)","v":0},{"$f":"SUM(Start:End!ABU59)","v":0},{"$f":"SUM(Start:End!ABV59)","v":0},{"$f":"SUM(Start:End!ABW59)","v":0},{"$f":"SUM(Start:End!ABX59)","v":0},{"$f":"SUM(Start:End!ABY59)","v":0},{"$f":"SUM(Start:End!ABZ59)","v":0}]
[null,null,"Less: Operating Expense",null,{"$f":"ROW('Template Model'!E68)","v":68},{"$f":"SUM(Start:End!F68)","v":0},{"$f":"_xlfn.FORMULATEXT(K15)","v":"=SUM(Start:End!K68)"},{"$f":"MID(G15,FIND(\"!\",G15,1)+2,FIND(\")\",G15,1)-FIND(\"!\",G15,1)-2)","v":"68"},{"$f":"(VALUE(H15)-E15)=0","v":true},null,{"$f":"SUM(Start:End!K68)","v":0},{"$f":"SUM(Start:End!L68)","v":0},{"$f":"SUM(Start:End!M68)","v":0},{"$f":"SUM(Start:End!N68)","v":0},{"$f":"SUM(Start:End!O68)","v":0},{"$f":"SUM(Start:End!P68)","v":0},{"$f":"SUM(Start:End!Q68)","v":601.47976186338224},{"$f":"SUM(Start:End!R68)","v":602.96317321871823},{"$f":"SUM(Start:End!S68)","v":604.45024306663981},{"$f":"SUM(Start:End!T68)","v":605.94098042997666},{"$f":"SUM(Start:End!U68)","v":607.43539435381115},{"$f":"SUM(Start:End!V68)","v":608.93349390553328},{"$f":"SUM(Start:End!W68)","v":610.28692610953601},{"$f":"SUM(Start:End!X68)","v":611.64336648889628},{"$f":"SUM(Start:End!Y68)","v":613.00282172966695},{"$f":"SUM(Start:End!Z68)","v":614.36529853276113},{"$f":"SUM(Start:End!AA68)","v":615.73080361398581},{"$f":"SUM(Start:End!AB68)","v":617.09934370407461},{"$f":"SUM(Start:End!AC68)","v":618.4709255487212},{"$f":"SUM(Start:End!AD68)","v":619.84555590861203},{"$f":"SUM(Start:End!AE68)","v":621.22324155946046},{"$f":"SUM(Start:End!AF68)","v":622.6039892920395},{"$f":"SUM(Start:End!AG68)","v":623.98780591221566},{"$f":"SUM(Start:End!AH68)","v":625.37469824098218},{"$f":"SUM(Start:End!AI68)","v":626.66286772666092},{"$f":"SUM(Start:End!AJ68)","v":627.95369063056796},{"$f":"SUM(Start:End!AK68)","v":629.24717241831047},{"$f":"SUM(Start:End!AL68)","v":630.54331856675367},{"$f":"SUM(Start:End!AM68)","v":631.84213456404439},{"$f":"SUM(Start:End!AN68)","v":1702.4409803334247},{"$f":"SUM(Start:End!AO68)","v":1706.3823282809126},{"$f":"SUM(Start:End!AP68)","v":1710.3328665964286},{"$f":"SUM(Start:End!AQ68)","v":1714.2926168540646},{"$f":"SUM(Start:End!AR68)","v":1718.2616006788699},{"$f":"SUM(Start:End!AS68)","v":1922.5701560073587},{"$f":"SUM(Start:End!AT68)","v":1926.8885338506368},{"$f":"SUM(Start:End!AU68)","v":1931.2689554572976},{"$f":"SUM(Start:End!AV68)","v":1935.6594642826458},{"$f":"SUM(Start:End!AW68)","v":1940.0600838033718},{"$f":"SUM(Start:End!AX68)","v":1944.470837551283},{"$f":"SUM(Start:End!AY68)","v":1948.8917491134368},{"$f":"SUM(Start:End!AZ68)","v":1953.3228421322685},{"$f":"SUM(Start:End!BA68)","v":1957.7641403057237},{"$f":"SUM(Start:End!BB68)","v":1962.2156673873897},{"$f":"SUM(Start:End!BC68)","v":1966.6774471866261},{"$f":"SUM(Start:End!BD68)","v":1971.1495035686971},{"$f":"SUM(Start:End!BE68)","v":1975.6318604549051},{"$f":"SUM(Start:End!BF68)","v":1980.1245418227204},{"$f":"SUM(Start:End!BG68)","v":1984.3055167651166},{"$f":"SUM(Start:End!BH68)","v":1988.4956428071987},{"$f":"SUM(Start:End!BI68)","v":2827.4045916866312},{"$f":"SUM(Start:End!BJ68)","v":2832.9916727863115},{"$f":"SUM(Start:End!BK68)","v":2838.590243942167},{"$f":"SUM(Start:End!BL68)","v":2844.2003297109868},{"$f":"SUM(Start:End!BM68)","v":2849.8219547038807},{"$f":"SUM(Start:End!BN68)","v":2855.4551435864},{"$f":"SUM(Start:End!BO68)","v":2861.0999210786654},{"$f":"SUM(Start:End!BP68)","v":2866.7563119554857},{"$f":"SUM(Start:End!BQ68)","v":2872.4243410464883},{"$f":"SUM(Start:End!BR68)","v":2878.104033236239},{"$f":"SUM(Start:End!BS68)","v":2883.7954134643705},{"$f":"SUM(Start:End!BT68)","v":2889.4985067257066},{"$f":"SUM(Start:End!BU68)","v":2895.2133380703863},{"$f":"SUM(Start:End!BV68)","v":2900.9399326039934},{"$f":"SUM(Start:End!BW68)","v":2906.6783154876789},{"$f":"SUM(Start:End!BX68)","v":2912.4285119382903},{"$f":"SUM(Start:End!BY68)","v":2918.1905472284975},{"$f":"SUM(Start:End!BZ68)","v":2923.9644466869195},{"$f":"SUM(Start:End!CA68)","v":3029.9153938284444},{"$f":"SUM(Start:End!CB68)","v":4907.1488989774944},{"$f":"SUM(Start:End!CC68)","v":4917.7393051484742},{"$f":"SUM(Start:End!CD68)","v":4928.3533330149639},{"$f":"SUM(Start:End!CE68)","v":4938.991036710263},{"$f":"SUM(Start:End!CF68)","v":4949.6524704943768},{"$f":"SUM(Start:End!CG68)","v":4960.3376887543009},{"$f":"SUM(Start:End!CH68)","v":4971.0467460043319},{"$f":"SUM(Start:End!CI68)","v":4981.7796968863704},{"$f":"SUM(Start:End!CJ68)","v":4992.53659617022},{"$f":"SUM(Start:End!CK68)","v":5003.3174987538923},{"$f":"SUM(Start:End!CL68)","v":5014.1224596639149},{"$f":"SUM(Start:End!CM68)","v":5024.9515340556354},{"$f":"SUM(Start:End!CN68)","v":5035.8047772135269},{"$f":"SUM(Start:End!CO68)","v":5046.6822445514963},{"$f":"SUM(Start:End!CP68)","v":5057.5839916131881},{"$f":"SUM(Start:End!CQ68)","v":5068.5100740723028},{"$f":"SUM(Start:End!CR68)","v":5079.4605477328914},{"$f":"SUM(Start:End!CS68)","v":5090.4354685296812},{"$f":"SUM(Start:End!CT68)","v":5101.434892528373},{"$f":"SUM(Start:End!CU68)","v":5379.5659642731416},{"$f":"SUM(Start:End!CV68)","v":5391.0557124709521},{"$f":"SUM(Start:End!CW68)","v":5402.5708614503337},{"$f":"SUM(Start:End!CX68)","v":5414.11146900736},{"$f":"SUM(Start:End!CY68)","v":5425.6775930726399},{"$f":"SUM(Start:End!CZ68)","v":5437.2692917116328},{"$f":"SUM(Start:End!DA68)","v":5448.8866231249649},{"$f":"SUM(Start:End!DB68)","v":5460.5296456487549},{"$f":"SUM(Start:End!DC68)","v":5472.1984177549339},{"$f":"SUM(Start:End!DD68)","v":5483.8929980515622},{"$f":"SUM(Start:End!DE68)","v":5495.6134452831566},{"$f":"SUM(Start:End!DF68)","v":5507.3598183310123},{"$f":"SUM(Start:End!DG68)","v":5519.1321762135258},{"$f":"SUM(Start:End!DH68)","v":5530.9305780865207},{"$f":"SUM(Start:End!DI68)","v":6277.2995761983138},{"$f":"SUM(Start:End!DJ68)","v":6290.3634040210682},{"$f":"SUM(Start:End!DK68)","v":7655.6850925194767},{"$f":"SUM(Start:End!DL68)","v":7671.0387523769787},{"$f":"SUM(Start:End!DM68)","v":7686.4244528378749},{"$f":"SUM(Start:End!DN68)","v":7701.8422633013815},{"$f":"SUM(Start:End!DO68)","v":7717.2922533219789},{"$f":"SUM(Start:End!DP68)","v":7732.7744926097703},{"$f":"SUM(Start:End!DQ68)","v":7748.2890510308389},{"$f":"SUM(Start:End!DR68)","v":7763.8359986076121},{"$f":"SUM(Start:End!DS68)","v":7779.4154055192066},{"$f":"SUM(Start:End!DT68)","v":7795.0273421018028},{"$f":"SUM(Start:End!DU68)","v":8311.4976694999623},{"$f":"SUM(Start:End!DV68)","v":8328.0020315745005},{"$f":"SUM(Start:End!DW68)","v":8344.5405013874697},{"$f":"SUM(Start:End!DX68)","v":8361.1131521631432},{"$f":"SUM(Start:End!DY68)","v":8377.7200572883958},{"$f":"SUM(Start:End!DZ68)","v":8394.3612903130688},{"$f":"SUM(Start:End!EA68)","v":8411.0369249503492},{"$f":"SUM(Start:End!EB68)","v":8427.7470350771291},{"$f":"SUM(Start:End!EC68)","v":8444.4916947344009},{"$f":"SUM(Start:End!ED68)","v":8461.2709781276044},{"$f":"SUM(Start:End!EE68)","v":8478.0849596270346},{"$f":"SUM(Start:End!EF68)","v":10748.64977169751},{"$f":"SUM(Start:End!EG68)","v":10769.255568482589},{"$f":"SUM(Start:End!EH68)","v":10789.902434985714},{"$f":"SUM(Start:End!EI68)","v":12813.893618997246},{"$f":"SUM(Start:End!EJ68)","v":12837.931498724956},{"$f":"SUM(Start:End!EK68)","v":12862.016168732878},{"$f":"SUM(Start:End!EL68)","v":12886.147723784248},{"$f":"SUM(Start:End!EM68)","v":12910.326258841926},{"$f":"SUM(Start:End!EN68)","v":12934.551869068846},{"$f":"SUM(Start:End!EO68)","v":12958.824649828444},{"$f":"SUM(Start:End!EP68)","v":12983.144696685104},{"$f":"SUM(Start:End!EQ68)","v":13007.512105404592},{"$f":"SUM(Start:End!ER68)","v":13031.92697195449},{"$f":"SUM(Start:End!ES68)","v":13056.38939250466},{"$f":"SUM(Start:End!ET68)","v":13080.899463427646},{"$f":"SUM(Start:End!EU68)","v":13105.457281299161},{"$f":"SUM(Start:End!EV68)","v":13130.062942898499},{"$f":"SUM(Start:End!EW68)","v":13154.716545209003},{"$f":"SUM(Start:End!EX68)","v":13179.41818541849},{"$f":"SUM(Start:End!EY68)","v":13204.167960919707},{"$f":"SUM(Start:End!EZ68)","v":13228.965969310786},{"$f":"SUM(Start:End!FA68)","v":13253.812308395685},{"$f":"SUM(Start:End!FB68)","v":13278.707076184639},{"$f":"SUM(Start:End!FC68)","v":13303.650370894606},{"$f":"SUM(Start:End!FD68)","v":13328.642290949736},{"$f":"SUM(Start:End!FE68)","v":13353.682934981805},{"$f":"SUM(Start:End!FF68)","v":13378.772401830684},{"$f":"SUM(Start:End!FG68)","v":13403.910790544774},{"$f":"SUM(Start:End!FH68)","v":13429.09820038149},{"$f":"SUM(Start:End!FI68)","v":13454.334730807695},{"$f":"SUM(Start:End!FJ68)","v":13479.620481500173},{"$f":"SUM(Start:End!FK68)","v":13504.955552346071},{"$f":"SUM(Start:End!FL68)","v":13530.340043443382},{"$f":"SUM(Start:End!FM68)","v":13555.774055101392},{"$f":"SUM(Start:End!FN68)","v":13581.257687841131},{"$f":"SUM(Start:End!FO68)","v":13606.791042395875},{"$f":"SUM(Start:End!FP68)","v":13632.37421971157},{"$f":"SUM(Start:End!FQ68)","v":13658.007320947308},{"$f":"SUM(Start:End!FR68)","v":13683.690447475816},{"$f":"SUM(Start:End!FS68)","v":13709.42370088389},{"$f":"SUM(Start:End!FT68)","v":13735.20718297289},{"$f":"SUM(Start:End!FU68)","v":13761.0409957592},{"$f":"SUM(Start:End!FV68)","v":13786.925241474688},{"$f":"SUM(Start:End!FW68)","v":13812.860022567205},{"$f":"SUM(Start:End!FX68)","v":13838.845441701023},{"$f":"SUM(Start:End!FY68)","v":13864.881601757344},{"$f":"SUM(Start:End!FZ68)","v":13890.968605834743},{"$f":"SUM(Start:End!GA68)","v":13917.106557249674},{"$f":"SUM(Start:End!GB68)","v":13943.29555953692},{"$f":"SUM(Start:End!GC68)","v":13969.535716450097},{"$f":"SUM(Start:End!GD68)","v":13995.827131962102},{"$f":"SUM(Start:End!GE68)","v":14022.169910265631},{"$f":"SUM(Start:End!GF68)","v":14048.564155773629},{"$f":"SUM(Start:End!GG68)","v":14075.009973119788},{"$f":"SUM(Start:End!GH68)","v":14101.507467159032},{"$f":"SUM(Start:End!GI68)","v":14128.056742967983},{"$f":"SUM(Start:End!GJ68)","v":14154.657905845479},{"$f":"SUM(Start:End!GK68)","v":14181.31106131303},{"$f":"SUM(Start:End!GL68)","v":14208.01631511533},{"$f":"SUM(Start:End!GM68)","v":14234.773773220722},{"$f":"SUM(Start:End!GN68)","v":14261.583541821718},{"$f":"SUM(Start:End!GO68)","v":14288.445727335456},{"$f":"SUM(Start:End!GP68)","v":14315.360436404224},{"$f":"SUM(Start:End!GQ68)","v":14342.327775895932},{"$f":"SUM(Start:End!GR68)","v":14369.347852904626},{"$f":"SUM(Start:End!GS68)","v":14396.420774750959},{"$f":"SUM(Start:End!GT68)","v":14423.546648982703},{"$f":"SUM(Start:End!GU68)","v":14450.725583375261},{"$f":"SUM(Start:End!GV68)","v":14477.957685932139},{"$f":"SUM(Start:End!GW68)","v":14505.24306488545},{"$f":"SUM(Start:End!GX68)","v":14532.581828696444},{"$f":"SUM(Start:End!GY68)","v":14559.974086055976},{"$f":"SUM(Start:End!GZ68)","v":14587.419945885031},{"$f":"SUM(Start:End!HA68)","v":14614.919517335213},{"$f":"SUM(Start:End!HB68)","v":14642.47290978927},{"$f":"SUM(Start:End!HC68)","v":14670.08023286159},{"$f":"SUM(Start:End!HD68)","v":14697.741596398706},{"$f":"SUM(Start:End!HE68)","v":14725.457110479812},{"$f":"SUM(Start:End!HF68)","v":14753.226885417269},{"$f":"SUM(Start:End!HG68)","v":14781.051031757126},{"$f":"SUM(Start:End!HH68)","v":14808.92966027962},{"$f":"SUM(Start:End!HI68)","v":14836.862881999707},{"$f":"SUM(Start:End!HJ68)","v":14864.850808167548},{"$f":"SUM(Start:End!HK68)","v":14892.89355026906},{"$f":"SUM(Start:End!HL68)","v":14920.991220026417},{"$f":"SUM(Start:End!HM68)","v":14949.143929398557},{"$f":"SUM(Start:End!HN68)","v":14977.35179058173},{"$f":"SUM(Start:End!HO68)","v":15005.614916009992},{"$f":"SUM(Start:End!HP68)","v":15033.933418355746},{"$f":"SUM(Start:End!HQ68)","v":15062.307410530255},{"$f":"SUM(Start:End!HR68)","v":15090.737005684168},{"$f":"SUM(Start:End!HS68)","v":15119.222317208054},{"$f":"SUM(Start:End!HT68)","v":15147.763458732921},{"$f":"SUM(Start:End!HU68)","v":15176.360544130739},{"$f":"SUM(Start:End!HV68)","v":15205.013687514989},{"$f":"SUM(Start:End!HW68)","v":15233.723003241164},{"$f":"SUM(Start:End!HX68)","v":15262.48860590734},{"$f":"SUM(Start:End!HY68)","v":15291.310610354667},{"$f":"SUM(Start:End!HZ68)","v":15320.189131667936},{"$f":"SUM(Start:End!IA68)","v":15349.1242851761},{"$f":"SUM(Start:End!IB68)","v":15378.116186452799},{"$f":"SUM(Start:End!IC68)","v":15407.164951316932},{"$f":"SUM(Start:End!ID68)","v":15436.270695833167},{"$f":"SUM(Start:End!IE68)","v":15465.433536312477},{"$f":"SUM(Start:End!IF68)","v":15494.653589312718},{"$f":"SUM(Start:End!IG68)","v":15523.930971639124},{"$f":"SUM(Start:End!IH68)","v":15553.265800344898},{"$f":"SUM(Start:End!II68)","v":15582.658192731715},{"$f":"SUM(Start:End!IJ68)","v":15612.108266350293},{"$f":"SUM(Start:End!IK68)","v":15641.616139000944},{"$f":"SUM(Start:End!IL68)","v":15671.181928734106},{"$f":"SUM(Start:End!IM68)","v":15700.805753850902},{"$f":"SUM(Start:End!IN68)","v":15730.487732903692},{"$f":"SUM(Start:End!IO68)","v":15760.227984696628},{"$f":"SUM(Start:End!IP68)","v":15790.026628286199},{"$f":"SUM(Start:End!IQ68)","v":15819.8837829818},{"$f":"SUM(Start:End!IR68)","v":15849.799568346261},{"$f":"SUM(Start:End!IS68)","v":15879.774104196455},{"$f":"SUM(Start:End!IT68)","v":15909.80751060379},{"$f":"SUM(Start:End!IU68)","v":15939.899907894844},{"$f":"SUM(Start:End!IV68)","v":15970.051416651851},{"$f":"SUM(Start:End!IW68)","v":16000.262157713321},{"$f":"SUM(Start:End!IX68)","v":16030.532252174582},{"$f":"SUM(Start:End!IY68)","v":16060.861821388338},{"$f":"SUM(Start:End!IZ68)","v":16091.250986965257},{"$f":"SUM(Start:End!JA68)","v":16121.699870774519},{"$f":"SUM(Start:End!JB68)","v":16152.208594944384},{"$f":"SUM(Start:End!JC68)","v":16182.777281862793},{"$f":"SUM(Start:End!JD68)","v":16213.406054177896},{"$f":"SUM(Start:End!JE68)","v":16244.095034798662},{"$f":"SUM(Start:End!JF68)","v":16274.844346895426},{"$f":"SUM(Start:End!JG68)","v":16305.654113900491},{"$f":"SUM(Start:End!JH68)","v":16336.524459508673},{"$f":"SUM(Start:End!JI68)","v":16367.455507677914},{"$f":"SUM(Start:End!JJ68)","v":16398.447382629842},{"$f":"SUM(Start:End!JK68)","v":16429.500208850342},{"$f":"SUM(Start:End!JL68)","v":16460.614111090163},{"$f":"SUM(Start:End!JM68)","v":16491.789214365486},{"$f":"SUM(Start:End!JN68)","v":16523.02564395851},{"$f":"SUM(Start:End!JO68)","v":16554.323525418054},{"$f":"SUM(Start:End!JP68)","v":16585.682984560106},{"$f":"SUM(Start:End!JQ68)","v":16617.104147468468},{"$f":"SUM(Start:End!JR68)","v":16648.587140495285},{"$f":"SUM(Start:End!JS68)","v":16680.132090261679},{"$f":"SUM(Start:End!JT68)","v":16711.73912365835},{"$f":"SUM(Start:End!JU68)","v":16743.408367846114},{"$f":"SUM(Start:End!JV68)","v":16775.139950256558},{"$f":"SUM(Start:End!JW68)","v":16806.933998592609},{"$f":"SUM(Start:End!JX68)","v":16838.790640829127},{"$f":"SUM(Start:End!JY68)","v":16573.029693430894},{"$f":"SUM(Start:End!JZ68)","v":16604.520265246843},{"$f":"SUM(Start:End!KA68)","v":16636.073004536756},{"$f":"SUM(Start:End!KB68)","v":16667.688039028213},{"$f":"SUM(Start:End!KC68)","v":16699.365496721537},{"$f":"SUM(Start:End!KD68)","v":16731.105505890395},{"$f":"SUM(Start:End!KE68)","v":16762.9081950824},{"$f":"SUM(Start:End!KF68)","v":16794.773693119721},{"$f":"SUM(Start:End!KG68)","v":16826.702129099674},{"$f":"SUM(Start:End!KH68)","v":16858.693632395367},{"$f":"SUM(Start:End!KI68)","v":16747.68782141892},{"$f":"SUM(Start:End!KJ68)","v":16779.569572506069},{"$f":"SUM(Start:End!KK68)","v":16811.514390459801},{"$f":"SUM(Start:End!KL68)","v":16843.522405117907},{"$f":"SUM(Start:End!KM68)","v":16875.593746595921},{"$f":"SUM(Start:End!KN68)","v":16907.72854528778},{"$f":"SUM(Start:End!KO68)","v":16939.926931866401},{"$f":"SUM(Start:End!KP68)","v":16972.189037284323},{"$f":"SUM(Start:End!KQ68)","v":17004.514992774319},{"$f":"SUM(Start:End!KR68)","v":17036.904929850018},{"$f":"SUM(Start:End!KS68)","v":17069.358980306522},{"$f":"SUM(Start:End!KT68)","v":17101.877276221036},{"$f":"SUM(Start:End!KU68)","v":17134.459949953482},{"$f":"SUM(Start:End!KV68)","v":17167.107134147147},{"$f":"SUM(Start:End!KW68)","v":17199.818961729285},{"$f":"SUM(Start:End!KX68)","v":17232.595565911764},{"$f":"SUM(Start:End!KY68)","v":17265.437080191685},{"$f":"SUM(Start:End!KZ68)","v":17298.34363835202},{"$f":"SUM(Start:End!LA68)","v":17331.315374462254},{"$f":"SUM(Start:End!LB68)","v":17364.352422878997},{"$f":"SUM(Start:End!LC68)","v":17397.454918246644},{"$f":"SUM(Start:End!LD68)","v":17430.62299549799},{"$f":"SUM(Start:End!LE68)","v":16435.317166579964},{"$f":"SUM(Start:End!LF68)","v":16466.918096743895},{"$f":"SUM(Start:End!LG68)","v":16498.582209757897},{"$f":"SUM(Start:End!LH68)","v":16530.309637081202},{"$f":"SUM(Start:End!LI68)","v":16562.100510457018},{"$f":"SUM(Start:End!LJ68)","v":16593.954961913147},{"$f":"SUM(Start:End!LK68)","v":16625.873123762649},{"$f":"SUM(Start:End!LL68)","v":16657.855128604446},{"$f":"SUM(Start:End!LM68)","v":16689.901109323971},{"$f":"SUM(Start:End!LN68)","v":16722.01119909382},{"$f":"SUM(Start:End!LO68)","v":16754.185531374391},{"$f":"SUM(Start:End!LP68)","v":16786.424239914508},{"$f":"SUM(Start:End!LQ68)","v":16818.727458752077},{"$f":"SUM(Start:End!LR68)","v":16851.095322214736},{"$f":"SUM(Start:End!LS68)","v":16883.527964920504},{"$f":"SUM(Start:End!LT68)","v":16916.025521778414},{"$f":"SUM(Start:End!LU68)","v":16948.588127989176},{"$f":"SUM(Start:End!LV68)","v":16981.215919045826},{"$f":"SUM(Start:End!LW68)","v":17013.909030734372},{"$f":"SUM(Start:End!LX68)","v":17046.667599134467},{"$f":"SUM(Start:End!LY68)","v":17079.491760620047},{"$f":"SUM(Start:End!LZ68)","v":17112.381651859989},{"$f":"SUM(Start:End!MA68)","v":17145.337409818778},{"$f":"SUM(Start:End!MB68)","v":17178.359171757173},{"$f":"SUM(Start:End!MC68)","v":17211.447075232849},{"$f":"SUM(Start:End!MD68)","v":17244.601258101076},{"$f":"SUM(Start:End!ME68)","v":17277.821858515388},{"$f":"SUM(Start:End!MF68)","v":17311.109014928239},{"$f":"SUM(Start:End!MG68)","v":17344.462866091668},{"$f":"SUM(Start:End!MH68)","v":17377.883551057988},{"$f":"SUM(Start:End!MI68)","v":17411.37120918043},{"$f":"SUM(Start:End!MJ68)","v":17444.925980113836},{"$f":"SUM(Start:End!MK68)","v":17478.548003815336},{"$f":"SUM(Start:End!ML68)","v":17512.237420545011},{"$f":"SUM(Start:End!MM68)","v":17545.99437086656},{"$f":"SUM(Start:End!MN68)","v":17579.81899564802},{"$f":"SUM(Start:End!MO68)","v":17613.711436062404},{"$f":"SUM(Start:End!MP68)","v":17647.671833588403},{"$f":"SUM(Start:End!MQ68)","v":17681.700330011066},{"$f":"SUM(Start:End!MR68)","v":17715.797067422489},{"$f":"SUM(Start:End!MS68)","v":17749.962188222493},{"$f":"SUM(Start:End!MT68)","v":17784.195835119328},{"$f":"SUM(Start:End!MU68)","v":17818.498151130341},{"$f":"SUM(Start:End!MV68)","v":17852.86927958269},{"$f":"SUM(Start:End!MW68)","v":17887.309364114019},{"$f":"SUM(Start:End!MX68)","v":17921.81854867316},{"$f":"SUM(Start:End!MY68)","v":17956.396977520839},{"$f":"SUM(Start:End!MZ68)","v":17991.044795230358},{"$f":"SUM(Start:End!NA68)","v":18025.762146688299},{"$f":"SUM(Start:End!NB68)","v":18060.549177095232},{"$f":"SUM(Start:End!NC68)","v":18095.406031966413},{"$f":"SUM(Start:End!ND68)","v":18130.332857132493},{"$f":"SUM(Start:End!NE68)","v":18165.329798740207},{"$f":"SUM(Start:End!NF68)","v":18200.397003253103},{"$f":"SUM(Start:End!NG68)","v":18235.534617452249},{"$f":"SUM(Start:End!NH68)","v":18270.742788436917},{"$f":"SUM(Start:End!NI68)","v":18306.021663625343},{"$f":"SUM(Start:End!NJ68)","v":18341.371390755394},{"$f":"SUM(Start:End!NK68)","v":18376.792117885314},{"$f":"SUM(Start:End!NL68)","v":18412.28399339442},{"$f":"SUM(Start:End!NM68)","v":18447.847165983851},{"$f":"SUM(Start:End!NN68)","v":18483.481784677249},{"$f":"SUM(Start:End!NO68)","v":18519.187998821526},{"$f":"SUM(Start:End!NP68)","v":18554.965958087545},{"$f":"SUM(Start:End!NQ68)","v":18590.815812470872},{"$f":"SUM(Start:End!NR68)","v":18626.737712292495},{"$f":"SUM(Start:End!NS68)","v":18662.731808199569},{"$f":"SUM(Start:End!NT68)","v":18698.79825116611},{"$f":"SUM(Start:End!NU68)","v":18734.937192493766},{"$f":"SUM(Start:End!NV68)","v":18771.148783812536},{"$f":"SUM(Start:End!NW68)","v":18807.433177081501},{"$f":"SUM(Start:End!NX68)","v":18843.790524589549},{"$f":"SUM(Start:End!NY68)","v":18880.220978956168},{"$f":"SUM(Start:End!NZ68)","v":18916.724693132117},{"$f":"SUM(Start:End!OA68)","v":18953.301820400215},{"$f":"SUM(Start:End!OB68)","v":18989.952514376069},{"$f":"SUM(Start:End!OC68)","v":19026.67692900882},{"$f":"SUM(Start:End!OD68)","v":19063.475218581905},{"$f":"SUM(Start:End!OE68)","v":19100.34753771378},{"$f":"SUM(Start:End!OF68)","v":19137.294041358698},{"$f":"SUM(Start:End!OG68)","v":19174.314884807442},{"$f":"SUM(Start:End!OH68)","v":19211.410223688083},{"$f":"SUM(Start:End!OI68)","v":19248.580213966758},{"$f":"SUM(Start:End!OJ68)","v":16690.359673013067},{"$f":"SUM(Start:End!OK68)","v":16721.278317631699},{"$f":"SUM(Start:End!OL68)","v":16752.256296699506},{"$f":"SUM(Start:End!OM68)","v":16783.293728607703},{"$f":"SUM(Start:End!ON68)","v":16814.390731993331},{"$f":"SUM(Start:End!OO68)","v":16845.547425739795},{"$f":"SUM(Start:End!OP68)","v":16876.763928977405},{"$f":"SUM(Start:End!OQ68)","v":16908.040361083877},{"$f":"SUM(Start:End!OR68)","v":16939.376841684909},{"$f":"SUM(Start:End!OS68)","v":16970.773490654687},{"$f":"SUM(Start:End!OT68)","v":17002.230428116425},{"$f":"SUM(Start:End!OU68)","v":17033.747774442912},{"$f":"SUM(Start:End!OV68)","v":17065.32565025704},{"$f":"SUM(Start:End!OW68)","v":17096.964176432353},{"$f":"SUM(Start:End!OX68)","v":17128.663474093581},{"$f":"SUM(Start:End!OY68)","v":17160.423664617181},{"$f":"SUM(Start:End!OZ68)","v":17192.244869631882},{"$f":"SUM(Start:End!PA68)","v":17224.127211019233},{"$f":"SUM(Start:End!PB68)","v":17256.070810914149},{"$f":"SUM(Start:End!PC68)","v":17288.075791705454},{"$f":"SUM(Start:End!PD68)","v":17320.142276036426},{"$f":"SUM(Start:End!PE68)","v":17352.27038680535},{"$f":"SUM(Start:End!PF68)","v":17384.460247166076},{"$f":"SUM(Start:End!PG68)","v":17416.711980528558},{"$f":"SUM(Start:End!PH68)","v":17449.025710559406},{"$f":"SUM(Start:End!PI68)","v":17481.401561182465},{"$f":"SUM(Start:End!PJ68)","v":17513.839656579341},{"$f":"SUM(Start:End!PK68)","v":17546.340121189965},{"$f":"SUM(Start:End!PL68)","v":17578.90307971316},{"$f":"SUM(Start:End!PM68)","v":17611.528657107196},{"$f":"SUM(Start:End!PN68)","v":17644.21697859035},{"$f":"SUM(Start:End!PO68)","v":17676.968169641459},{"$f":"SUM(Start:End!PP68)","v":17709.782356000505},{"$f":"SUM(Start:End!PQ68)","v":17742.659663669157},{"$f":"SUM(Start:End!PR68)","v":17775.600218911339},{"$f":"SUM(Start:End!PS68)","v":17808.604148253817},{"$f":"SUM(Start:End!PT68)","v":14144.211504026422},{"$f":"SUM(Start:End!PU68)","v":12942.004567258457},{"$f":"SUM(Start:End!PV68)","v":12967.052463641587},{"$f":"SUM(Start:End!PW68)","v":12992.150787575811},{"$f":"SUM(Start:End!PX68)","v":13017.299644688061},{"$f":"SUM(Start:End!PY68)","v":13042.499140834816},{"$f":"SUM(Start:End!PZ68)","v":13067.749382102616},{"$f":"SUM(Start:End!QA68)","v":13093.050474808591},{"$f":"SUM(Start:End!QB68)","v":13118.402525500973},{"$f":"SUM(Start:End!QC68)","v":11570.761420871451},{"$f":"SUM(Start:End!QD68)","v":11593.617697687338},{"$f":"SUM(Start:End!QE68)","v":11616.520962700677},{"$f":"SUM(Start:End!QF68)","v":11639.471316302659},{"$f":"SUM(Start:End!QG68)","v":11662.468859106462},{"$f":"SUM(Start:End!QH68)","v":11685.513691947783},{"$f":"SUM(Start:End!QI68)","v":9354.3413894665864},{"$f":"SUM(Start:End!QJ68)","v":9373.5928465109646},{"$f":"SUM(Start:End!QK68)","v":9392.8854756637302},{"$f":"SUM(Start:End!QL68)","v":9412.2193680495948},{"$f":"SUM(Start:End!QM68)","v":9431.594615000804},{"$f":"SUM(Start:End!QN68)","v":9451.011308057612},{"$f":"SUM(Start:End!QO68)","v":9470.469538968784},{"$f":"SUM(Start:End!QP68)","v":9489.9693996920705},{"$f":"SUM(Start:End!QQ68)","v":9509.5109823946932},{"$f":"SUM(Start:End!QR68)","v":9529.0943794538398},{"$f":"SUM(Start:End!QS68)","v":9548.7196834571459},{"$f":"SUM(Start:End!QT68)","v":9568.3869872031974},{"$f":"SUM(Start:End!QU68)","v":9588.096383701999},{"$f":"SUM(Start:End!QV68)","v":9607.8479661754991},{"$f":"SUM(Start:End!QW68)","v":9627.641828058051},{"$f":"SUM(Start:End!QX68)","v":9647.4780629969355},{"$f":"SUM(Start:End!QY68)","v":9667.3567648528315},{"$f":"SUM(Start:End!QZ68)","v":9687.2780277003385},{"$f":"SUM(Start:End!RA68)","v":9707.2419458284567},{"$f":"SUM(Start:End!RB68)","v":9727.2486137410924},{"$f":"SUM(Start:End!RC68)","v":9747.2981261575605},{"$f":"SUM(Start:End!RD68)","v":9767.3905780130881},{"$f":"SUM(Start:End!RE68)","v":9787.5260644593145},{"$f":"SUM(Start:End!RF68)","v":9807.704680864792},{"$f":"SUM(Start:End!RG68)","v":9827.9265228155018},{"$f":"SUM(Start:End!RH68)","v":4884.955342632451},{"$f":"SUM(Start:End!RI68)","v":4893.0232435370581},{"$f":"SUM(Start:End!RJ68)","v":4901.1044692359446},{"$f":"SUM(Start:End!RK68)","v":4909.1990417360921},{"$f":"SUM(Start:End!RL68)","v":4917.306983080829},{"$f":"SUM(Start:End!RM68)","v":4925.4283153498864},{"$f":"SUM(Start:End!RN68)","v":4933.5630606594668},{"$f":"SUM(Start:End!RO68)","v":4941.7112411622966},{"$f":"SUM(Start:End!RP68)","v":4949.8728790476889},{"$f":"SUM(Start:End!RQ68)","v":4050.871399028254},{"$f":"SUM(Start:End!RR68)","v":4057.5617424873722},{"$f":"SUM(Start:End!RS68)","v":4064.2631355926515},{"$f":"SUM(Start:End!RT68)","v":4070.9755965934801},{"$f":"SUM(Start:End!RU68)","v":4077.6991437693873},{"$f":"SUM(Start:End!RV68)","v":4084.4337954300931},{"$f":"SUM(Start:End!RW68)","v":4091.1795699155564},{"$f":"SUM(Start:End!RX68)","v":4097.9364855960266},{"$f":"SUM(Start:End!RY68)","v":4104.7045608720937},{"$f":"SUM(Start:End!RZ68)","v":4111.4838141747368},{"$f":"SUM(Start:End!SA68)","v":4118.2742639653752},{"$f":"SUM(Start:End!SB68)","v":4125.0759287359197},{"$f":"SUM(Start:End!SC68)","v":4131.888827008821},{"$f":"SUM(Start:End!SD68)","v":4138.7129773371216},{"$f":"SUM(Start:End!SE68)","v":4145.5483983045069},{"$f":"SUM(Start:End!SF68)","v":4152.3951085253511},{"$f":"SUM(Start:End!SG68)","v":4159.2531266447768},{"$f":"SUM(Start:End!SH68)","v":4166.1224713386964},{"$f":"SUM(Start:End!SI68)","v":4173.003161313869},{"$f":"SUM(Start:End!SJ68)","v":4179.8952153079499},{"$f":"SUM(Start:End!SK68)","v":4186.7986520895374},{"$f":"SUM(Start:End!SL68)","v":4193.7134904582335},{"$f":"SUM(Start:End!SM68)","v":4200.6397492446849},{"$f":"SUM(Start:End!SN68)","v":4207.5774473106403},{"$f":"SUM(Start:End!SO68)","v":4214.5266035490004},{"$f":"SUM(Start:End!SP68)","v":4221.4872368838669},{"$f":"SUM(Start:End!SQ68)","v":4228.4593662705993},{"$f":"SUM(Start:End!SR68)","v":4235.4430106958616},{"$f":"SUM(Start:End!SS68)","v":4242.4381891776757},{"$f":"SUM(Start:End!ST68)","v":4249.4449207654734},{"$f":"SUM(Start:End!SU68)","v":4256.4632245401499},{"$f":"SUM(Start:End!SV68)","v":4263.4931196141115},{"$f":"SUM(Start:End!SW68)","v":4270.5346251313322},{"$f":"SUM(Start:End!SX68)","v":4277.5877602674018},{"$f":"SUM(Start:End!SY68)","v":3750.4678688019617},{"$f":"SUM(Start:End!SZ68)","v":3756.6620714075275},{"$f":"SUM(Start:End!TA68)","v":3762.8665042422972},{"$f":"SUM(Start:End!TB68)","v":3769.0811842023259},{"$f":"SUM(Start:End!TC68)","v":3775.3061282115737},{"$f":"SUM(Start:End!TD68)","v":3781.5413532219527},{"$f":"SUM(Start:End!TE68)","v":3787.7868762133721},{"$f":"SUM(Start:End!TF68)","v":3794.0427141937853},{"$f":"SUM(Start:End!TG68)","v":3800.3088841992339},{"$f":"SUM(Start:End!TH68)","v":3806.5854032938987},{"$f":"SUM(Start:End!TI68)","v":3812.8722885701418},{"$f":"SUM(Start:End!TJ68)","v":3819.1695571485538},{"$f":"SUM(Start:End!TK68)","v":3825.4772261780035},{"$f":"SUM(Start:End!TL68)","v":3831.7953128356808},{"$f":"SUM(Start:End!TM68)","v":3838.1238343271461},{"$f":"SUM(Start:End!TN68)","v":3844.4628078863752},{"$f":"SUM(Start:End!TO68)","v":3850.812250775808},{"$f":"SUM(Start:End!TP68)","v":3857.1721802863945},{"$f":"SUM(Start:End!TQ68)","v":3863.5426137376421},{"$f":"SUM(Start:End!TR68)","v":3869.9235684776631},{"$f":"SUM(Start:End!TS68)","v":3876.315061883221},{"$f":"SUM(Start:End!TT68)","v":3882.7171113597792},{"$f":"SUM(Start:End!TU68)","v":3889.1297343415467},{"$f":"SUM(Start:End!TV68)","v":3895.5529482915276},{"$f":"SUM(Start:End!TW68)","v":3901.986770701566},{"$f":"SUM(Start:End!TX68)","v":3908.431219092397},{"$f":"SUM(Start:End!TY68)","v":3914.8863110136913},{"$f":"SUM(Start:End!TZ68)","v":3921.3520640441047},{"$f":"SUM(Start:End!UA68)","v":3927.8284957913265},{"$f":"SUM(Start:End!UB68)","v":3934.3156238921247},{"$f":"SUM(Start:End!UC68)","v":3940.8134660123978},{"$f":"SUM(Start:End!UD68)","v":3947.3220398472195},{"$f":"SUM(Start:End!UE68)","v":3953.8413631208887},{"$f":"SUM(Start:End!UF68)","v":3960.3714535869781},{"$f":"SUM(Start:End!UG68)","v":3966.9123290283806},{"$f":"SUM(Start:End!UH68)","v":3973.4640072573607},{"$f":"SUM(Start:End!UI68)","v":3980.0265061156001},{"$f":"SUM(Start:End!UJ68)","v":3986.5998434742478},{"$f":"SUM(Start:End!UK68)","v":3993.184037233968},{"$f":"SUM(Start:End!UL68)","v":3999.7791053249898},{"$f":"SUM(Start:End!UM68)","v":4006.3850657071562},{"$f":"SUM(Start:End!UN68)","v":4013.0019363699698},{"$f":"SUM(Start:End!UO68)","v":4019.6297353326481},{"$f":"SUM(Start:End!UP68)","v":4026.2684806441662},{"$f":"SUM(Start:End!UQ68)","v":4032.9181903833087},{"$f":"SUM(Start:End!UR68)","v":4039.57888265872},{"$f":"SUM(Start:End!US68)","v":4046.2505756089513},{"$f":"SUM(Start:End!UT68)","v":4052.9332874025108},{"$f":"SUM(Start:End!UU68)","v":4059.6270362379146},{"$f":"SUM(Start:End!UV68)","v":4066.3318403437352},{"$f":"SUM(Start:End!UW68)","v":4073.0477179786499},{"$f":"SUM(Start:End!UX68)","v":4079.7746874314917},{"$f":"SUM(Start:End!UY68)","v":4086.5127670213005},{"$f":"SUM(Start:End!UZ68)","v":4093.2619750973709},{"$f":"SUM(Start:End!VA68)","v":4100.0223300393027},{"$f":"SUM(Start:End!VB68)","v":4106.7938502570514},{"$f":"SUM(Start:End!VC68)","v":4113.5765541909768},{"$f":"SUM(Start:End!VD68)","v":4120.3704603118967},{"$f":"SUM(Start:End!VE68)","v":4127.1755871211326},{"$f":"SUM(Start:End!VF68)","v":4133.9919531505629},{"$f":"SUM(Start:End!VG68)","v":4140.8195769626755},{"$f":"SUM(Start:End!VH68)","v":4147.6584771506123},{"$f":"SUM(Start:End!VI68)","v":4154.5086723382246},{"$f":"SUM(Start:End!VJ68)","v":4161.3701811801238},{"$f":"SUM(Start:End!VK68)","v":4168.2430223617293},{"$f":"SUM(Start:End!VL68)","v":4175.1272145993225},{"$f":"SUM(Start:End!VM68)","v":4182.0227766400922},{"$f":"SUM(Start:End!VN68)","v":4188.9297272621961},{"$f":"SUM(Start:End!VO68)","v":4195.8480852748007},{"$f":"SUM(Start:End!VP68)","v":4202.7778695181378},{"$f":"SUM(Start:End!VQ68)","v":4209.7190988635584},{"$f":"SUM(Start:End!VR68)","v":4216.6717922135776},{"$f":"SUM(Start:End!VS68)","v":4223.6359685019315},{"$f":"SUM(Start:End!VT68)","v":4230.6116466936273},{"$f":"SUM(Start:End!VU68)","v":4237.5988457849926},{"$f":"SUM(Start:End!VV68)","v":4244.5975848037297},{"$f":"SUM(Start:End!VW68)","v":4251.6078828089676},{"$f":"SUM(Start:End!VX68)","v":4258.6297588913103},{"$f":"SUM(Start:End!VY68)","v":4265.6632321728966},{"$f":"SUM(Start:End!VZ68)","v":4272.7083218074422},{"$f":"SUM(Start:End!WA68)","v":4279.7650469802993},{"$f":"SUM(Start:End!WB68)","v":4286.8334269085035},{"$f":"SUM(Start:End!WC68)","v":4293.9134808408326},{"$f":"SUM(Start:End!WD68)","v":4301.0052280578529},{"$f":"SUM(Start:End!WE68)","v":4308.1086878719743},{"$f":"SUM(Start:End!WF68)","v":4315.2238796275042},{"$f":"SUM(Start:End!WG68)","v":4322.350822700696},{"$f":"SUM(Start:End!WH68)","v":4329.4895364998074},{"$f":"SUM(Start:End!WI68)","v":4336.6400404651504},{"$f":"SUM(Start:End!WJ68)","v":4343.8023540691411},{"$f":"SUM(Start:End!WK68)","v":4350.976496816359},{"$f":"SUM(Start:End!WL68)","v":4358.1624882435954},{"$f":"SUM(Start:End!WM68)","v":4365.3603479199082},{"$f":"SUM(Start:End!WN68)","v":4372.5700954466756},{"$f":"SUM(Start:End!WO68)","v":4379.7917504576517},{"$f":"SUM(Start:End!WP68)","v":4387.0253326190123},{"$f":"SUM(Start:End!WQ68)","v":4394.2708616294158},{"$f":"SUM(Start:End!WR68)","v":4401.5283572200551},{"$f":"SUM(Start:End!WS68)","v":4408.7978391547122},{"$f":"SUM(Start:End!WT68)","v":4416.079327229806},{"$f":"SUM(Start:End!WU68)","v":0},{"$f":"SUM(Start:End!WV68)","v":0},{"$f":"SUM(Start:End!WW68)","v":0},{"$f":"SUM(Start:End!WX68)","v":0},{"$f":"SUM(Start:End!WY68)","v":0},{"$f":"SUM(Start:End!WZ68)","v":0},{"$f":"SUM(Start:End!XA68)","v":0},{"$f":"SUM(Start:End!XB68)","v":0},{"$f":"SUM(Start:End!XC68)","v":0},{"$f":"SUM(Start:End!XD68)","v":0},{"$f":"SUM(Start:End!XE68)","v":0},{"$f":"SUM(Start:End!XF68)","v":0},{"$f":"SUM(Start:End!XG68)","v":0},{"$f":"SUM(Start:End!XH68)","v":0},{"$f":"SUM(Start:End!XI68)","v":0},{"$f":"SUM(Start:End!XJ68)","v":0},{"$f":"SUM(Start:End!XK68)","v":0},{"$f":"SUM(Start:End!XL68)","v":0},{"$f":"SUM(Start:End!XM68)","v":0},{"$f":"SUM(Start:End!XN68)","v":0},{"$f":"SUM(Start:End!XO68)","v":0},{"$f":"SUM(Start:End!XP68)","v":0},{"$f":"SUM(Start:End!XQ68)","v":0},{"$f":"SUM(Start:End!XR68)","v":0},{"$f":"SUM(Start:End!XS68)","v":0},{"$f":"SUM(Start:End!XT68)","v":0},{"$f":"SUM(Start:End!XU68)","v":0},{"$f":"SUM(Start:End!XV68)","v":0},{"$f":"SUM(Start:End!XW68)","v":0},{"$f":"SUM(Start:End!XX68)","v":0},{"$f":"SUM(Start:End!XY68)","v":0},{"$f":"SUM(Start:End!XZ68)","v":0},{"$f":"SUM(Start:End!YA68)","v":0},{"$f":"SUM(Start:End!YB68)","v":0},{"$f":"SUM(Start:End!YC68)","v":0},{"$f":"SUM(Start:End!YD68)","v":0},{"$f":"SUM(Start:End!YE68)","v":0},{"$f":"SUM(Start:End!YF68)","v":0},{"$f":"SUM(Start:End!YG68)","v":0},{"$f":"SUM(Start:End!YH68)","v":0},{"$f":"SUM(Start:End!YI68)","v":0},{"$f":"SUM(Start:End!YJ68)","v":0},{"$f":"SUM(Start:End!YK68)","v":0},{"$f":"SUM(Start:End!YL68)","v":0},{"$f":"SUM(Start:End!YM68)","v":0},{"$f":"SUM(Start:End!YN68)","v":0},{"$f":"SUM(Start:End!YO68)","v":0},{"$f":"SUM(Start:End!YP68)","v":0},{"$f":"SUM(Start:End!YQ68)","v":0},{"$f":"SUM(Start:End!YR68)","v":0},{"$f":"SUM(Start:End!YS68)","v":0},{"$f":"SUM(Start:End!YT68)","v":0},{"$f":"SUM(Start:End!YU68)","v":0},{"$f":"SUM(Start:End!YV68)","v":0},{"$f":"SUM(Start:End!YW68)","v":0},{"$f":"SUM(Start:End!YX68)","v":0},{"$f":"SUM(Start:End!YY68)","v":0},{"$f":"SUM(Start:End!YZ68)","v":0},{"$f":"SUM(Start:End!ZA68)","v":0},{"$f":"SUM(Start:End!ZB68)","v":0},{"$f":"SUM(Start:End!ZC68)","v":0},{"$f":"SUM(Start:End!ZD68)","v":0},{"$f":"SUM(Start:End!ZE68)","v":0},{"$f":"SUM(Start:End!ZF68)","v":0},{"$f":"SUM(Start:End!ZG68)","v":0},{"$f":"SUM(Start:End!ZH68)","v":0},{"$f":"SUM(Start:End!ZI68)","v":0},{"$f":"SUM(Start:End!ZJ68)","v":0},{"$f":"SUM(Start:End!ZK68)","v":0},{"$f":"SUM(Start:End!ZL68)","v":0},{"$f":"SUM(Start:End!ZM68)","v":0},{"$f":"SUM(Start:End!ZN68)","v":0},{"$f":"SUM(Start:End!ZO68)","v":0},{"$f":"SUM(Start:End!ZP68)","v":0},{"$f":"SUM(Start:End!ZQ68)","v":0},{"$f":"SUM(Start:End!ZR68)","v":0},{"$f":"SUM(Start:End!ZS68)","v":0},{"$f":"SUM(Start:End!ZT68)","v":0},{"$f":"SUM(Start:End!ZU68)","v":0},{"$f":"SUM(Start:End!ZV68)","v":0},{"$f":"SUM(Start:End!ZW68)","v":0},{"$f":"SUM(Start:End!ZX68)","v":0},{"$f":"SUM(Start:End!ZY68)","v":0},{"$f":"SUM(Start:End!ZZ68)","v":0},{"$f":"SUM(Start:End!AAA68)","v":0},{"$f":"SUM(Start:End!AAB68)","v":0},{"$f":"SUM(Start:End!AAC68)","v":0},{"$f":"SUM(Start:End!AAD68)","v":0},{"$f":"SUM(Start:End!AAE68)","v":0},{"$f":"SUM(Start:End!AAF68)","v":0},{"$f":"SUM(Start:End!AAG68)","v":0},{"$f":"SUM(Start:End!AAH68)","v":0},{"$f":"SUM(Start:End!AAI68)","v":0},{"$f":"SUM(Start:End!AAJ68)","v":0},{"$f":"SUM(Start:End!AAK68)","v":0},{"$f":"SUM(Start:End!AAL68)","v":0},{"$f":"SUM(Start:End!AAM68)","v":0},{"$f":"SUM(Start:End!AAN68)","v":0},{"$f":"SUM(Start:End!AAO68)","v":0},{"$f":"SUM(Start:End!AAP68)","v":0},{"$f":"SUM(Start:End!AAQ68)","v":0},{"$f":"SUM(Start:End!AAR68)","v":0},{"$f":"SUM(Start:End!AAS68)","v":0},{"$f":"SUM(Start:End!AAT68)","v":0},{"$f":"SUM(Start:End!AAU68)","v":0},{"$f":"SUM(Start:End!AAV68)","v":0},{"$f":"SUM(Start:End!AAW68)","v":0},{"$f":"SUM(Start:End!AAX68)","v":0},{"$f":"SUM(Start:End!AAY68)","v":0},{"$f":"SUM(Start:End!AAZ68)","v":0},{"$f":"SUM(Start:End!ABA68)","v":0},{"$f":"SUM(Start:End!ABB68)","v":0},{"$f":"SUM(Start:End!ABC68)","v":0},{"$f":"SUM(Start:End!ABD68)","v":0},{"$f":"SUM(Start:End!ABE68)","v":0},{"$f":"SUM(Start:End!ABF68)","v":0},{"$f":"SUM(Start:End!ABG68)","v":0},{"$f":"SUM(Start:End!ABH68)","v":0},{"$f":"SUM(Start:End!ABI68)","v":0},{"$f":"SUM(Start:End!ABJ68)","v":0},{"$f":"SUM(Start:End!ABK68)","v":0},{"$f":"SUM(Start:End!ABL68)","v":0},{"$f":"SUM(Start:End!ABM68)","v":0},{"$f":"SUM(Start:End!ABN68)","v":0},{"$f":"SUM(Start:End!ABO68)","v":0},{"$f":"SUM(Start:End!ABP68)","v":0},{"$f":"SUM(Start:End!ABQ68)","v":0},{"$f":"SUM(Start:End!ABR68)","v":0},{"$f":"SUM(Start:End!ABS68)","v":0},{"$f":"SUM(Start:End!ABT68)","v":0},{"$f":"SUM(Start:End!ABU68)","v":0},{"$f":"SUM(Start:End!ABV68)","v":0},{"$f":"SUM(Start:End!ABW68)","v":0},{"$f":"SUM(Start:End!ABX68)","v":0},{"$f":"SUM(Start:End!ABY68)","v":0},{"$f":"SUM(Start:End!ABZ68)","v":0}]
[null,null,"EBITDA",null,null,{"$f":"F14-F15","v":0},null,null,null,null,{"$f":"K14-K15","v":0},{"$f":"L14-L15","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,6787.1671708820659,7085.2689823418978,7100.4174242611243,6830.7642819693383,7130.8153224459002,9726.7916207163398,10124.044793503439,10133.236153425405,9363.2386738286605,10151.755474787424,9770.5817960336044,10170.457312746348,9788.4832817972601,10189.342127953183,10198.853296969206,9815.6656159150116,10218.013449703911,9834.0078924275749,10237.357747204036,10245.839514480704,9069.5711637326913,14911.280556707854,14352.878185662363,14940.250637219277,14380.649332343062,14969.421628294493,14984.082621538209,14422.668419038822,15013.55591793854,14450.923422147051,15043.231382913324,15058.145087741908,13334.792619723154,15088.124762360876,14522.412448264513,15118.307886679988,{"$f":"BX14-BX15","v":14551.349955590118},15148.694979664479,15163.96517760556,15807.91283428677,24995.440401231077,24040.473058784926,25016.093022200977,25026.479093174432,22134.98013356173,25047.370947374326,24089.20185426934,25068.422674893627,24108.958743488398,25089.634586453554,25100.30070908281,24138.879300958775,25121.753485179092,24159.016912763393,25143.367233877438,25154.234572892685,23213.877577063449,25176.090381617112,24210.030099318432,26933.343081686209,25903.299571483461,26959.589307190636,26972.776804275869,25940.469061102438,26999.280787299111,25965.452717157757,27025.957051072404,27039.359899749419,23904.093151081623,27066.295255232293,26028.628250102061,27093.403789662985,26054.185896852337,29272.739639030817,29284.51595389493,33794.124027962309,35185.410768580536,33811.801115156428,35204.777965722293,35214.518800857666,31067.161811157323,35234.11513196482,33856.622100213688,35253.864596362706,33874.802519986988,38627.897397832399,38641.840893596891,37139.686480314893,38669.856900014405,37165.811770945045,38698.045219517895,38712.204107277612,34163.101053972394,38740.651561506114,37231.836630606929,38769.272219598221,48288.816028236135,50267.428189424551,50278.162158601001,55344.115337086128,{"$f":"EJ14-EJ15","v":57621.232305263868},55352.626763206616,57631.696662864604,57636.977738072317,53088.946716991602,57647.637817154246,55374.431018618649,57658.428650585483,55383.363487289353,57669.350459714144,57674.86054996129,55396.988605288461,57685.979242667119,55406.223242310916,57697.229474458509,57702.903989102451,50843.684625293841,57714.35196033206,55429.840554119597,57725.932048432376,55439.500290332566,57737.644488572922,57743.550414785153,55454.218540548231,57755.461829023552,55464.183438329113,57767.506193426816,57773.57830789499,50878.713706687064,57785.82255455992,55489.631766660212,57798.200364176599,55500.026089256316,57810.711985990725,57817.018055009379,55515.848595087191,57829.73086764523,55526.551266323389,57842.578125984845,57849.052252693429,50917.391810577436,57862.101663298483,55553.849734479067,57875.286168053499,55564.986430028766,57888.606030546864,57895.316803977505,55581.925019137314,57908.84020259625,55593.373447830731,57922.499628516562,57929.380436645282,53285.266111262128,57943.244414436922,55622.542363742665,57957.245104323585,55634.429695244718,57971.382784515074,57978.503083589443,55652.49691273176,57992.846776275604,55664.699563057125,58007.328165592633,58014.620586038116,{"$f":"GV14-GV15","v":51005.827677992653},58029.309058966566,55695.760441755068,58044.135950385629,55708.407157744106,58059.10155341772,58066.636464076772,55727.616279939895,58081.810689636121,55740.582105525667,58097.124370634818,58104.833601187442,51055.657731358398,58120.357032317042,55773.557692645431,58136.020678562665,55786.973036718329,58151.824848263466,58159.779726467124,55807.338085604744,58175.795265103494,55821.076539236921,58191.952109291255,58200.083620040896,51109.281476218253,58216.453018419481,55855.990835593344,58232.964520626381,55870.184556364453,58249.618450534668,58257.998927803535,55891.720314644183,58274.867112261389,55906.241358403444,58291.878545589367,58300.438084565605,53547.505357635993,58317.665016564504,55943.119645654522,58335.036035127458,55958.102007150635,58352.551479992086,58361.363469187316,55980.82403397889,58379.096196371502,55996.138149821869,58396.974210935252,58405.967809988062,51228.081981669791,58424.06441112444,56035.007017251162,58442.307177602197,56050.788809756996,58460.696465367902,58469.946166714901,56074.713457152764,58488.555909800096,56090.8316579487,58507.313076031583,58516.747056958564,51293.351184025487,58535.726044212308,56131.719030394415,58554.853373728103,{"$f":"JH14-JH15","v":56148.311581760165},58574.129418020086,58583.823325382378,56173.456011714065,58603.323146424271,56190.389852748238,58622.972625788068,58632.853606714438,51362.599068689757,58652.72829135236,56233.325019708158,58672.753595503942,56250.740207130744,58692.929908624006,58703.074816033783,56277.122409427451,58723.478379095206,54647.899695544467,57036.530623507409,57051.16225296598,52308.824747020713,57080.520816483317,54713.752610982345,57110.006889740456,54740.295597288052,57139.620999285515,57154.476232909103,53679.006445876978,56042.038199027389,53706.931273020564,56073.086777305347,56088.660213220755,49038.58956380641,56119.905717856615,53777.262859541661,56151.283187146837,53805.60459532465,56182.793168492921,56198.598022972852,53848.342787364469,56230.307804570992,53876.986036911025,56262.151478331754,56278.123698642914,49172.277352007441,56310.169255337343,53949.12675917615,56342.350101045886,53978.19741942962,54659.202343626617,54677.791881409728,52399.805313790275,54715.081469002485,52433.914503615117,54752.518912726533,54771.293271349728,47875.78611820643,54808.953645126021,52519.780103926547,54846.763407073129,52554.364864771451,54884.723175104809,54903.759505302573,52606.499327005658,{"$f":"LT14-LT15","v":54941.945447473772},52641.428011129407,54980.282953386726,54999.508738958175,50369.389409329015,55038.074769386396,52729.357210353235,55076.793939787647,52764.773398682635,55115.666885907296,55135.161224358497,52818.161468933358,55174.266032697968,52853.930226983735,55213.526219383311,55233.214781484538,48217.664842656959,55272.70924864315,52943.974905583942,55312.36071591387,52980.243447445479,55352.169837415764,55372.133723767256,53034.916702629402,55412.180559910063,53071.546711850053,55452.386699249051,55472.549715335328,48394.789379156238,55512.996057510274,53163.760257522976,55553.603371567253,53200.902687174712,55594.372330557831,55614.817638109409,53256.893622270014,55655.830333500446,53294.406675798979,55697.006370537143,55717.655855907775,48576.176508868586,55759.078189609208,53388.844029578919,55800.665581989189,53426.882508096591,55842.418725607844,55863.357671460981,53484.224564232209,55905.360747730156,53522.643089947698,55947.531321150076,55968.679639226822,51171.246331604852,56011.102779824148,53619.360793743414,56053.695184423705,53658.318128205239,56096.457565688055,56117.902721208389,53717.045721621791,56160.921411175004,53756.392801572823,56204.111874416369,56225.771747339269,{"$f":"OF14-OF15","v":48952.17462170346},56269.221230333518,53855.449047179311,56312.844304789651,43246.154424794404,45238.606148191582,45233.150374775476,43227.317138312297,45222.167451374975,43214.634102036965,45211.088864141304,45205.513510221208,39186.434255870234,45194.290307373944,43182.48512307246,45182.969943081451,43169.447369314599,45171.5518129271,45165.805895926474,43149.697923143613,45154.239976930447,43136.402175668685,45142.574767470942,45136.704736657528,39087.169143055449,45124.88943682547,43102.705165704661,45112.97330236854,43089.04164888354,45100.95571009229,45094.908671653713,43068.346480238324,45082.737717191907,43054.415504648525,45070.463732965465,45064.287906566038,41008.546185180239,45051.858187177189,43019.113671362837,45039.323845943072,33418.261547547343,31073.84813563104,31069.263485936972,29643.470486535196,31060.031196097876,29632.871077675889,31050.714459820461,31046.024251394007,26767.791892990859,23516.122772795105,22369.862369656439,23487.800928970573,22340.910951132479,23459.346580972866,23445.069507388565,17653.095678872789,18542.887923928574,17631.589313375647,18521.895153829635,18511.357891633423,15795.779931095673,18490.201238244474,17577.338112855257,18468.934577729568,{"$f":"QR14-QR15","v":17555.441928970718},18447.557305288596,18436.826999766465,17522.386064803482,18415.282668794302,17500.206867070039,18393.626200587634,18382.755722802453,15656.456817657972,18360.929893744054,17444.257516434784,18338.99038294403,17421.675596437974,18316.936567171062,18305.866599305897,17387.584131588836,12830.876494157905,12260.186865103098,12833.045717123021,12834.132034429031,11689.895194275874,12836.308055989488,12264.14094996512,12838.488560373755,12265.72714695269,7735.8957989206701,7731.0623570525458,7345.8850405489557,7721.3786547202344,7336.0694175807912,7711.6724454546202,7706.8108698349542,6560.0197481818341,7697.0707146494742,7311.4283707295599,7687.3078046401115,7301.5308914003763,7677.5220400120852,7672.6205559299306,7286.6403619293033,7662.8003214558457,7276.6836532230809,7652.9569812682876,7648.0266149575327,6498.930532709428,7638.1484265502331,7251.6872219624574,7628.2468790212006,7241.6465149777987,7618.3218703547118,7613.3505361125563,7226.5399864044011,7603.3901436401347,7216.4385032565879,7593.4060333481912,7588.4050517430023,6436.924757885452,7578.3851708529774,7191.0774066936419,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,4432.8560058311887,{"$f":"TD14-TD15","v":4698.1201186874359},4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,4152.1800626189261,{"$f":"VP14-VP15","v":3335.5043274246282},4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14-YB15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14-AAN15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation Expense",null,{"$f":"ROW('Template Model'!G85)","v":85},{"$f":"SUM(Start:End!F85)","v":3.7537993732846671E-2},{"$f":"_xlfn.FORMULATEXT(K17)","v":"=K11"},null,null,null,{"$f":"K11","v":0},{"$f":"L11","v":0},0,0,0,0,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,3060.7485436090269,3060.7485436090269,3060.7485436090269,3060.7485436090269,3060.7485436090269,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,{"$f":"BX11","v":6388.1540178765426},6388.1540178765426,6388.1540178765426,7093.7536683814415,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,11886.341859728975,11886.341859728975,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,16324.890954213497,20788.185172723748,20788.185172723748,20788.185172723748,22085.240675194487,{"$f":"EJ11","v":22085.240675194487},22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,{"$f":"GV11","v":22085.240675194487},22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,{"$f":"JH11","v":22085.240675194487},22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,22085.240675194487,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20890.62061823214,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,20185.02096772724,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,{"$f":"LT11","v":19093.011205916991},19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,19093.011205916991,{"$f":"OF11","v":19093.011205916991},19093.011205916991,19093.011205916991,19093.011205916991,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,17075.932023689456,12612.637805179205,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,11568.968443797712,9436.1830264925447,9436.1830264925447,9436.1830264925447,9436.1830264925447,9436.1830264925447,9436.1830264925447,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,{"$f":"QR11","v":6919.311658193963},6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,6919.311658193963,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,3963.9781420715399,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,2042.3004158855988,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"TD11","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"VP11","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT  ",null,null,{"$f":"F16-F17","v":-3.7537993732846671E-2},null,null,null,null,{"$f":"K16-K17","v":0},{"$f":"L16-L17","v":0},0,0,0,0,1360.807072233288,1365.4844572651184,1272.8066036042253,1374.8661489118829,1281.8067716888743,1384.2838485303612,1388.4149986995687,1097.5982934966266,1396.6980009919346,1302.176180845411,1405.0086806596921,1310.1440039781958,1413.3471276716539,1417.5267921236016,1322.1454956570508,1425.9070594568841,1330.1797865447277,1434.3153202847154,1438.1267930247211,1140.6310526278478,1445.7669267476979,1348.8275951811795,1453.4300335518967,3726.418627273039,4024.5204387328708,4039.6688806520974,3770.0157383603114,4070.0667788368733,5471.4230201449654,5868.6761929320646,5877.8675528540307,5107.8700732572861,5896.3868742160494,5515.21319546223,5915.0887121749738,5533.1146812258858,5933.9735273818087,5943.4846963978316,5560.2970153436372,5962.6448491325364,5578.6392918562005,5981.9891466326617,5990.4709139093293,4814.2025631613169,8523.1265388313113,7964.7241677858201,8552.0966193427339,7992.4953144665196,8581.26761041795,8595.9286036616668,8034.5144011622797,8625.4019000619974,8062.7694042705079,8655.077365036781,8669.9910698653657,6946.638601846611,8699.9707444843334,8134.2584303879703,8730.1538688034452,{"$f":"BX16-BX17","v":8163.1959377135754},8760.5409617879359,8775.8111597290172,8714.1591659053283,14946.353216727211,13991.385874281061,14967.005837697112,14977.391908670566,12085.892949057865,14998.28376287046,14040.114669765475,15019.335490389762,14059.871558984532,15040.547401949689,15051.213524578945,14089.79211645491,15072.666300675226,14109.929728259527,15094.280049373572,15105.147388388819,13164.790392559584,15127.003197113247,14160.942914814566,16139.010983767485,15108.967473564737,16165.257209271911,16178.444706357144,15146.136963183713,16204.948689380386,15171.120619239033,16231.62495315368,16245.027801830694,13109.761053162898,16271.963157313568,15234.296152183337,16299.071691744261,15259.853798933613,17386.397779301842,17398.174094165955,19390.910799934754,20782.197540552981,19408.587887128873,20801.564737694738,20811.305572830111,16663.948583129764,20830.901903937265,19453.408872186134,20850.651368335151,19471.589291959433,22303.006443618902,22316.949939383394,20814.795526101396,22344.965945800908,20840.920816731548,22373.154265304398,22387.313153064115,17838.210099758897,22415.760607292617,20906.945676393432,22444.381265384724,27500.630855512387,29479.243016700802,29489.976985877252,33258.874661891641,{"$f":"EJ16-EJ17","v":35535.99163006938},33267.386088012128,35546.455987670117,35551.73706287783,31003.706041797115,35562.397141959758,33289.190343424161,35573.187975390996,33298.122812094865,35584.109784519656,35589.619874766802,33311.747930093974,35600.738567472632,33320.982567116429,35611.988799264022,35617.663313907964,28758.443950099354,35629.111285137573,33344.59987892511,35640.691373237889,33354.259615138079,35652.403813378434,35658.309739590666,33368.977865353743,35670.221153829065,33378.942763134626,35682.265518232329,35688.337632700503,28793.473031492576,35700.581879365433,33404.391091465724,35712.959688982111,33414.785414061829,35725.471310796238,35731.777379814892,33430.607919892704,35744.490192450743,33441.310591128902,35757.337450790357,35763.811577498942,28832.151135382948,35776.860988103996,33468.609059284579,35790.045492859012,33479.745754834279,35803.365355352376,35810.076128783017,33496.684343942827,35823.599527401762,33508.132772636243,35837.258953322074,35844.139761450795,31200.025436067641,35858.003739242435,33537.301688548177,35872.004429129098,33549.189020050231,35886.142109320586,35893.262408394956,33567.256237537273,35907.606101081117,33579.458887862638,35922.087490398146,35929.379910843629,{"$f":"GV16-GV17","v":28920.587002798165},35944.068383772079,33610.519766560581,35958.895275191142,33623.166482549619,35973.860878223233,35981.395788882284,33642.375604745408,35996.570014441633,33655.34143033118,36011.88369544033,36019.592925992954,28970.417056163911,36035.116357122555,33688.317017450943,36050.780003368178,33701.732361523842,36066.584173068979,36074.539051272637,33722.097410410257,36090.554589909007,33735.835864042434,36106.711434096767,36114.842944846408,29024.040801023766,36131.212343224994,33770.750160398857,36147.723845431894,33784.943881169966,36164.377775340181,36172.758252609048,33806.479639449695,36189.626437066901,33821.000683208957,36206.637870394879,36215.197409371118,31462.264682441506,36232.424341370017,33857.878970460035,36249.79535993297,33872.861331956148,36267.310804797598,36276.122793992829,33895.583358784403,36293.855521177014,33910.897474627382,36311.733535740765,36320.727134793575,29142.841306475304,36338.823735929953,33949.766342056675,36357.06650240771,33965.548134562508,36375.455790173415,36384.705491520413,33989.472781958277,36403.315234605609,34005.590982754213,36422.072400837096,36431.506381764077,29208.110508831,36450.485369017821,34046.478355199928,36469.612698533616,{"$f":"JH16-JH17","v":34063.070906565677},36488.888742825598,36498.582650187891,34088.215336519577,36518.082471229784,34105.149177553751,36537.731950593581,36547.612931519951,29277.358393495269,36567.487616157872,34148.084344513671,36587.512920309455,34165.499531936257,36607.689233429519,36617.834140839295,34191.881734232964,36638.237703900719,33757.279077312327,36145.910005275269,36160.54163473384,31418.204128788573,36189.900198251176,33823.131992750205,36219.386271508316,33849.674979055912,36249.000381053374,36263.855614676962,33493.985478149742,35857.017231300153,33521.910305293321,35888.065809578111,35903.639245493512,28853.568596079171,35934.884750129379,33592.241891814425,35966.262219419601,33620.583627597414,35997.772200765685,36013.577055245609,33663.321819637233,36045.286836843748,33691.965069183789,36077.130510604518,36093.102730915678,28987.256384280201,36125.148287610107,33764.105791448907,36157.32913331865,33793.176451702384,35566.191137709626,35584.780675492737,33306.794107873284,35622.070263085494,33340.903297698125,35659.507706809542,35678.282065432737,28782.774912289438,35715.94243920903,33426.768898009555,35753.752201156138,33461.353658854459,35791.711969187818,35810.748299385581,33513.488121088667,{"$f":"LT16-LT17","v":35848.934241556781},33548.416805212415,35887.271747469735,35906.497533041183,31276.378203412023,35945.063563469404,33636.346004436244,35983.782733870656,33671.762192765644,36022.655679990305,36042.150018441505,33725.150263016367,36081.254826780976,33760.919021066744,36120.51501346632,36140.203575567546,29124.653636739968,36179.698042726159,33850.963699666951,36219.349509996879,33887.232241528487,36259.158631498773,36279.122517850265,33941.90549671241,36319.169353993071,33978.535505933061,36359.37549333206,36379.538509418337,29301.778173239247,36419.984851593283,34070.749051605984,36460.592165650261,34107.89148125772,36501.36112464084,36521.806432192418,34163.882416353023,36562.819127583454,34201.395469881987,36603.995164620152,36624.644649990783,29483.165302951595,36666.066983692217,34295.832823661927,36707.654376072198,34333.871302179599,36749.407519690852,36770.346465543989,34391.213358315217,36812.349541813164,34429.631884030707,36854.520115233085,36875.668433309831,32078.235125687861,36918.091573907157,34526.349587826422,36960.683978506713,34565.306922288248,37003.446359771064,37024.891515291398,34624.0345157048,37067.910205258013,34663.381595655832,37111.100668499377,37132.760541422278,{"$f":"OF16-OF17","v":29859.163415786468},37176.210024416527,34762.437841262319,37219.833098872659,26170.222401104947,28162.674124502126,28157.21835108602,26151.385114622841,28146.235427685519,26138.702078347509,28135.156840451848,28129.581486531752,22110.502232180777,28118.358283684487,26106.553099383003,28107.037919391994,26093.515345625143,28095.619789237644,28089.873872237018,26073.765899454156,28078.30795324099,26060.470151979229,28066.642743781485,28060.772712968072,22011.237119365993,28048.957413136013,26026.773142015205,28037.041278679084,26013.109625194083,28025.023686402834,28018.976647964257,25992.414456548868,28006.805693502451,25978.483480959068,27994.531709276009,27988.355882876582,23932.614161490783,27975.926163487733,25943.18164767338,27963.391822253616,20805.623742368138,19504.879691833328,19500.29504213926,18074.502042737484,19491.062752300164,18063.902633878177,19481.746016022749,19477.055807596294,15198.823449193147,14079.93974630256,12933.679343163894,14051.617902478029,12904.727924639934,14023.163554480321,14008.886480896021,10733.784020678826,11623.576265734611,10712.277655181684,11602.583495635672,11592.04623343946,8876.4682729017095,11570.889580050511,10658.026454661294,11549.622919535605,{"$f":"QR16-QR17","v":10636.130270776755},11528.245647094633,11517.515341572502,10603.074406609519,11495.971010600339,10580.895208876076,11474.314542393671,11463.444064608489,8737.1451594640093,11441.618235550091,10524.945858240821,11419.678724750067,10502.363938244011,11397.624908977099,11386.554941111934,10468.272473394873,8866.8983520863658,8296.2087230315592,8869.067575051482,8870.1538923574917,7725.9170522043341,8872.3299139179471,8300.1628078935792,8874.5104183022158,8301.7490048811487,5693.5953830350718,5688.7619411669475,5303.5846246633573,5679.0782388346361,5293.7690016951929,5669.3720295690218,5664.510453949355,4517.7193322962357,5654.770298763875,5269.1279548439616,5645.0073887545132,5259.2304755147779,5635.2216241264869,5630.3201400443322,5244.3399460437049,5620.4999055702465,5234.3832373374826,5610.6565653826892,5605.7261990719344,4456.6301168238297,5595.8480106646348,5209.3868060768582,5585.9464631356022,5199.3460990921994,5576.0214544691135,5571.050120226957,5184.2395705188028,5561.0897277545355,5174.1380873709895,5551.1056174625919,5546.104635857404,4394.6243419998536,5536.0847549673781,5148.7769908080427,3442.6736657140909,3160.5619847966382,3426.0592343618919,3417.7374415163304,3135.8005033604486,{"$f":"TD16-TD17","v":3401.0646162166959},3119.2440034982574,3384.3526907536607,3375.9820225988069,2821.0697579978232,3359.2111894725513,3077.6807948787855,3342.4009123024289,3060.986366267688,3325.551052746725,3317.1112362185604,3035.8702066794622,3300.2017427015553,3019.0762196480218,3283.2523189577905,3274.7625895390274,2448.9045567731187,3257.7530079333765,2976.9156505469336,3240.7031454025246,2959.9808135488229,3223.6128608617573,3215.0525161222668,2934.5024640211141,3197.9013330207054,2917.465961433817,3180.709373170761,3172.0980573864981,2348.550353547495,3154.8446646864077,2874.6953886386009,3137.5501375849863,2857.515056926477,3120.2143321995909,3111.5309050581282,2831.6668566805565,3094.1329114344562,2814.3827104121929,3076.69327775293,3067.9578004276655,2246.7106090920947,3050.4554336217097,2770.9892399171135,3032.9110620111724,2753.5582262651224,3015.3245388594523,3006.5154244689293,2727.3323625474459,2988.8653978212769,2709.7953427369675,2971.1728506822637,2962.3105855638287,2413.3819186624314,2944.5539792337204,2665.7658247210347,2926.7544804296995,2648.0788389840354,2908.9119395040552,2899.9744813465486,2621.4673440230681,2882.067095574891,2603.6721170364071,2864.1162914114338,2855.124560148186,{"$f":"VP16-VP17","v":2038.4488249538881},2837.1083444181022,2558.9931407409213,2819.0483309329484,2541.0447877936385,2800.9443670756054,2791.8758559276648,2514.0395356957961,2773.7056792593339,2495.9806620479521,2755.4911684820645,2746.3672395796411,1931.9623854838765,2728.0859380245447,2450.6385505516409,2709.7599154687277,2432.4233281866182,2691.3890162662228,2682.186689143502,2405.0160317701748,2663.748182017197,2386.6879640057505,2645.2644068913642,2636.005494648557,1823.8615801082369,2617.4535221606802,2340.6687688953889,2598.8558871022433,2322.1810656789003,2580.212430737769,2570.8734698185435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16-YB17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16-AAN17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest",null,{"$f":"ROW('Template Model'!F178)","v":178},{"$f":"SUM(Start:End!F178)","v":0},{"$f":"_xlfn.FORMULATEXT(K19)","v":"=SUM(Start:End!K178)"},{"$f":"MID(G19,FIND(\"!\",G19,1)+2,FIND(\")\",G19,1)-FIND(\"!\",G19,1)-2)","v":"178"},{"$f":"(VALUE(H19)-E19)=0","v":true},null,{"$f":"SUM(Start:End!K178)","v":0},{"$f":"SUM(Start:End!L178)","v":0},{"$f":"SUM(Start:End!M178)","v":0},{"$f":"SUM(Start:End!N178)","v":0},{"$f":"SUM(Start:End!O178)","v":0},{"$f":"SUM(Start:End!P178)","v":0},{"$f":"SUM(Start:End!Q178)","v":0},{"$f":"SUM(Start:End!R178)","v":0},{"$f":"SUM(Start:End!S178)","v":0},{"$f":"SUM(Start:End!T178)","v":0},{"$f":"SUM(Start:End!U178)","v":0},{"$f":"SUM(Start:End!V178)","v":5883.566093845061},{"$f":"SUM(Start:End!W178)","v":0},{"$f":"SUM(Start:End!X178)","v":0},{"$f":"SUM(Start:End!Y178)","v":0},{"$f":"SUM(Start:End!Z178)","v":0},{"$f":"SUM(Start:End!AA178)","v":0},{"$f":"SUM(Start:End!AB178)","v":5762.869564546585},{"$f":"SUM(Start:End!AC178)","v":0},{"$f":"SUM(Start:End!AD178)","v":0},{"$f":"SUM(Start:End!AE178)","v":0},{"$f":"SUM(Start:End!AF178)","v":0},{"$f":"SUM(Start:End!AG178)","v":0},{"$f":"SUM(Start:End!AH178)","v":5642.0926837215102},{"$f":"SUM(Start:End!AI178)","v":0},{"$f":"SUM(Start:End!AJ178)","v":0},{"$f":"SUM(Start:End!AK178)","v":0},{"$f":"SUM(Start:End!AL178)","v":0},{"$f":"SUM(Start:End!AM178)","v":0},{"$f":"SUM(Start:End!AN178)","v":5511.5105748954802},{"$f":"SUM(Start:End!AO178)","v":0},{"$f":"SUM(Start:End!AP178)","v":0},{"$f":"SUM(Start:End!AQ178)","v":0},{"$f":"SUM(Start:End!AR178)","v":0},{"$f":"SUM(Start:End!AS178)","v":10880.000000000005},{"$f":"SUM(Start:End!AT178)","v":5380.9912974980225},{"$f":"SUM(Start:End!AU178)","v":0},{"$f":"SUM(Start:End!AV178)","v":0},{"$f":"SUM(Start:End!AW178)","v":0},{"$f":"SUM(Start:End!AX178)","v":4102.8095525312665},{"$f":"SUM(Start:End!AY178)","v":10791.351661690307},{"$f":"SUM(Start:End!AZ178)","v":5240.5598976189294},{"$f":"SUM(Start:End!BA178)","v":0},{"$f":"SUM(Start:End!BB178)","v":0},{"$f":"SUM(Start:End!BC178)","v":0},{"$f":"SUM(Start:End!BD178)","v":3937.5444573580162},{"$f":"SUM(Start:End!BE178)","v":10696.370513361635},{"$f":"SUM(Start:End!BF178)","v":5098.3748301706646},{"$f":"SUM(Start:End!BG178)","v":0},{"$f":"SUM(Start:End!BH178)","v":0},{"$f":"SUM(Start:End!BI178)","v":0},{"$f":"SUM(Start:End!BJ178)","v":3769.2706491133722},{"$f":"SUM(Start:End!BK178)","v":10594.862135169877},{"$f":"SUM(Start:End!BL178)","v":4947.4855451488665},{"$f":"SUM(Start:End!BM178)","v":0},{"$f":"SUM(Start:End!BN178)","v":12800.000000000002},{"$f":"SUM(Start:End!BO178)","v":0},{"$f":"SUM(Start:End!BP178)","v":3605.0584700836012},{"$f":"SUM(Start:End!BQ178)","v":10488.791341829532},{"$f":"SUM(Start:End!BR178)","v":4796.7806313514611},{"$f":"SUM(Start:End!BS178)","v":0},{"$f":"SUM(Start:End!BT178)","v":12695.040798465687},{"$f":"SUM(Start:End!BU178)","v":0},{"$f":"SUM(Start:End!BV178)","v":3436.4397198667766},{"$f":"SUM(Start:End!BW178)","v":10373.668306553365},{"$f":"SUM(Start:End!BX178)","v":4636.1044028373972},{"$f":"SUM(Start:End!BY178)","v":0},{"$f":"SUM(Start:End!BZ178)","v":12592.278999457852},{"$f":"SUM(Start:End!CA178)","v":0},{"$f":"SUM(Start:End!CB178)","v":3271.7157723497198},{"$f":"SUM(Start:End!CC178)","v":10253.634595559381},{"$f":"SUM(Start:End!CD178)","v":4475.7820226839458},{"$f":"SUM(Start:End!CE178)","v":0},{"$f":"SUM(Start:End!CF178)","v":14165.138385811837},{"$f":"SUM(Start:End!CG178)","v":17920.000000000004},{"$f":"SUM(Start:End!CH178)","v":3102.6077407034927},{"$f":"SUM(Start:End!CI178)","v":10124.061459494424},{"$f":"SUM(Start:End!CJ178)","v":4305.1954956481286},{"$f":"SUM(Start:End!CK178)","v":0},{"$f":"SUM(Start:End!CL178)","v":13981.89146521996},{"$f":"SUM(Start:End!CM178)","v":17578.360670368671},{"$f":"SUM(Start:End!CN178)","v":2937.2285482101565},{"$f":"SUM(Start:End!CO178)","v":9989.2103992455068},{"$f":"SUM(Start:End!CP178)","v":4134.821222685714},{"$f":"SUM(Start:End!CQ178)","v":0},{"$f":"SUM(Start:End!CR178)","v":13783.42845584271},{"$f":"SUM(Start:End!CS178)","v":17227.532440928699},{"$f":"SUM(Start:End!CT178)","v":2767.4843008778494},{"$f":"SUM(Start:End!CU178)","v":9844.3094044149911},{"$f":"SUM(Start:End!CV178)","v":3953.8798494451908},{"$f":"SUM(Start:End!CW178)","v":0},{"$f":"SUM(Start:End!CX178)","v":13584.518941292796},{"$f":"SUM(Start:End!CY178)","v":16872.084653039678},{"$f":"SUM(Start:End!CZ178)","v":7463.9779077419225},{"$f":"SUM(Start:End!DA178)","v":9691.3782459346385},{"$f":"SUM(Start:End!DB178)","v":3771.1804998499347},{"$f":"SUM(Start:End!DC178)","v":0},{"$f":"SUM(Start:End!DD178)","v":13372.97418275296},{"$f":"SUM(Start:End!DE178)","v":16511.960604932192},{"$f":"SUM(Start:End!DF178)","v":7256.0306798142319},{"$f":"SUM(Start:End!DG178)","v":9530.1800519534409},{"$f":"SUM(Start:End!DH178)","v":3579.3848376744163},{"$f":"SUM(Start:End!DI178)","v":0},{"$f":"SUM(Start:End!DJ178)","v":13163.833348372702},{"$f":"SUM(Start:End!DK178)","v":16151.820945731943},{"$f":"SUM(Start:End!DL178)","v":7052.3446332549156},{"$f":"SUM(Start:End!DM178)","v":9362.9078271268791},{"$f":"SUM(Start:End!DN178)","v":6577.7519178834991},{"$f":"SUM(Start:End!DO178)","v":0},{"$f":"SUM(Start:End!DP178)","v":25898.658571558815},{"$f":"SUM(Start:End!DQ178)","v":15782.266216207743},{"$f":"SUM(Start:End!DR178)","v":6840.0763727301855},{"$f":"SUM(Start:End!DS178)","v":9184.48945200253},{"$f":"SUM(Start:End!DT178)","v":6257.0706216835097},{"$f":"SUM(Start:End!DU178)","v":0},{"$f":"SUM(Start:End!DV178)","v":25471.191306141685},{"$f":"SUM(Start:End!DW178)","v":15412.581329452159},{"$f":"SUM(Start:End!DX178)","v":6631.8625591210475},{"$f":"SUM(Start:End!DY178)","v":8999.5671404009827},{"$f":"SUM(Start:End!DZ178)","v":14990.59784324501},{"$f":"SUM(Start:End!EA178)","v":0},{"$f":"SUM(Start:End!EB178)","v":25014.750060494349},{"$f":"SUM(Start:End!EC178)","v":15033.365638113679},{"$f":"SUM(Start:End!ED178)","v":6414.9550797707179},{"$f":"SUM(Start:End!EE178)","v":8802.9116555921082},{"$f":"SUM(Start:End!EF178)","v":14551.715864125448},{"$f":"SUM(Start:End!EG178)","v":0},{"$f":"SUM(Start:End!EH178)","v":24566.594081029943},{"$f":"SUM(Start:End!EI178)","v":14653.902859821948},{"$f":"SUM(Start:End!EJ178)","v":6201.8927798097393},{"$f":"SUM(Start:End!EK178)","v":28759.2994250431},{"$f":"SUM(Start:End!EL178)","v":14116.263559231922},{"$f":"SUM(Start:End!EM178)","v":0},{"$f":"SUM(Start:End!EN178)","v":33688.916297994001},{"$f":"SUM(Start:End!EO178)","v":14264.791144517525},{"$f":"SUM(Start:End!EP178)","v":5980.0176777657962},{"$f":"SUM(Start:End!EQ178)","v":28017.707082753943},{"$f":"SUM(Start:End!ER178)","v":13654.157066508262},{"$f":"SUM(Start:End!ES178)","v":0},{"$f":"SUM(Start:End!ET178)","v":32836.655229131691},{"$f":"SUM(Start:End!EU178)","v":13870.595046434926},{"$f":"SUM(Start:End!EV178)","v":5759.6737122427721},{"$f":"SUM(Start:End!EW178)","v":27257.367066607017},{"$f":"SUM(Start:End!EX178)","v":13190.059053068377},{"$f":"SUM(Start:End!EY178)","v":0},{"$f":"SUM(Start:End!EZ178)","v":31947.711566868191},{"$f":"SUM(Start:End!FA178)","v":13471.253046652224},{"$f":"SUM(Start:End!FB178)","v":5532.4498489575453},{"$f":"SUM(Start:End!FC178)","v":26477.837094525123},{"$f":"SUM(Start:End!FD178)","v":12703.610439489319},{"$f":"SUM(Start:End!FE178)","v":0},{"$f":"SUM(Start:End!FF178)","v":31073.279025637727},{"$f":"SUM(Start:End!FG178)","v":13071.420947493059},{"$f":"SUM(Start:End!FH178)","v":5308.6430934728169},{"$f":"SUM(Start:End!FI178)","v":25687.503682853221},{"$f":"SUM(Start:End!FJ178)","v":12219.869787039075},{"$f":"SUM(Start:End!FK178)","v":0},{"$f":"SUM(Start:End!FL178)","v":30151.276605015955},{"$f":"SUM(Start:End!FM178)","v":12661.694413674662},{"$f":"SUM(Start:End!FN178)","v":5075.7605200445441},{"$f":"SUM(Start:End!FO178)","v":24868.403096950016},{"$f":"SUM(Start:End!FP178)","v":11708.118364631151},{"$f":"SUM(Start:End!FQ178)","v":0},{"$f":"SUM(Start:End!FR178)","v":29243.216519462818},{"$f":"SUM(Start:End!FS178)","v":12251.353453411302},{"$f":"SUM(Start:End!FT178)","v":4846.0764892296556},{"$f":"SUM(Start:End!FU178)","v":24037.649379014343},{"$f":"SUM(Start:End!FV178)","v":11198.686858939247},{"$f":"SUM(Start:End!FW178)","v":0},{"$f":"SUM(Start:End!FX178)","v":28286.838628559068},{"$f":"SUM(Start:End!FY178)","v":11830.992486092709},{"$f":"SUM(Start:End!FZ178)","v":4607.1731422804496},{"$f":"SUM(Start:End!GA178)","v":23177.095018579377},{"$f":"SUM(Start:End!GB178)","v":10660.530967178511},{"$f":"SUM(Start:End!GC178)","v":0},{"$f":"SUM(Start:End!GD178)","v":27343.810567507986},{"$f":"SUM(Start:End!GE178)","v":11409.890268179728},{"$f":"SUM(Start:End!GF178)","v":4371.2461016221232},{"$f":"SUM(Start:End!GG178)","v":22303.998042519299},{"$f":"SUM(Start:End!GH178)","v":10124.287095732829},{"$f":"SUM(Start:End!GI178)","v":0},{"$f":"SUM(Start:End!GJ178)","v":26351.688356461869},{"$f":"SUM(Start:End!GK178)","v":10978.639961029385},{"$f":"SUM(Start:End!GL178)","v":4125.9476766814996},{"$f":"SUM(Start:End!GM178)","v":21400.021361482955},{"$f":"SUM(Start:End!GN178)","v":9558.5798116696278},{"$f":"SUM(Start:End!GO178)","v":0},{"$f":"SUM(Start:End!GP178)","v":25361.81508330888},{"$f":"SUM(Start:End!GQ178)","v":10541.80110339877},{"$f":"SUM(Start:End!GR178)","v":4060.7595318334807},{"$f":"SUM(Start:End!GS178)","v":20473.477707244427},{"$f":"SUM(Start:End!GT178)","v":8989.0721766469815},{"$f":"SUM(Start:End!GU178)","v":0},{"$f":"SUM(Start:End!GV178)","v":24332.315812879977},{"$f":"SUM(Start:End!GW178)","v":10099.307134541874},{"$f":"SUM(Start:End!GX178)","v":3991.3245993864075},{"$f":"SUM(Start:End!GY178)","v":19523.839163956851},{"$f":"SUM(Start:End!GZ178)","v":8692.101896972039},{"$f":"SUM(Start:End!HA178)","v":0},{"$f":"SUM(Start:End!HB178)","v":23414.166953645577},{"$f":"SUM(Start:End!HC178)","v":9655.8087891859013},{"$f":"SUM(Start:End!HD178)","v":3922.3237392950709},{"$f":"SUM(Start:End!HE178)","v":18559.748833365731},{"$f":"SUM(Start:End!HF178)","v":8397.8715895393016},{"$f":"SUM(Start:End!HG178)","v":0},{"$f":"SUM(Start:End!HH178)","v":22448.810555991869},{"$f":"SUM(Start:End!HI178)","v":9201.8966392814891},{"$f":"SUM(Start:End!HJ178)","v":3847.9969046528008},{"$f":"SUM(Start:End!HK178)","v":17562.472236873204},{"$f":"SUM(Start:End!HL178)","v":8086.8655971026055},{"$f":"SUM(Start:End!HM178)","v":0},{"$f":"SUM(Start:End!HN178)","v":21494.840851484318},{"$f":"SUM(Start:End!HO178)","v":8746.8455757370266},{"$f":"SUM(Start:End!HP178)","v":3774.0347498933643},{"$f":"SUM(Start:End!HQ178)","v":16549.723862280378},{"$f":"SUM(Start:End!HR178)","v":7778.3783027396667},{"$f":"SUM(Start:End!HS178)","v":0},{"$f":"SUM(Start:End!HT178)","v":20492.858261516245},{"$f":"SUM(Start:End!HU178)","v":8281.244876757477},{"$f":"SUM(Start:End!HV178)","v":3694.5897643564481},{"$f":"SUM(Start:End!HW178)","v":15502.561100321373},{"$f":"SUM(Start:End!HX178)","v":7452.7372812694684},{"$f":"SUM(Start:End!HY178)","v":0},{"$f":"SUM(Start:End!HZ178)","v":19501.639540634296},{"$f":"SUM(Start:End!IA178)","v":7814.3681344307543},{"$f":"SUM(Start:End!IB178)","v":3615.4359906337672},{"$f":"SUM(Start:End!IC178)","v":14438.85917951155},{"$f":"SUM(Start:End!ID178)","v":7129.3829335918499},{"$f":"SUM(Start:End!IE178)","v":0},{"$f":"SUM(Start:End!IF178)","v":18461.572315127069},{"$f":"SUM(Start:End!IG178)","v":7336.8033232747339},{"$f":"SUM(Start:End!IH178)","v":3530.6370885131755},{"$f":"SUM(Start:End!II178)","v":13339.460776104568},{"$f":"SUM(Start:End!IJ178)","v":6788.4831638121032},{"$f":"SUM(Start:End!IK178)","v":0},{"$f":"SUM(Start:End!IL178)","v":17421.611565663577},{"$f":"SUM(Start:End!IM178)","v":6853.1047734951781},{"$f":"SUM(Start:End!IN178)","v":3445.0477919810241},{"$f":"SUM(Start:End!IO178)","v":12212.937003805029},{"$f":"SUM(Start:End!IP178)","v":6446.2904546752516},{"$f":"SUM(Start:End!IQ178)","v":0},{"$f":"SUM(Start:End!IR178)","v":16341.743293389653},{"$f":"SUM(Start:End!IS178)","v":6363.2006948695944},{"$f":"SUM(Start:End!IT178)","v":3354.629223914018},{"$f":"SUM(Start:End!IU178)","v":11058.658304655724},{"$f":"SUM(Start:End!IV178)","v":6089.4161030046143},{"$f":"SUM(Start:End!IW178)","v":0},{"$f":"SUM(Start:End!IX178)","v":15271.308991650702},{"$f":"SUM(Start:End!IY178)","v":5871.7365725445143},{"$f":"SUM(Start:End!IZ178)","v":3264.3415629765263},{"$f":"SUM(Start:End!JA178)","v":9885.551203117755},{"$f":"SUM(Start:End!JB178)","v":5734.3289010000744},{"$f":"SUM(Start:End!JC178)","v":0},{"$f":"SUM(Start:End!JD178)","v":14150.255393057414},{"$f":"SUM(Start:End!JE178)","v":5369.2977096415379},{"$f":"SUM(Start:End!JF178)","v":3168.0666126939345},{"$f":"SUM(Start:End!JG178)","v":8674.0082670778102},{"$f":"SUM(Start:End!JH178)","v":5516.7062188432665},{"$f":"SUM(Start:End!JI178)","v":0},{"$f":"SUM(Start:End!JJ178)","v":13037.930271918436},{"$f":"SUM(Start:End!JK178)","v":4865.1537098833451},{"$f":"SUM(Start:End!JL178)","v":3071.8357286749329},{"$f":"SUM(Start:End!JM178)","v":7442.4142065949427},{"$f":"SUM(Start:End!JN178)","v":5298.7278088146331},{"$f":"SUM(Start:End!JO178)","v":0},{"$f":"SUM(Start:End!JP178)","v":11874.052156882151},{"$f":"SUM(Start:End!JQ178)","v":4349.8885468610151},{"$f":"SUM(Start:End!JR178)","v":2969.4376484658806},{"$f":"SUM(Start:End!JS178)","v":6170.9258247778489},{"$f":"SUM(Start:End!JT178)","v":5067.7060588312779},{"$f":"SUM(Start:End!JU178)","v":0},{"$f":"SUM(Start:End!JV178)","v":11219.851913178974},{"$f":"SUM(Start:End!JW178)","v":3832.7704915868026},{"$f":"SUM(Start:End!JX178)","v":2866.9919376060971},{"$f":"SUM(Start:End!JY178)","v":4878.1072044853172},{"$f":"SUM(Start:End!JZ178)","v":4836.122951303304},{"$f":"SUM(Start:End!KA178)","v":0},{"$f":"SUM(Start:End!KB178)","v":10531.735108163695},{"$f":"SUM(Start:End!KC178)","v":3304.3821820464277},{"$f":"SUM(Start:End!KD178)","v":2758.1928078803121},{"$f":"SUM(Start:End!KE178)","v":4096.9904768935767},{"$f":"SUM(Start:End!KF178)","v":4591.0975540275658},{"$f":"SUM(Start:End!KG178)","v":0},{"$f":"SUM(Start:End!KH178)","v":9840.3046248725914},{"$f":"SUM(Start:End!KI178)","v":2769.2725975022595},{"$f":"SUM(Start:End!KJ178)","v":2648.1841199125306},{"$f":"SUM(Start:End!KK178)","v":3302.6109101192415},{"$f":"SUM(Start:End!KL178)","v":4343.1216411284631},{"$f":"SUM(Start:End!KM178)","v":0},{"$f":"SUM(Start:End!KN178)","v":9120.3335456379591},{"$f":"SUM(Start:End!KO178)","v":2227.3645834635158},{"$f":"SUM(Start:End!KP178)","v":2532.6730898733858},{"$f":"SUM(Start:End!KQ178)","v":2494.7267255227889},{"$f":"SUM(Start:End!KR178)","v":4083.4193095725905},{"$f":"SUM(Start:End!KS178)","v":0},{"$f":"SUM(Start:End!KT178)","v":8402.8275858514717},{"$f":"SUM(Start:End!KU178)","v":1683.298248612065},{"$f":"SUM(Start:End!KV178)","v":2416.9151691398629},{"$f":"SUM(Start:End!KW178)","v":1679.188822925305},{"$f":"SUM(Start:End!KX178)","v":3822.7096819062467},{"$f":"SUM(Start:End!KY178)","v":0},{"$f":"SUM(Start:End!KZ178)","v":7649.7951076805239},{"$f":"SUM(Start:End!LA178)","v":1127.6535085803396},{"$f":"SUM(Start:End!LB178)","v":2294.4110310408919},{"$f":"SUM(Start:End!LC178)","v":843.67351484523442},{"$f":"SUM(Start:End!LD178)","v":3547.7159808152824},{"$f":"SUM(Start:End!LE178)","v":0},{"$f":"SUM(Start:End!LF178)","v":6898.6933562344802},{"$f":"SUM(Start:End!LG178)","v":569.69456979372626},{"$f":"SUM(Start:End!LH178)","v":2171.5523891043717},{"$f":"SUM(Start:End!LI178)","v":-6.9893625143216939E-12},{"$f":"SUM(Start:End!LJ178)","v":3271.4745094161876},{"$f":"SUM(Start:End!LK178)","v":0},{"$f":"SUM(Start:End!LL178)","v":6111.2174204170697},{"$f":"SUM(Start:End!LM178)","v":6.5483618527650841E-13},{"$f":"SUM(Start:End!LN178)","v":2041.7408613904067},{"$f":"SUM(Start:End!LO178)","v":-7.1291497646081252E-12},{"$f":"SUM(Start:End!LP178)","v":2980.5058772327579},{"$f":"SUM(Start:End!LQ178)","v":0},{"$f":"SUM(Start:End!LR178)","v":5325.1123954965096},{"$f":"SUM(Start:End!LS178)","v":6.6793290898203865E-13},{"$f":"SUM(Start:End!LT178)","v":1911.4614414732112},{"$f":"SUM(Start:End!LU178)","v":-7.2717327599002894E-12},{"$f":"SUM(Start:End!LV178)","v":2688.0363620594603},{"$f":"SUM(Start:End!LW178)","v":0},{"$f":"SUM(Start:End!LX178)","v":4501.754768940782},{"$f":"SUM(Start:End!LY178)","v":6.8129156716167925E-13},{"$f":"SUM(Start:End!LZ178)","v":1774.015130820085},{"$f":"SUM(Start:End!MA178)","v":-7.4171674150982919E-12},{"$f":"SUM(Start:End!MB178)","v":2380.3807561827693},{"$f":"SUM(Start:End!MC178)","v":0},{"$f":"SUM(Start:End!MD178)","v":3672.6870331793943},{"$f":"SUM(Start:End!ME178)","v":6.9491739850491299E-13},{"$f":"SUM(Start:End!MF178)","v":1634.8513313533085},{"$f":"SUM(Start:End!MG178)","v":-7.5655107634002623E-12},{"$f":"SUM(Start:End!MH178)","v":2068.6529312916632},{"$f":"SUM(Start:End!MI178)","v":0},{"$f":"SUM(Start:End!MJ178)","v":2811.8211476186148},{"$f":"SUM(Start:End!MK178)","v":7.0881574647501119E-13},{"$f":"SUM(Start:End!ML178)","v":1489.4065943659423},{"$f":"SUM(Start:End!MM178)","v":-7.7168209786682693E-12},{"$f":"SUM(Start:End!MN178)","v":1743.5225662293749},{"$f":"SUM(Start:End!MO178)","v":0},{"$f":"SUM(Start:End!MP178)","v":1951.123292658345},{"$f":"SUM(Start:End!MQ178)","v":7.2299206140451127E-13},{"$f":"SUM(Start:End!MR178)","v":1343.2483840026093},{"$f":"SUM(Start:End!MS178)","v":-7.8711573982416308E-12},{"$f":"SUM(Start:End!MT178)","v":1416.3440201561539},{"$f":"SUM(Start:End!MU178)","v":0},{"$f":"SUM(Start:End!MV178)","v":1569.1769113794273},{"$f":"SUM(Start:End!MW178)","v":7.374519026326016E-13},{"$f":"SUM(Start:End!MX178)","v":1189.4716683935924},{"$f":"SUM(Start:End!MY178)","v":-8.0285805462064657E-12},{"$f":"SUM(Start:End!MZ178)","v":1073.0105987303284},{"$f":"SUM(Start:End!NA178)","v":0},{"$f":"SUM(Start:End!NB178)","v":1190.7375706289397},{"$f":"SUM(Start:End!NC178)","v":7.5220094068525343E-13},{"$f":"SUM(Start:End!ND178)","v":1034.8491802264487},{"$f":"SUM(Start:End!NE178)","v":-8.1891521571305939E-12},{"$f":"SUM(Start:End!NF178)","v":727.33451980006737},{"$f":"SUM(Start:End!NG178)","v":0},{"$f":"SUM(Start:End!NH178)","v":796.84561276690204},{"$f":"SUM(Start:End!NI178)","v":7.6724495949895865E-13},{"$f":"SUM(Start:End!NJ178)","v":872.37042464848469},{"$f":"SUM(Start:End!NK178)","v":-8.3529352002732057E-12},{"$f":"SUM(Start:End!NL178)","v":364.99332376600779},{"$f":"SUM(Start:End!NM178)","v":0},{"$f":"SUM(Start:End!NN178)","v":406.2542437842763},{"$f":"SUM(Start:End!NO178)","v":7.8258985868893771E-13},{"$f":"SUM(Start:End!NP178)","v":708.90674012470947},{"$f":"SUM(Start:End!NQ178)","v":-8.519993904278669E-12},{"$f":"SUM(Start:End!NR178)","v":-2.392721950211056E-11},{"$f":"SUM(Start:End!NS178)","v":0},{"$f":"SUM(Start:End!NT178)","v":-3.6636308390625979E-11},{"$f":"SUM(Start:End!NU178)","v":7.9824165586271639E-13},{"$f":"SUM(Start:End!NV178)","v":537.34049762361371},{"$f":"SUM(Start:End!NW178)","v":-8.6903937823642402E-12},{"$f":"SUM(Start:End!NX178)","v":-2.4405763892152774E-11},{"$f":"SUM(Start:End!NY178)","v":0},{"$f":"SUM(Start:End!NZ178)","v":-3.7369034558438479E-11},{"$f":"SUM(Start:End!OA178)","v":8.1420648897997083E-13},{"$f":"SUM(Start:End!OB178)","v":363.44384552454142},{"$f":"SUM(Start:End!OC178)","v":-8.8642016580115264E-12},{"$f":"SUM(Start:End!OD178)","v":-2.4893879169995827E-11},{"$f":"SUM(Start:End!OE178)","v":0},{"$f":"SUM(Start:End!OF178)","v":-3.8116415249607261E-11},{"$f":"SUM(Start:End!OG178)","v":8.3049061875957022E-13},{"$f":"SUM(Start:End!OH178)","v":182.36467338617706},{"$f":"SUM(Start:End!OI178)","v":-9.041485691171755E-12},{"$f":"SUM(Start:End!OJ178)","v":-2.5391756753395741E-11},{"$f":"SUM(Start:End!OK178)","v":0},{"$f":"SUM(Start:End!OL178)","v":-3.8878743554599401E-11},{"$f":"SUM(Start:End!OM178)","v":8.4710043113476152E-13},{"$f":"SUM(Start:End!ON178)","v":-4.2564352042973047E-12},{"$f":"SUM(Start:End!OO178)","v":-1.5168745053519801E-11},{"$f":"SUM(Start:End!OP178)","v":-2.5899591888463664E-11},{"$f":"SUM(Start:End!OQ178)","v":0},{"$f":"SUM(Start:End!OR178)","v":-3.9656318425691392E-11},{"$f":"SUM(Start:End!OS178)","v":8.6404243975745689E-13},{"$f":"SUM(Start:End!OT178)","v":-4.3415639083832511E-12},{"$f":"SUM(Start:End!OU178)","v":-1.5472119954590193E-11},{"$f":"SUM(Start:End!OV178)","v":-2.6417583726232933E-11},{"$f":"SUM(Start:End!OW178)","v":0},{"$f":"SUM(Start:End!OX178)","v":-4.0449444794205215E-11},{"$f":"SUM(Start:End!OY178)","v":8.8132328855260612E-13},{"$f":"SUM(Start:End!OZ178)","v":-4.4283951865509161E-12},{"$f":"SUM(Start:End!PA178)","v":-1.5781562353681999E-11},{"$f":"SUM(Start:End!PB178)","v":-2.6945935400757592E-11},{"$f":"SUM(Start:End!PC178)","v":0},{"$f":"SUM(Start:End!PD178)","v":-4.1258433690089315E-11},{"$f":"SUM(Start:End!PE178)","v":8.989497543236582E-13},{"$f":"SUM(Start:End!PF178)","v":-4.5169630902819331E-12},{"$f":"SUM(Start:End!PG178)","v":-1.6097193600755636E-11},{"$f":"SUM(Start:End!PH178)","v":-2.7484854108772747E-11},{"$f":"SUM(Start:End!PI178)","v":0},{"$f":"SUM(Start:End!PJ178)","v":-4.2083602363891114E-11},{"$f":"SUM(Start:End!PK178)","v":9.1692874941013146E-13},{"$f":"SUM(Start:End!PL178)","v":-4.6073023520875721E-12},{"$f":"SUM(Start:End!PM178)","v":-1.6419137472770752E-11},{"$f":"SUM(Start:End!PN178)","v":-2.8034551190948204E-11},{"$f":"SUM(Start:End!PO178)","v":0},{"$f":"SUM(Start:End!PP178)","v":-4.2925274411168935E-11},{"$f":"SUM(Start:End!PQ178)","v":9.3526732439833393E-13},{"$f":"SUM(Start:End!PR178)","v":-4.699448399129325E-12},{"$f":"SUM(Start:End!PS178)","v":-1.6747520222226166E-11},{"$f":"SUM(Start:End!PT178)","v":-2.8595242214767164E-11},{"$f":"SUM(Start:End!PU178)","v":0},{"$f":"SUM(Start:End!PV178)","v":-4.378377989939231E-11},{"$f":"SUM(Start:End!PW178)","v":9.5397267088630071E-13},{"$f":"SUM(Start:End!PX178)","v":-4.7934373671119103E-12},{"$f":"SUM(Start:End!PY178)","v":0},{"$f":"SUM(Start:End!PZ178)","v":-1.2860560011121547E-11},{"$f":"SUM(Start:End!QA178)","v":0},{"$f":"SUM(Start:End!QB178)","v":-4.4659455497380154E-11},{"$f":"SUM(Start:End!QC178)","v":9.7305212430402687E-13},{"$f":"SUM(Start:End!QD178)","v":-4.8893061144541488E-12},{"$f":"SUM(Start:End!QE178)","v":0},{"$f":"SUM(Start:End!QF178)","v":-1.3117771211343978E-11},{"$f":"SUM(Start:End!QG178)","v":0},{"$f":"SUM(Start:End!QH178)","v":-1.30905701456401E-11},{"$f":"SUM(Start:End!QI178)","v":9.9251316679010741E-13},{"$f":"SUM(Start:End!QJ178)","v":-4.9870922367432323E-12},{"$f":"SUM(Start:End!QK178)","v":0},{"$f":"SUM(Start:End!QL178)","v":-1.3380126635570856E-11},{"$f":"SUM(Start:End!QM178)","v":0},{"$f":"SUM(Start:End!QN178)","v":-6.0625194505522295E-12},{"$f":"SUM(Start:End!QO178)","v":1.0123634301259095E-12},{"$f":"SUM(Start:End!QP178)","v":-5.0868340814780964E-12},{"$f":"SUM(Start:End!QQ178)","v":0},{"$f":"SUM(Start:End!QR178)","v":-1.3647729168282275E-11},{"$f":"SUM(Start:End!QS178)","v":0},{"$f":"SUM(Start:End!QT178)","v":-6.1837698395632747E-12},{"$f":"SUM(Start:End!QU178)","v":1.0326106987284277E-12},{"$f":"SUM(Start:End!QV178)","v":-5.1885707631076591E-12},{"$f":"SUM(Start:End!QW178)","v":0},{"$f":"SUM(Start:End!QX178)","v":-1.3920683751647919E-11},{"$f":"SUM(Start:End!QY178)","v":0},{"$f":"SUM(Start:End!QZ178)","v":-6.3074452363545384E-12},{"$f":"SUM(Start:End!RA178)","v":1.0532629127029963E-12},{"$f":"SUM(Start:End!RB178)","v":-5.2923421783698127E-12},{"$f":"SUM(Start:End!RC178)","v":0},{"$f":"SUM(Start:End!RD178)","v":-1.4199097426680876E-11},{"$f":"SUM(Start:End!RE178)","v":0},{"$f":"SUM(Start:End!RF178)","v":-6.4335941410816297E-12},{"$f":"SUM(Start:End!RG178)","v":1.0743281709570561E-12},{"$f":"SUM(Start:End!RH178)","v":-5.398189021937209E-12},{"$f":"SUM(Start:End!RI178)","v":0},{"$f":"SUM(Start:End!RJ178)","v":-1.4483079375214496E-11},{"$f":"SUM(Start:End!RK178)","v":0},{"$f":"SUM(Start:End!RL178)","v":-6.5622660239032633E-12},{"$f":"SUM(Start:End!RM178)","v":0},{"$f":"SUM(Start:End!RN178)","v":-5.5061528023759538E-12},{"$f":"SUM(Start:End!RO178)","v":0},{"$f":"SUM(Start:End!RP178)","v":-1.4772740962718782E-11},{"$f":"SUM(Start:End!RQ178)","v":0},{"$f":"SUM(Start:End!RR178)","v":-6.693511344381329E-12},{"$f":"SUM(Start:End!RS178)","v":0},{"$f":"SUM(Start:End!RT178)","v":-5.6162758584234722E-12},{"$f":"SUM(Start:End!RU178)","v":0},{"$f":"SUM(Start:End!RV178)","v":0},{"$f":"SUM(Start:End!RW178)","v":0},{"$f":"SUM(Start:End!RX178)","v":-6.8273815712689546E-12},{"$f":"SUM(Start:End!RY178)","v":0},{"$f":"SUM(Start:End!RZ178)","v":-5.7286013755919427E-12},{"$f":"SUM(Start:End!SA178)","v":0},{"$f":"SUM(Start:End!SB178)","v":0},{"$f":"SUM(Start:End!SC178)","v":0},{"$f":"SUM(Start:End!SD178)","v":-6.9639292026943334E-12},{"$f":"SUM(Start:End!SE178)","v":0},{"$f":"SUM(Start:End!SF178)","v":-5.8431734031037804E-12},{"$f":"SUM(Start:End!SG178)","v":0},{"$f":"SUM(Start:End!SH178)","v":0},{"$f":"SUM(Start:End!SI178)","v":0},{"$f":"SUM(Start:End!SJ178)","v":-7.1032077867482196E-12},{"$f":"SUM(Start:End!SK178)","v":0},{"$f":"SUM(Start:End!SL178)","v":-5.9600368711658562E-12},{"$f":"SUM(Start:End!SM178)","v":0},{"$f":"SUM(Start:End!SN178)","v":0},{"$f":"SUM(Start:End!SO178)","v":0},{"$f":"SUM(Start:End!SP178)","v":-7.2452719424831846E-12},{"$f":"SUM(Start:End!SQ178)","v":0},{"$f":"SUM(Start:End!SR178)","v":-6.0792376085891738E-12},{"$f":"SUM(Start:End!SS178)","v":0},{"$f":"SUM(Start:End!ST178)","v":0},{"$f":"SUM(Start:End!SU178)","v":0},{"$f":"SUM(Start:End!SV178)","v":-7.3901773813328475E-12},{"$f":"SUM(Start:End!SW178)","v":0},{"$f":"SUM(Start:End!SX178)","v":-6.2008223607609565E-12},{"$f":"SUM(Start:End!SY178)","v":0},{"$f":"SUM(Start:End!SZ178)","v":0},{"$f":"SUM(Start:End!TA178)","v":0},{"$f":"SUM(Start:End!TB178)","v":-7.5379809289595059E-12},{"$f":"SUM(Start:End!TC178)","v":0},{"$f":"SUM(Start:End!TD178)","v":0},{"$f":"SUM(Start:End!TE178)","v":0},{"$f":"SUM(Start:End!TF178)","v":0},{"$f":"SUM(Start:End!TG178)","v":0},{"$f":"SUM(Start:End!TH178)","v":-7.6887405475386963E-12},{"$f":"SUM(Start:End!TI178)","v":0},{"$f":"SUM(Start:End!TJ178)","v":0},{"$f":"SUM(Start:End!TK178)","v":0},{"$f":"SUM(Start:End!TL178)","v":0},{"$f":"SUM(Start:End!TM178)","v":0},{"$f":"SUM(Start:End!TN178)","v":-7.8425153584894695E-12},{"$f":"SUM(Start:End!TO178)","v":0},{"$f":"SUM(Start:End!TP178)","v":0},{"$f":"SUM(Start:End!TQ178)","v":0},{"$f":"SUM(Start:End!TR178)","v":0},{"$f":"SUM(Start:End!TS178)","v":0},{"$f":"SUM(Start:End!TT178)","v":-7.999365665659258E-12},{"$f":"SUM(Start:End!TU178)","v":0},{"$f":"SUM(Start:End!TV178)","v":0},{"$f":"SUM(Start:End!TW178)","v":0},{"$f":"SUM(Start:End!TX178)","v":0},{"$f":"SUM(Start:End!TY178)","v":0},{"$f":"SUM(Start:End!TZ178)","v":-8.1593529789724441E-12},{"$f":"SUM(Start:End!UA178)","v":0},{"$f":"SUM(Start:End!UB178)","v":0},{"$f":"SUM(Start:End!UC178)","v":0},{"$f":"SUM(Start:End!UD178)","v":0},{"$f":"SUM(Start:End!UE178)","v":0},{"$f":"SUM(Start:End!UF178)","v":-8.3225400385518941E-12},{"$f":"SUM(Start:End!UG178)","v":0},{"$f":"SUM(Start:End!UH178)","v":0},{"$f":"SUM(Start:End!UI178)","v":0},{"$f":"SUM(Start:End!UJ178)","v":0},{"$f":"SUM(Start:End!UK178)","v":0},{"$f":"SUM(Start:End!UL178)","v":-8.4889908393229306E-12},{"$f":"SUM(Start:End!UM178)","v":0},{"$f":"SUM(Start:End!UN178)","v":0},{"$f":"SUM(Start:End!UO178)","v":0},{"$f":"SUM(Start:End!UP178)","v":0},{"$f":"SUM(Start:End!UQ178)","v":0},{"$f":"SUM(Start:End!UR178)","v":-8.6587706561093898E-12},{"$f":"SUM(Start:End!US178)","v":0},{"$f":"SUM(Start:End!UT178)","v":0},{"$f":"SUM(Start:End!UU178)","v":0},{"$f":"SUM(Start:End!UV178)","v":0},{"$f":"SUM(Start:End!UW178)","v":0},{"$f":"SUM(Start:End!UX178)","v":-8.8319460692315767E-12},{"$f":"SUM(Start:End!UY178)","v":0},{"$f":"SUM(Start:End!UZ178)","v":0},{"$f":"SUM(Start:End!VA178)","v":0},{"$f":"SUM(Start:End!VB178)","v":0},{"$f":"SUM(Start:End!VC178)","v":0},{"$f":"SUM(Start:End!VD178)","v":-9.0085849906162083E-12},{"$f":"SUM(Start:End!VE178)","v":0},{"$f":"SUM(Start:End!VF178)","v":0},{"$f":"SUM(Start:End!VG178)","v":0},{"$f":"SUM(Start:End!VH178)","v":0},{"$f":"SUM(Start:End!VI178)","v":0},{"$f":"SUM(Start:End!VJ178)","v":-9.1887566904285338E-12},{"$f":"SUM(Start:End!VK178)","v":0},{"$f":"SUM(Start:End!VL178)","v":0},{"$f":"SUM(Start:End!VM178)","v":0},{"$f":"SUM(Start:End!VN178)","v":0},{"$f":"SUM(Start:End!VO178)","v":0},{"$f":"SUM(Start:End!VP178)","v":-9.3725318242371029E-12},{"$f":"SUM(Start:End!VQ178)","v":0},{"$f":"SUM(Start:End!VR178)","v":0},{"$f":"SUM(Start:End!VS178)","v":0},{"$f":"SUM(Start:End!VT178)","v":0},{"$f":"SUM(Start:End!VU178)","v":0},{"$f":"SUM(Start:End!VV178)","v":-9.559982460721844E-12},{"$f":"SUM(Start:End!VW178)","v":0},{"$f":"SUM(Start:End!VX178)","v":0},{"$f":"SUM(Start:End!VY178)","v":0},{"$f":"SUM(Start:End!VZ178)","v":0},{"$f":"SUM(Start:End!WA178)","v":0},{"$f":"SUM(Start:End!WB178)","v":-9.7511821099362834E-12},{"$f":"SUM(Start:End!WC178)","v":0},{"$f":"SUM(Start:End!WD178)","v":0},{"$f":"SUM(Start:End!WE178)","v":0},{"$f":"SUM(Start:End!WF178)","v":0},{"$f":"SUM(Start:End!WG178)","v":0},{"$f":"SUM(Start:End!WH178)","v":-9.9462057521350055E-12},{"$f":"SUM(Start:End!WI178)","v":0},{"$f":"SUM(Start:End!WJ178)","v":0},{"$f":"SUM(Start:End!WK178)","v":0},{"$f":"SUM(Start:End!WL178)","v":0},{"$f":"SUM(Start:End!WM178)","v":0},{"$f":"SUM(Start:End!WN178)","v":-1.0145129867177706E-11},{"$f":"SUM(Start:End!WO178)","v":0},{"$f":"SUM(Start:End!WP178)","v":0},{"$f":"SUM(Start:End!WQ178)","v":0},{"$f":"SUM(Start:End!WR178)","v":0},{"$f":"SUM(Start:End!WS178)","v":0},{"$f":"SUM(Start:End!WT178)","v":-1.0348032464521261E-11},{"$f":"SUM(Start:End!WU178)","v":0},{"$f":"SUM(Start:End!WV178)","v":0},{"$f":"SUM(Start:End!WW178)","v":0},{"$f":"SUM(Start:End!WX178)","v":0},{"$f":"SUM(Start:End!WY178)","v":0},{"$f":"SUM(Start:End!WZ178)","v":0},{"$f":"SUM(Start:End!XA178)","v":0},{"$f":"SUM(Start:End!XB178)","v":0},{"$f":"SUM(Start:End!XC178)","v":0},{"$f":"SUM(Start:End!XD178)","v":0},{"$f":"SUM(Start:End!XE178)","v":0},{"$f":"SUM(Start:End!XF178)","v":0},{"$f":"SUM(Start:End!XG178)","v":0},{"$f":"SUM(Start:End!XH178)","v":0},{"$f":"SUM(Start:End!XI178)","v":0},{"$f":"SUM(Start:End!XJ178)","v":0},{"$f":"SUM(Start:End!XK178)","v":0},{"$f":"SUM(Start:End!XL178)","v":0},{"$f":"SUM(Start:End!XM178)","v":0},{"$f":"SUM(Start:End!XN178)","v":0},{"$f":"SUM(Start:End!XO178)","v":0},{"$f":"SUM(Start:End!XP178)","v":0},{"$f":"SUM(Start:End!XQ178)","v":0},{"$f":"SUM(Start:End!XR178)","v":0},{"$f":"SUM(Start:End!XS178)","v":0},{"$f":"SUM(Start:End!XT178)","v":0},{"$f":"SUM(Start:End!XU178)","v":0},{"$f":"SUM(Start:End!XV178)","v":0},{"$f":"SUM(Start:End!XW178)","v":0},{"$f":"SUM(Start:End!XX178)","v":0},{"$f":"SUM(Start:End!XY178)","v":0},{"$f":"SUM(Start:End!XZ178)","v":0},{"$f":"SUM(Start:End!YA178)","v":0},{"$f":"SUM(Start:End!YB178)","v":0},{"$f":"SUM(Start:End!YC178)","v":0},{"$f":"SUM(Start:End!YD178)","v":0},{"$f":"SUM(Start:End!YE178)","v":0},{"$f":"SUM(Start:End!YF178)","v":0},{"$f":"SUM(Start:End!YG178)","v":0},{"$f":"SUM(Start:End!YH178)","v":0},{"$f":"SUM(Start:End!YI178)","v":0},{"$f":"SUM(Start:End!YJ178)","v":0},{"$f":"SUM(Start:End!YK178)","v":0},{"$f":"SUM(Start:End!YL178)","v":0},{"$f":"SUM(Start:End!YM178)","v":0},{"$f":"SUM(Start:End!YN178)","v":0},{"$f":"SUM(Start:End!YO178)","v":0},{"$f":"SUM(Start:End!YP178)","v":0},{"$f":"SUM(Start:End!YQ178)","v":0},{"$f":"SUM(Start:End!YR178)","v":0},{"$f":"SUM(Start:End!YS178)","v":0},{"$f":"SUM(Start:End!YT178)","v":0},{"$f":"SUM(Start:End!YU178)","v":0},{"$f":"SUM(Start:End!YV178)","v":0},{"$f":"SUM(Start:End!YW178)","v":0},{"$f":"SUM(Start:End!YX178)","v":0},{"$f":"SUM(Start:End!YY178)","v":0},{"$f":"SUM(Start:End!YZ178)","v":0},{"$f":"SUM(Start:End!ZA178)","v":0},{"$f":"SUM(Start:End!ZB178)","v":0},{"$f":"SUM(Start:End!ZC178)","v":0},{"$f":"SUM(Start:End!ZD178)","v":0},{"$f":"SUM(Start:End!ZE178)","v":0},{"$f":"SUM(Start:End!ZF178)","v":0},{"$f":"SUM(Start:End!ZG178)","v":0},{"$f":"SUM(Start:End!ZH178)","v":0},{"$f":"SUM(Start:End!ZI178)","v":0},{"$f":"SUM(Start:End!ZJ178)","v":0},{"$f":"SUM(Start:End!ZK178)","v":0},{"$f":"SUM(Start:End!ZL178)","v":0},{"$f":"SUM(Start:End!ZM178)","v":0},{"$f":"SUM(Start:End!ZN178)","v":0},{"$f":"SUM(Start:End!ZO178)","v":0},{"$f":"SUM(Start:End!ZP178)","v":0},{"$f":"SUM(Start:End!ZQ178)","v":0},{"$f":"SUM(Start:End!ZR178)","v":0},{"$f":"SUM(Start:End!ZS178)","v":0},{"$f":"SUM(Start:End!ZT178)","v":0},{"$f":"SUM(Start:End!ZU178)","v":0},{"$f":"SUM(Start:End!ZV178)","v":0},{"$f":"SUM(Start:End!ZW178)","v":0},{"$f":"SUM(Start:End!ZX178)","v":0},{"$f":"SUM(Start:End!ZY178)","v":0},{"$f":"SUM(Start:End!ZZ178)","v":0},{"$f":"SUM(Start:End!AAA178)","v":0},{"$f":"SUM(Start:End!AAB178)","v":0},{"$f":"SUM(Start:End!AAC178)","v":0},{"$f":"SUM(Start:End!AAD178)","v":0},{"$f":"SUM(Start:End!AAE178)","v":0},{"$f":"SUM(Start:End!AAF178)","v":0},{"$f":"SUM(Start:End!AAG178)","v":0},{"$f":"SUM(Start:End!AAH178)","v":0},{"$f":"SUM(Start:End!AAI178)","v":0},{"$f":"SUM(Start:End!AAJ178)","v":0},{"$f":"SUM(Start:End!AAK178)","v":0},{"$f":"SUM(Start:End!AAL178)","v":0},{"$f":"SUM(Start:End!AAM178)","v":0},{"$f":"SUM(Start:End!AAN178)","v":0},{"$f":"SUM(Start:End!AAO178)","v":0},{"$f":"SUM(Start:End!AAP178)","v":0},{"$f":"SUM(Start:End!AAQ178)","v":0},{"$f":"SUM(Start:End!AAR178)","v":0},{"$f":"SUM(Start:End!AAS178)","v":0},{"$f":"SUM(Start:End!AAT178)","v":0},{"$f":"SUM(Start:End!AAU178)","v":0},{"$f":"SUM(Start:End!AAV178)","v":0},{"$f":"SUM(Start:End!AAW178)","v":0},{"$f":"SUM(Start:End!AAX178)","v":0},{"$f":"SUM(Start:End!AAY178)","v":0},{"$f":"SUM(Start:End!AAZ178)","v":0},{"$f":"SUM(Start:End!ABA178)","v":0},{"$f":"SUM(Start:End!ABB178)","v":0},{"$f":"SUM(Start:End!ABC178)","v":0},{"$f":"SUM(Start:End!ABD178)","v":0},{"$f":"SUM(Start:End!ABE178)","v":0},{"$f":"SUM(Start:End!ABF178)","v":0},{"$f":"SUM(Start:End!ABG178)","v":0},{"$f":"SUM(Start:End!ABH178)","v":0},{"$f":"SUM(Start:End!ABI178)","v":0},{"$f":"SUM(Start:End!ABJ178)","v":0},{"$f":"SUM(Start:End!ABK178)","v":0},{"$f":"SUM(Start:End!ABL178)","v":0},{"$f":"SUM(Start:End!ABM178)","v":0},{"$f":"SUM(Start:End!ABN178)","v":0},{"$f":"SUM(Start:End!ABO178)","v":0},{"$f":"SUM(Start:End!ABP178)","v":0},{"$f":"SUM(Start:End!ABQ178)","v":0},{"$f":"SUM(Start:End!ABR178)","v":0},{"$f":"SUM(Start:End!ABS178)","v":0},{"$f":"SUM(Start:End!ABT178)","v":0},{"$f":"SUM(Start:End!ABU178)","v":0},{"$f":"SUM(Start:End!ABV178)","v":0},{"$f":"SUM(Start:End!ABW178)","v":0},{"$f":"SUM(Start:End!ABX178)","v":0},{"$f":"SUM(Start:End!ABY178)","v":0},{"$f":"SUM(Start:End!ABZ178)","v":0}]
[null,null,"EBT",null,null,{"$f":"F18-F19","v":-3.7537993732846671E-2},{"$f":"_xlfn.FORMULATEXT(K20)","v":"=K18-K19"},null,null,null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,1360.807072233288,1365.4844572651184,1272.8066036042253,1374.8661489118829,1281.8067716888743,-4499.2822453147,1388.4149986995687,1097.5982934966266,1396.6980009919346,1302.176180845411,1405.0086806596921,-4452.7255605683895,1413.3471276716539,1417.5267921236016,1322.1454956570508,1425.9070594568841,1330.1797865447277,-4207.777363436795,1438.1267930247211,1140.6310526278478,1445.7669267476979,1348.8275951811795,1453.4300335518967,-1785.0919476224412,4024.5204387328708,4039.6688806520974,3770.0157383603114,4070.0667788368733,-5408.57697985504,487.68489543404212,5877.8675528540307,5107.8700732572861,5896.3868742160494,1412.4036429309635,-4876.2629495153333,292.55478360695633,5933.9735273818087,5943.4846963978316,5560.2970153436372,2025.1003917745202,-5117.7312215054344,883.61431646199708,5990.4709139093293,4814.2025631613169,8523.1265388313113,4195.4535186724479,-2042.7655158271427,3045.0097693176531,8581.26761041795,-4204.071396338335,8034.5144011622797,5020.3434299783967,-2426.0219375590241,3858.2967336853199,8669.9910698653657,-5748.4021966190758,8699.9707444843334,4697.8187105211937,-1643.51443774992,{"$f":"BX18-BX19","v":3527.0915348761782},8760.5409617879359,-3816.4678397288353,8714.1591659053283,11674.637444377491,3737.7512787216801,10491.223815013167,14977.391908670566,-2079.2454367539722,-2921.7162371295435,10937.506929061983,4895.274030895338,9754.6760633364029,15040.547401949689,1069.3220593589849,-3488.5685539137612,12135.43775246507,4120.7193290140203,10959.458826687858,15105.147388388819,-618.63806328312603,-2100.529243815452,11393.458613936717,6294.7015793524934,11155.087624119546,16165.257209271911,2593.9257650643485,-1725.9476898559642,8740.9707816384634,5479.7423733043943,12460.444453303746,16245.027801830694,-263.21312959006173,-239.99744761862348,7978.2654723691048,6768.8916397908197,11680.468961259197,17386.397779301842,4234.3407457932535,3239.0898542028117,13729.852907298065,10045.680060001994,14223.812819811239,20811.305572830111,-9234.709988429051,5048.635687729522,12613.332499455948,11666.161916332621,13214.518670275924,22303.006443618902,-3154.2413667582914,5402.2141966492363,15713.103386679861,11841.353676330566,7382.5564220593878,22387.313153064115,-7176.539960735452,7382.3949691789385,14491.990596622714,13641.469609792615,12948.914991386939,29479.243016700802,4923.382904847309,18604.971802069693,{"$f":"EJ18-EJ19","v":29334.098850259641},4508.0866629690281,21430.192428438197,35551.73706287783,-2685.2102561968859,21297.605997442231,27309.172665658363,7555.4808926370533,19643.965745586604,35584.109784519656,2752.9646456351111,19441.152883659048,29841.064855229859,6063.6155005094115,22421.929746195645,35617.663313907964,-3189.2676167688369,22157.858238485351,27812.150029967564,9162.8542787127662,20650.649175648759,35652.403813378434,4585.0307139529395,20297.556917860682,30361.578060356249,7691.439080281405,23462.395731193254,35688.337632700503,-1357.8035735233789,23038.887465690772,28328.630571421181,10844.556592032095,21706.667049430678,35725.471310796238,6488.5608603520741,21179.254466481401,30898.413703221086,9403.661212114559,24558.65059185111,35763.811577498942,545.31250682388054,23945.868502011286,28861.435917004128,12612.950474279634,22819.214787655768,35803.365355352376,8466.2655612750314,22086.7940757631,31452.353425779638,11204.134730116944,25712.971857589248,35844.139761450795,4848.3370796057716,24879.36377821305,29411.354011866679,14471.983067646142,23990.609208380603,35886.142109320586,10531.447325086076,23025.455134138501,31846.846569247638,13105.981180618212,26933.015313751166,35929.379910843629,{"$f":"GV18-GV19","v":4588.2711899181886},25844.761249230207,29619.195167174174,16435.056111234291,24931.06458557758,35973.860878223233,12567.228835236707,23986.566815559505,32074.246275146561,15095.592596965449,27614.012105901027,36019.592925992954,6521.6065001720417,26833.219717841064,29840.320112798141,18488.307766494974,25614.866764421236,36066.584173068979,14579.698199788319,24975.251834673232,32316.519840015644,17186.112001762056,28328.3331313571,36114.842944846408,8531.1825395075211,27849.967466467519,30076.160396042407,20645.162745110523,26332.206599900499,36164.377775340181,16671.118711974752,25992.11150501894,32574.190446433135,19382.141503697407,29077.25493680303,36215.197409371118,13000.692367314437,28895.621018095284,30327.241881946858,22910.3345838284,27084.378168144045,36267.310804797598,18854.511228329251,27042.478585289224,32848.807729195993,21697.960470822352,29865.443081065514,36320.727134793575,12801.098013085651,29975.62304106036,30595.137118142658,25298.408197751985,27876.132031557892,36375.455790173415,21113.396499869712,28117.736209413764,33138.973671629079,24120.039779636456,30687.743499837023,36431.506381764077,15057.855115773586,31081.187659376283,30878.411742505992,27795.604431455806,{"$f":"JH18-JH19","v":28546.364687722409},36488.888742825598,23460.652378269457,29223.061626636234,33446.246742554853,26662.734970958809,31239.004141778947,36547.612931519951,17403.30623661312,32217.599069296855,31178.646696047792,30416.587095531606,29097.793473104979,36607.689233429519,25397.982227660323,30359.111242646162,33771.245766294625,28879.17187282701,31309.787053971966,36160.54163473384,20886.469020624878,32885.518016204747,31064.939184869894,32122.395794614738,29258.577425028347,36249.000381053374,26423.550989804371,30724.712880647483,33208.833111387619,30219.299395174079,31544.944168449649,35903.639245493512,19733.23505044121,33707.520166665861,31059.568801941037,33471.535493896808,29537.164318024825,35997.772200765685,27610.749469394137,31980.023571025169,33628.371667703883,32012.776246258483,32254.420828698272,36093.102730915678,21337.461276599679,34997.494779029767,31469.694760408016,35313.655618473415,30245.460470887101,35566.191137709626,28686.087319258259,32737.099538079558,33450.517873981124,33340.903297698133,32388.033197393353,35678.282065432737,22671.557491872369,35715.94243920903,31385.028036619147,35753.752201156145,30480.847781621702,35791.711969187818,30485.635903889073,33513.488121088667,{"$f":"LT18-LT19","v":33937.472800083568},33548.416805212422,33199.235385410277,35906.497533041183,26774.623434471243,35945.063563469404,31862.33087361616,35983.782733870663,31291.381436582873,36022.655679990305,32369.462985262111,33725.150263016367,34446.403495427665,33760.919021066751,34051.862082174659,36140.203575567546,26312.832489121352,36179.698042726159,32361.55710530101,36219.349509996886,32143.709675299113,36259.158631498773,34327.999225191918,33941.90549671241,34975.92096999046,33978.535505933069,34943.031473175906,36379.538509418337,27732.601261859818,36419.984851593283,32881.277383212393,36460.592165650269,33034.880882527395,36501.36112464084,35331.068861563479,34163.882416353023,35527.969947357007,34201.395469881994,35876.660644820084,36624.644649990783,28686.319690184693,36666.066983692217,33423.462399013442,36707.654376072205,33968.877978413591,36749.407519690852,36364.092221759711,34391.213358315217,36103.442801688456,34429.631884030714,36854.520115233106,36875.668433309831,32078.235125687897,36918.091573907157,33989.00909020281,36960.68397850672,34565.30692228827,37003.446359771064,37024.891515291434,34624.0345157048,36704.466359733473,34663.381595655839,37111.100668499399,37132.760541422278,{"$f":"OF18-OF19","v":29859.163415786505},37176.210024416527,34580.073167876144,37219.833098872667,26170.222401104973,28162.674124502126,28157.21835108606,26151.385114622841,28146.235427685522,26138.702078347524,28135.156840451873,28129.581486531752,22110.502232180817,28118.358283684487,26106.553099383007,28107.037919392009,26093.515345625168,28095.619789237644,28089.873872237058,26073.765899454156,28078.307953240994,26060.470151979243,28066.642743781511,28060.772712968072,22011.237119366033,28048.957413136013,26026.773142015209,28037.041278679098,26013.109625194113,28025.023686402834,28018.9766479643,25992.414456548868,28006.805693502454,25978.483480959087,27994.531709276038,27988.355882876582,23932.614161490827,27975.926163487733,25943.181647673384,27963.391822253634,20805.623742368167,19504.879691833328,19500.295042139303,18074.502042737484,19491.062752300168,18063.902633878177,19481.746016022764,19477.055807596294,15198.823449193193,14079.939746302558,12933.6793431639,14051.617902478029,12904.727924639947,14023.163554480321,14008.886480896033,10733.784020678824,11623.576265734617,10712.277655181684,11602.583495635685,11592.04623343946,8876.468272901715,11570.889580050509,10658.0264546613,11549.622919535605,{"$f":"QR18-QR19","v":10636.13027077677},11528.245647094633,11517.515341572507,10603.074406609518,11495.971010600344,10580.895208876076,11474.314542393686,11463.444064608489,8737.1451594640148,11441.61823555009,10524.945858240826,11419.678724750067,10502.363938244025,11397.624908977099,11386.554941111941,10468.272473394871,8866.8983520863712,8296.2087230315592,8869.0675750514965,8870.1538923574917,7725.9170522043405,8872.3299139179471,8300.1628078935846,8874.5104183022158,8301.7490048811633,5693.5953830350718,5688.7619411669539,5303.5846246633573,5679.0782388346415,5293.7690016951929,5669.3720295690218,5664.510453949355,4517.719332296243,5654.770298763875,5269.127954843967,5645.0073887545132,5259.2304755147779,5635.2216241264869,5630.3201400443395,5244.3399460437049,5620.4999055702519,5234.3832373374826,5610.6565653826892,5605.7261990719344,4456.6301168238369,5595.8480106646348,5209.3868060768646,5585.9464631356022,5199.3460990921994,5576.0214544691135,5571.0501202269643,5184.2395705188028,5561.0897277545419,5174.1380873709895,5551.1056174625919,5546.104635857404,4394.6243419998609,5536.0847549673781,5148.776990808049,3442.6736657140909,3160.5619847966382,3426.0592343618919,3417.7374415163381,3135.8005033604486,{"$f":"TD18-TD19","v":3401.0646162166959},3119.2440034982574,3384.3526907536607,3375.9820225988069,2821.0697579978309,3359.2111894725513,3077.6807948787855,3342.4009123024289,3060.986366267688,3325.551052746725,3317.1112362185681,3035.8702066794622,3300.2017427015553,3019.0762196480218,3283.2523189577905,3274.7625895390274,2448.9045567731268,3257.7530079333765,2976.9156505469336,3240.7031454025246,2959.9808135488229,3223.6128608617573,3215.0525161222749,2934.5024640211141,3197.9013330207054,2917.465961433817,3180.709373170761,3172.0980573864981,2348.5503535475032,3154.8446646864077,2874.6953886386009,3137.5501375849863,2857.515056926477,3120.2143321995909,3111.5309050581368,2831.6668566805565,3094.1329114344562,2814.3827104121929,3076.69327775293,3067.9578004276655,2246.7106090921034,3050.4554336217097,2770.9892399171135,3032.9110620111724,2753.5582262651224,3015.3245388594523,3006.5154244689379,2727.3323625474459,2988.8653978212769,2709.7953427369675,2971.1728506822637,2962.3105855638287,2413.3819186624405,2944.5539792337204,2665.7658247210347,2926.7544804296995,2648.0788389840354,2908.9119395040552,2899.9744813465577,2621.4673440230681,2882.067095574891,2603.6721170364071,2864.1162914114338,2855.124560148186,{"$f":"VP18-VP19","v":2038.4488249538974},2837.1083444181022,2558.9931407409213,2819.0483309329484,2541.0447877936385,2800.9443670756054,2791.8758559276744,2514.0395356957961,2773.7056792593339,2495.9806620479521,2755.4911684820645,2746.3672395796411,1931.9623854838862,2728.0859380245447,2450.6385505516409,2709.7599154687277,2432.4233281866182,2691.3890162662228,2682.186689143512,2405.0160317701748,2663.748182017197,2386.6879640057505,2645.2644068913642,2636.005494648557,1823.8615801082472,2617.4535221606802,2340.6687688953889,2598.8558871022433,2322.1810656789003,2580.212430737769,2570.873469818554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB18-YB19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN18-AAN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes"]
[null,null,"Add: Capitalised Funding",null,null,null,null,null,null,null,{"$f":"-K37","v":0},{"$f":"-L37","v":419.46942933953937},841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,0,0,0,0,0,0,289.44909246971918,581.11591139292034,875.01744874073222,1171.170826674859,1469.5932985450852,1770.3022498944251,2073.3151994719719,2378.6498002535072,2686.3238404699318,2996.3552446435747,3308.7620746324428,3623.5625306824713,3940.7749524878373,4260.4178202593948,4582.5097558012994,5143.4500115991532,5708.4734574779004,713.94159471997523,955.14385022512636,1197.9751202121004,1442.4464066019877,1688.5687856198647,0,0,0,0,0,0,0,0,520.31940673084398,1043.6845516681715,1570.1132633248194,2099.6234745744891,2632.2332232626313,3167.9606528209092,3706.8240128852553,4248.8416599175507,0,0,0,0,407.95878418514951,818.2951450787823,1231.0229391566597,1646.1561036498433,2063.7086570153347,2483.6946994094606,2906.1284131640127,3331.0240632651667,3872.1239231276645,4416.3180877815012,4963.6242765050847,{"$f":"-BX37","v":5514.0603101765146},6067.6441118568437,6624.3937073767056,6375.4436717890076,0,0,0,0,0,0,0,0,0,160.84702261980186,322.63019461967679,485.35496450372221,649.02681248699707,813.65125068008342,979.23382327472245,1145.7801067305304,1313.2957099628015,1481.7862745314048,1651.2574748307788,255.30065299427841,511.96924820846812,770.01311529838904,1029.4396231933429,1290.2561803065478,1552.4702347466987,1816.0892745306626,2081.1208277973124,2347.5724630225081,2615.4517892352278,3160.0380567174175,3707.7895024573199,4258.7246324988,4812.8620617193128,3976.5329673208216,4503.9800080838895,502.7975467210901,755.87918680041776,1010.0894111842023,1265.4332526457886,2018.8529655861139,2776.9442368647492,3539.737211158536,4307.262233680769,5079.5498515447844,5856.6308151369612,3553.5271671402388,4075.6912211486269,4601.5621714786412,5131.1663337685059,5664.5302104738676,6201.6804921940338,6742.6440590076163,8077.2582401955733,9424.0573770520405,10783.156514439437,12154.671814512101,4033.1051617420362,4865.3872578514111,5706.4339531257392,0,{"$f":"-EJ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GV37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LT37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OF37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QR37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-TD37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-VP37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-YB37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AAN37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Earnings",null,null,{"$f":"F20-F21","v":-3.7537993732846671E-2},null,null,null,null,{"$f":"K20-K21+K22","v":0},{"$f":"L20-L21+L22","v":419.46942933953937},841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,1360.807072233288,1365.4844572651184,1272.8066036042253,1374.8661489118829,1281.8067716888743,-4499.2822453147,1677.8640911692878,1678.7142048895471,2271.7154497326669,2473.3470075202699,2874.6019792047773,-2682.4233106739644,3486.6623271436256,3796.176592377109,4008.4693361269829,4422.262304100459,4638.9418611771707,-584.21483275432365,5378.9017455125586,5401.0488728872424,6028.2766825489971,6492.2776067803325,7161.9034910297969,-1071.150352902466,4979.6642889579971,5237.6440008641976,5212.4621449622991,5758.6355644567375,-5408.57697985504,487.68489543404212,5877.8675528540307,5107.8700732572861,5896.3868742160494,1412.4036429309635,-4876.2629495153333,292.55478360695633,6454.2929341126528,6987.1692480660031,7130.4102786684562,4124.7238663490098,-2485.4979982428031,4051.5749692829063,9697.2949267945842,9063.0442230788685,8523.1265388313113,4195.4535186724479,-2042.7655158271427,3045.0097693176531,8989.2263946030998,-3385.7762512595527,9265.5373403189387,6666.49953362824,-362.31328054368942,6341.9914330947804,11576.119483029379,-2417.3781333539091,12572.094667611998,9114.1367983026939,3320.1098387551647,{"$f":"BX20-BX21+BX22","v":9041.1518450526928},14828.18507364478,2807.9258676478703,15089.602837694336,11674.637444377491,3737.7512787216801,10491.223815013167,14977.391908670566,-2079.2454367539722,-2921.7162371295435,10937.506929061983,4895.274030895338,9754.6760633364029,15201.394424569491,1391.9522539786617,-3003.2135894100388,12784.464564952066,4934.370579694104,11938.692649962581,16250.927495119349,694.65764667967551,-618.74296928404715,13044.716088767495,6550.002232346772,11667.056872328014,16935.270324570301,3623.3653882576914,-435.69150954941642,10293.441016385163,7295.8316478350571,14541.565281101059,18592.600264853201,2352.2386596451661,2920.040609098794,11686.054974826424,11027.616272289619,16493.331022978509,21362.930746622664,8738.3207538771421,3741.8874009239016,14485.732094098483,11055.769471186197,15489.246072457028,22830.158538416224,-6457.7657515643023,8588.3728988880575,16920.594733136717,16745.711767877405,19071.149485412883,25856.533610759143,921.44985439033553,10003.776368127878,20844.269720448367,17505.883886804433,13584.236914253423,29129.957212071731,900.71827946012127,16806.452346230981,25275.14711106215,25796.141424304718,16982.020153128975,34344.630274552212,10629.816857973048,18604.971802069693,{"$f":"EJ20-EJ21+EJ22","v":29334.098850259641},4508.0866629690281,21430.192428438197,35551.73706287783,-2685.2102561968859,21297.605997442231,27309.172665658363,7555.4808926370533,19643.965745586604,35584.109784519656,2752.9646456351111,19441.152883659048,29841.064855229859,6063.6155005094115,22421.929746195645,35617.663313907964,-3189.2676167688369,22157.858238485351,27812.150029967564,9162.8542787127662,20650.649175648759,35652.403813378434,4585.0307139529395,20297.556917860682,30361.578060356249,7691.439080281405,23462.395731193254,35688.337632700503,-1357.8035735233789,23038.887465690772,28328.630571421181,10844.556592032095,21706.667049430678,35725.471310796238,6488.5608603520741,21179.254466481401,30898.413703221086,9403.661212114559,24558.65059185111,35763.811577498942,545.31250682388054,23945.868502011286,28861.435917004128,12612.950474279634,22819.214787655768,35803.365355352376,8466.2655612750314,22086.7940757631,31452.353425779638,11204.134730116944,25712.971857589248,35844.139761450795,4848.3370796057716,24879.36377821305,29411.354011866679,14471.983067646142,23990.609208380603,35886.142109320586,10531.447325086076,23025.455134138501,31846.846569247638,13105.981180618212,26933.015313751166,35929.379910843629,{"$f":"GV20-GV21+GV22","v":4588.2711899181886},25844.761249230207,29619.195167174174,16435.056111234291,24931.06458557758,35973.860878223233,12567.228835236707,23986.566815559505,32074.246275146561,15095.592596965449,27614.012105901027,36019.592925992954,6521.6065001720417,26833.219717841064,29840.320112798141,18488.307766494974,25614.866764421236,36066.584173068979,14579.698199788319,24975.251834673232,32316.519840015644,17186.112001762056,28328.3331313571,36114.842944846408,8531.1825395075211,27849.967466467519,30076.160396042407,20645.162745110523,26332.206599900499,36164.377775340181,16671.118711974752,25992.11150501894,32574.190446433135,19382.141503697407,29077.25493680303,36215.197409371118,13000.692367314437,28895.621018095284,30327.241881946858,22910.3345838284,27084.378168144045,36267.310804797598,18854.511228329251,27042.478585289224,32848.807729195993,21697.960470822352,29865.443081065514,36320.727134793575,12801.098013085651,29975.62304106036,30595.137118142658,25298.408197751985,27876.132031557892,36375.455790173415,21113.396499869712,28117.736209413764,33138.973671629079,24120.039779636456,30687.743499837023,36431.506381764077,15057.855115773586,31081.187659376283,30878.411742505992,27795.604431455806,{"$f":"JH20-JH21+JH22","v":28546.364687722409},36488.888742825598,23460.652378269457,29223.061626636234,33446.246742554853,26662.734970958809,31239.004141778947,36547.612931519951,17403.30623661312,32217.599069296855,31178.646696047792,30416.587095531606,29097.793473104979,36607.689233429519,25397.982227660323,30359.111242646162,33771.245766294625,28879.17187282701,31309.787053971966,36160.54163473384,20886.469020624878,32885.518016204747,31064.939184869894,32122.395794614738,29258.577425028347,36249.000381053374,26423.550989804371,30724.712880647483,33208.833111387619,30219.299395174079,31544.944168449649,35903.639245493512,19733.23505044121,33707.520166665861,31059.568801941037,33471.535493896808,29537.164318024825,35997.772200765685,27610.749469394137,31980.023571025169,33628.371667703883,32012.776246258483,32254.420828698272,36093.102730915678,21337.461276599679,34997.494779029767,31469.694760408016,35313.655618473415,30245.460470887101,35566.191137709626,28686.087319258259,32737.099538079558,33450.517873981124,33340.903297698133,32388.033197393353,35678.282065432737,22671.557491872369,35715.94243920903,31385.028036619147,35753.752201156145,30480.847781621702,35791.711969187818,30485.635903889073,33513.488121088667,{"$f":"LT20-LT21+LT22","v":33937.472800083568},33548.416805212422,33199.235385410277,35906.497533041183,26774.623434471243,35945.063563469404,31862.33087361616,35983.782733870663,31291.381436582873,36022.655679990305,32369.462985262111,33725.150263016367,34446.403495427665,33760.919021066751,34051.862082174659,36140.203575567546,26312.832489121352,36179.698042726159,32361.55710530101,36219.349509996886,32143.709675299113,36259.158631498773,34327.999225191918,33941.90549671241,34975.92096999046,33978.535505933069,34943.031473175906,36379.538509418337,27732.601261859818,36419.984851593283,32881.277383212393,36460.592165650269,33034.880882527395,36501.36112464084,35331.068861563479,34163.882416353023,35527.969947357007,34201.395469881994,35876.660644820084,36624.644649990783,28686.319690184693,36666.066983692217,33423.462399013442,36707.654376072205,33968.877978413591,36749.407519690852,36364.092221759711,34391.213358315217,36103.442801688456,34429.631884030714,36854.520115233106,36875.668433309831,32078.235125687897,36918.091573907157,33989.00909020281,36960.68397850672,34565.30692228827,37003.446359771064,37024.891515291434,34624.0345157048,36704.466359733473,34663.381595655839,37111.100668499399,37132.760541422278,{"$f":"OF20-OF21+OF22","v":29859.163415786505},37176.210024416527,34580.073167876144,37219.833098872667,26170.222401104973,28162.674124502126,28157.21835108606,26151.385114622841,28146.235427685522,26138.702078347524,28135.156840451873,28129.581486531752,22110.502232180817,28118.358283684487,26106.553099383007,28107.037919392009,26093.515345625168,28095.619789237644,28089.873872237058,26073.765899454156,28078.307953240994,26060.470151979243,28066.642743781511,28060.772712968072,22011.237119366033,28048.957413136013,26026.773142015209,28037.041278679098,26013.109625194113,28025.023686402834,28018.9766479643,25992.414456548868,28006.805693502454,25978.483480959087,27994.531709276038,27988.355882876582,23932.614161490827,27975.926163487733,25943.181647673384,27963.391822253634,20805.623742368167,19504.879691833328,19500.295042139303,18074.502042737484,19491.062752300168,18063.902633878177,19481.746016022764,19477.055807596294,15198.823449193193,14079.939746302558,12933.6793431639,14051.617902478029,12904.727924639947,14023.163554480321,14008.886480896033,10733.784020678824,11623.576265734617,10712.277655181684,11602.583495635685,11592.04623343946,8876.468272901715,11570.889580050509,10658.0264546613,11549.622919535605,{"$f":"QR20-QR21+QR22","v":10636.13027077677},11528.245647094633,11517.515341572507,10603.074406609518,11495.971010600344,10580.895208876076,11474.314542393686,11463.444064608489,8737.1451594640148,11441.61823555009,10524.945858240826,11419.678724750067,10502.363938244025,11397.624908977099,11386.554941111941,10468.272473394871,8866.8983520863712,8296.2087230315592,8869.0675750514965,8870.1538923574917,7725.9170522043405,8872.3299139179471,8300.1628078935846,8874.5104183022158,8301.7490048811633,5693.5953830350718,5688.7619411669539,5303.5846246633573,5679.0782388346415,5293.7690016951929,5669.3720295690218,5664.510453949355,4517.719332296243,5654.770298763875,5269.127954843967,5645.0073887545132,5259.2304755147779,5635.2216241264869,5630.3201400443395,5244.3399460437049,5620.4999055702519,5234.3832373374826,5610.6565653826892,5605.7261990719344,4456.6301168238369,5595.8480106646348,5209.3868060768646,5585.9464631356022,5199.3460990921994,5576.0214544691135,5571.0501202269643,5184.2395705188028,5561.0897277545419,5174.1380873709895,5551.1056174625919,5546.104635857404,4394.6243419998609,5536.0847549673781,5148.776990808049,3442.6736657140909,3160.5619847966382,3426.0592343618919,3417.7374415163381,3135.8005033604486,{"$f":"TD20-TD21+TD22","v":3401.0646162166959},3119.2440034982574,3384.3526907536607,3375.9820225988069,2821.0697579978309,3359.2111894725513,3077.6807948787855,3342.4009123024289,3060.986366267688,3325.551052746725,3317.1112362185681,3035.8702066794622,3300.2017427015553,3019.0762196480218,3283.2523189577905,3274.7625895390274,2448.9045567731268,3257.7530079333765,2976.9156505469336,3240.7031454025246,2959.9808135488229,3223.6128608617573,3215.0525161222749,2934.5024640211141,3197.9013330207054,2917.465961433817,3180.709373170761,3172.0980573864981,2348.5503535475032,3154.8446646864077,2874.6953886386009,3137.5501375849863,2857.515056926477,3120.2143321995909,3111.5309050581368,2831.6668566805565,3094.1329114344562,2814.3827104121929,3076.69327775293,3067.9578004276655,2246.7106090921034,3050.4554336217097,2770.9892399171135,3032.9110620111724,2753.5582262651224,3015.3245388594523,3006.5154244689379,2727.3323625474459,2988.8653978212769,2709.7953427369675,2971.1728506822637,2962.3105855638287,2413.3819186624405,2944.5539792337204,2665.7658247210347,2926.7544804296995,2648.0788389840354,2908.9119395040552,2899.9744813465577,2621.4673440230681,2882.067095574891,2603.6721170364071,2864.1162914114338,2855.124560148186,{"$f":"VP20-VP21+VP22","v":2038.4488249538974},2837.1083444181022,2558.9931407409213,2819.0483309329484,2541.0447877936385,2800.9443670756054,2791.8758559276744,2514.0395356957961,2773.7056792593339,2495.9806620479521,2755.4911684820645,2746.3672395796411,1931.9623854838862,2728.0859380245447,2450.6385505516409,2709.7599154687277,2432.4233281866182,2691.3890162662228,2682.186689143512,2405.0160317701748,2663.748182017197,2386.6879640057505,2645.2644068913642,2636.005494648557,1823.8615801082472,2617.4535221606802,2340.6687688953889,2598.8558871022433,2322.1810656789003,2580.212430737769,2570.873469818554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB20-YB21+YB22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN20-AAN21+AAN22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Statement"]
[null,null,"Operating Cash Flow"]
[null,null,null,"Revenues",{"$f":"ROW('Template Model'!D59)","v":59},{"$f":"SUM(Start:End!F59)","v":0},{"$f":"_xlfn.FORMULATEXT(K27)","v":"=SUM(Start:End!K59)"},{"$f":"MID(G27,FIND(\"!\",G27,1)+2,FIND(\")\",G27,1)-FIND(\"!\",G27,1)-2)","v":"59"},{"$f":"(VALUE(H27)-E27)=0","v":true},null,{"$f":"SUM(Start:End!K59)","v":0},{"$f":"SUM(Start:End!L59)","v":0},{"$f":"SUM(Start:End!M59)","v":0},{"$f":"SUM(Start:End!N59)","v":0},{"$f":"SUM(Start:End!O59)","v":0},{"$f":"SUM(Start:End!P59)","v":0},{"$f":"SUM(Start:End!Q59)","v":3005.9561954781625},{"$f":"SUM(Start:End!R59)","v":3012.1169918653286},{"$f":"SUM(Start:End!S59)","v":2920.9262080523572},{"$f":"SUM(Start:End!T59)","v":3024.4764907233516},{"$f":"SUM(Start:End!U59)","v":2932.9115274241776},{"$f":"SUM(Start:End!V59)","v":3036.8867038173867},{"$f":"SUM(Start:End!W59)","v":3042.3712861905969},{"$f":"SUM(Start:End!X59)","v":2752.9110213670151},{"$f":"SUM(Start:End!Y59)","v":3053.3701841030934},{"$f":"SUM(Start:End!Z59)","v":2960.2108407596643},{"$f":"SUM(Start:End!AA59)","v":3064.4088456551699},{"$f":"SUM(Start:End!AB59)","v":2970.9127090637626},{"$f":"SUM(Start:End!AC59)","v":3075.4874146018674},{"$f":"SUM(Start:End!AD59)","v":3081.0417094137056},{"$f":"SUM(Start:End!AE59)","v":2987.0380985980032},{"$f":"SUM(Start:End!AF59)","v":3092.1804101304156},{"$f":"SUM(Start:End!AG59)","v":2997.8369538384354},{"$f":"SUM(Start:End!AH59)","v":3103.3593799071896},{"$f":"SUM(Start:End!AI59)","v":3108.459022132874},{"$f":"SUM(Start:End!AJ59)","v":2812.2541046399078},{"$f":"SUM(Start:End!AK59)","v":3118.6834605475005},{"$f":"SUM(Start:End!AL59)","v":3023.040275129425},{"$f":"SUM(Start:End!AM59)","v":3128.9415294974333},{"$f":"SUM(Start:End!AN59)","v":8489.6081512154906},{"$f":"SUM(Start:End!AO59)","v":8791.6513106228103},{"$f":"SUM(Start:End!AP59)","v":8810.7502908575534},{"$f":"SUM(Start:End!AQ59)","v":8545.0568988234027},{"$f":"SUM(Start:End!AR59)","v":8849.0769231247705},{"$f":"SUM(Start:End!AS59)","v":11649.361776723699},{"$f":"SUM(Start:End!AT59)","v":12050.933327354076},{"$f":"SUM(Start:End!AU59)","v":12064.505108882702},{"$f":"SUM(Start:End!AV59)","v":11298.898138111306},{"$f":"SUM(Start:End!AW59)","v":12091.815558590795},{"$f":"SUM(Start:End!AX59)","v":11715.052633584888},{"$f":"SUM(Start:End!AY59)","v":12119.349061859784},{"$f":"SUM(Start:End!AZ59)","v":11741.806123929529},{"$f":"SUM(Start:End!BA59)","v":12147.106268258907},{"$f":"SUM(Start:End!BB59)","v":12161.068964356597},{"$f":"SUM(Start:End!BC59)","v":11782.343063101638},{"$f":"SUM(Start:End!BD59)","v":12189.162953272607},{"$f":"SUM(Start:End!BE59)","v":11809.63975288248},{"$f":"SUM(Start:End!BF59)","v":12217.482289026757},{"$f":"SUM(Start:End!BG59)","v":12230.14503124582},{"$f":"SUM(Start:End!BH59)","v":11058.06680653989},{"$f":"SUM(Start:End!BI59)","v":17738.685148394485},{"$f":"SUM(Start:End!BJ59)","v":17185.869858448674},{"$f":"SUM(Start:End!BK59)","v":17778.840881161443},{"$f":"SUM(Start:End!BL59)","v":17224.84966205405},{"$f":"SUM(Start:End!BM59)","v":17819.243582998373},{"$f":"SUM(Start:End!BN59)","v":17839.537765124609},{"$f":"SUM(Start:End!BO59)","v":17283.768340117487},{"$f":"SUM(Start:End!BP59)","v":17880.312229894025},{"$f":"SUM(Start:End!BQ59)","v":17323.347763193538},{"$f":"SUM(Start:End!BR59)","v":17921.335416149563},{"$f":"SUM(Start:End!BS59)","v":17941.940501206278},{"$f":"SUM(Start:End!BT59)","v":16224.291126448861},{"$f":"SUM(Start:End!BU59)","v":17983.338100431261},{"$f":"SUM(Start:End!BV59)","v":17423.352380868506},{"$f":"SUM(Start:End!BW59)","v":18024.986202167667},{"$f":"SUM(Start:End!BX59)","v":17463.778467528409},{"$f":"SUM(Start:End!BY59)","v":18066.885526892976},{"$f":"SUM(Start:End!BZ59)","v":18087.929624292479},{"$f":"SUM(Start:End!CA59)","v":18837.828228115213},{"$f":"SUM(Start:End!CB59)","v":29902.589300208572},{"$f":"SUM(Start:End!CC59)","v":28958.212363933402},{"$f":"SUM(Start:End!CD59)","v":29944.44635521594},{"$f":"SUM(Start:End!CE59)","v":29965.470129884696},{"$f":"SUM(Start:End!CF59)","v":27084.632604056107},{"$f":"SUM(Start:End!CG59)","v":30007.708636128627},{"$f":"SUM(Start:End!CH59)","v":29060.248600273673},{"$f":"SUM(Start:End!CI59)","v":30050.202371779997},{"$f":"SUM(Start:End!CJ59)","v":29101.495339658617},{"$f":"SUM(Start:End!CK59)","v":30092.952085207446},{"$f":"SUM(Start:End!CL59)","v":30114.423168746725},{"$f":"SUM(Start:End!CM59)","v":29163.830835014411},{"$f":"SUM(Start:End!CN59)","v":30157.558262392617},{"$f":"SUM(Start:End!CO59)","v":29205.699157314888},{"$f":"SUM(Start:End!CP59)","v":30200.951225490626},{"$f":"SUM(Start:End!CQ59)","v":30222.744646964988},{"$f":"SUM(Start:End!CR59)","v":28293.338124796341},{"$f":"SUM(Start:End!CS59)","v":30266.525850146794},{"$f":"SUM(Start:End!CT59)","v":29311.464991846806},{"$f":"SUM(Start:End!CU59)","v":32312.90904595935},{"$f":"SUM(Start:End!CV59)","v":31294.355283954414},{"$f":"SUM(Start:End!CW59)","v":32362.16016864097},{"$f":"SUM(Start:End!CX59)","v":32386.888273283228},{"$f":"SUM(Start:End!CY59)","v":31366.146654175078},{"$f":"SUM(Start:End!CZ59)","v":32436.550079010744},{"$f":"SUM(Start:End!DA59)","v":31414.339340282724},{"$f":"SUM(Start:End!DB59)","v":32486.48669672116},{"$f":"SUM(Start:End!DC59)","v":32511.558317504354},{"$f":"SUM(Start:End!DD59)","v":29387.986149133183},{"$f":"SUM(Start:End!DE59)","v":32561.908700515451},{"$f":"SUM(Start:End!DF59)","v":31535.988068433075},{"$f":"SUM(Start:End!DG59)","v":32612.535965876512},{"$f":"SUM(Start:End!DH59)","v":31585.116474938859},{"$f":"SUM(Start:End!DI59)","v":35550.039215229132},{"$f":"SUM(Start:End!DJ59)","v":35574.879357915997},{"$f":"SUM(Start:End!DK59)","v":41449.809120481783},{"$f":"SUM(Start:End!DL59)","v":42856.449520957518},{"$f":"SUM(Start:End!DM59)","v":41498.225567994305},{"$f":"SUM(Start:End!DN59)","v":42906.620229023676},{"$f":"SUM(Start:End!DO59)","v":42931.811054179649},{"$f":"SUM(Start:End!DP59)","v":38799.936303767092},{"$f":"SUM(Start:End!DQ59)","v":42982.404182995655},{"$f":"SUM(Start:End!DR59)","v":41620.458098821298},{"$f":"SUM(Start:End!DS59)","v":43033.280001881911},{"$f":"SUM(Start:End!DT59)","v":41669.829862088787},{"$f":"SUM(Start:End!DU59)","v":46939.395067332363},{"$f":"SUM(Start:End!DV59)","v":46969.84292517139},{"$f":"SUM(Start:End!DW59)","v":45484.226981702363},{"$f":"SUM(Start:End!DX59)","v":47030.970052177552},{"$f":"SUM(Start:End!DY59)","v":45543.531828233441},{"$f":"SUM(Start:End!DZ59)","v":47092.406509830966},{"$f":"SUM(Start:End!EA59)","v":47123.241032227961},{"$f":"SUM(Start:End!EB59)","v":42590.848089049527},{"$f":"SUM(Start:End!EC59)","v":47185.143256240517},{"$f":"SUM(Start:End!ED59)","v":45693.107608734535},{"$f":"SUM(Start:End!EE59)","v":47247.357179225255},{"$f":"SUM(Start:End!EF59)","v":59037.465799933641},{"$f":"SUM(Start:End!EG59)","v":61036.683757907143},{"$f":"SUM(Start:End!EH59)","v":61068.064593586714},{"$f":"SUM(Start:End!EI59)","v":68158.008956083373},{"$f":"SUM(Start:End!EJ59)","v":70459.16380398882},{"$f":"SUM(Start:End!EK59)","v":68214.642931939496},{"$f":"SUM(Start:End!EL59)","v":70517.844386648852},{"$f":"SUM(Start:End!EM59)","v":70547.303996914241},{"$f":"SUM(Start:End!EN59)","v":66023.49858606045},{"$f":"SUM(Start:End!EO59)","v":70606.462466982688},{"$f":"SUM(Start:End!EP59)","v":68357.575715303756},{"$f":"SUM(Start:End!EQ59)","v":70665.940755990072},{"$f":"SUM(Start:End!ER59)","v":68415.290459243843},{"$f":"SUM(Start:End!ES59)","v":70725.739852218801},{"$f":"SUM(Start:End!ET59)","v":70755.760013388935},{"$f":"SUM(Start:End!EU59)","v":68502.445886587622},{"$f":"SUM(Start:End!EV59)","v":70816.042185565617},{"$f":"SUM(Start:End!EW59)","v":68560.939787519921},{"$f":"SUM(Start:End!EX59)","v":70876.647659876995},{"$f":"SUM(Start:End!EY59)","v":70907.07195002216},{"$f":"SUM(Start:End!EZ59)","v":64072.650594604631},{"$f":"SUM(Start:End!FA59)","v":70968.164268727749},{"$f":"SUM(Start:End!FB59)","v":68708.547630304238},{"$f":"SUM(Start:End!FC59)","v":71029.58241932698},{"$f":"SUM(Start:End!FD59)","v":68768.1425812823},{"$f":"SUM(Start:End!FE59)","v":71091.327423554729},{"$f":"SUM(Start:End!FF59)","v":71122.322816615837},{"$f":"SUM(Start:End!FG59)","v":68858.129331093005},{"$f":"SUM(Start:End!FH59)","v":71184.560029405038},{"$f":"SUM(Start:End!FI59)","v":68918.518169136805},{"$f":"SUM(Start:End!FJ59)","v":71247.126674926985},{"$f":"SUM(Start:End!FK59)","v":71278.533860241063},{"$f":"SUM(Start:End!FL59)","v":64409.05375013045},{"$f":"SUM(Start:End!FM59)","v":71341.596609661312},{"$f":"SUM(Start:End!FN59)","v":69070.889454501346},{"$f":"SUM(Start:End!FO59)","v":71404.991406572473},{"$f":"SUM(Start:End!FP59)","v":69132.400308967888},{"$f":"SUM(Start:End!FQ59)","v":71468.71930693803},{"$f":"SUM(Start:End!FR59)","v":71500.708502485199},{"$f":"SUM(Start:End!FS59)","v":69225.272295971081},{"$f":"SUM(Start:End!FT59)","v":71564.938050618119},{"$f":"SUM(Start:End!FU59)","v":69287.592262082588},{"$f":"SUM(Start:End!FV59)","v":71629.503367459532},{"$f":"SUM(Start:End!FW59)","v":71661.912275260634},{"$f":"SUM(Start:End!FX59)","v":64756.237252278457},{"$f":"SUM(Start:End!FY59)","v":71726.983265055824},{"$f":"SUM(Start:End!FZ59)","v":69444.81834031381},{"$f":"SUM(Start:End!GA59)","v":71792.392725303172},{"$f":"SUM(Start:End!GB59)","v":69508.281989565687},{"$f":"SUM(Start:End!GC59)","v":71858.14174699696},{"$f":"SUM(Start:End!GD59)","v":71891.143935939603},{"$f":"SUM(Start:End!GE59)","v":69604.094929402941},{"$f":"SUM(Start:End!GF59)","v":71957.40435836988},{"$f":"SUM(Start:End!GG59)","v":69668.383420950515},{"$f":"SUM(Start:End!GH59)","v":72024.007095675595},{"$f":"SUM(Start:End!GI59)","v":72057.437179613262},{"$f":"SUM(Start:End!GJ59)","v":67439.924017107609},{"$f":"SUM(Start:End!GK59)","v":72124.555475749949},{"$f":"SUM(Start:End!GL59)","v":69830.558678857997},{"$f":"SUM(Start:End!GM59)","v":72192.018877544309},{"$f":"SUM(Start:End!GN59)","v":69896.013237066436},{"$f":"SUM(Start:End!GO59)","v":72259.82851185053},{"$f":"SUM(Start:End!GP59)","v":72293.863519993669},{"$f":"SUM(Start:End!GQ59)","v":69994.82468862769},{"$f":"SUM(Start:End!GR59)","v":72362.194629180231},{"$f":"SUM(Start:End!GS59)","v":70061.120337808083},{"$f":"SUM(Start:End!GT59)","v":72430.874814575334},{"$f":"SUM(Start:End!GU59)","v":72465.346169413373},{"$f":"SUM(Start:End!GV59)","v":65483.785363924791},{"$f":"SUM(Start:End!GW59)","v":72534.552123852016},{"$f":"SUM(Start:End!GX59)","v":70228.342270451511},{"$f":"SUM(Start:End!GY59)","v":72604.110036441605},{"$f":"SUM(Start:End!GZ59)","v":70295.827103629141},{"$f":"SUM(Start:End!HA59)","v":72674.021070752933},{"$f":"SUM(Start:End!HB59)","v":72709.109373866042},{"$f":"SUM(Start:End!HC59)","v":70397.696512801485},{"$f":"SUM(Start:End!HD59)","v":72779.552286034828},{"$f":"SUM(Start:End!HE59)","v":70466.039216005476},{"$f":"SUM(Start:End!HF59)","v":72850.35125605209},{"$f":"SUM(Start:End!HG59)","v":72885.884632944566},{"$f":"SUM(Start:End!HH59)","v":65864.587391638022},{"$f":"SUM(Start:End!HI59)","v":72957.219914316753},{"$f":"SUM(Start:End!HJ59)","v":70638.408500812977},{"$f":"SUM(Start:End!HK59)","v":73028.914228831723},{"$f":"SUM(Start:End!HL59)","v":70707.964256744744},{"$f":"SUM(Start:End!HM59)","v":73100.968777662027},{"$f":"SUM(Start:End!HN59)","v":73137.131517048852},{"$f":"SUM(Start:End!HO59)","v":70812.953001614733},{"$f":"SUM(Start:End!HP59)","v":73209.728683459238},{"$f":"SUM(Start:End!HQ59)","v":70883.383949767172},{"$f":"SUM(Start:End!HR59)","v":73282.689114975423},{"$f":"SUM(Start:End!HS59)","v":73319.305937248952},{"$f":"SUM(Start:End!HT59)","v":66257.044934951176},{"$f":"SUM(Start:End!HU59)","v":73392.813562550218},{"$f":"SUM(Start:End!HV59)","v":71061.004523108335},{"$f":"SUM(Start:End!HW59)","v":73466.687523867542},{"$f":"SUM(Start:End!HX59)","v":71132.673162271793},{"$f":"SUM(Start:End!HY59)","v":73540.929060889335},{"$f":"SUM(Start:End!HZ59)","v":73578.188059471475},{"$f":"SUM(Start:End!IA59)","v":71240.844599820281},{"$f":"SUM(Start:End!IB59)","v":73652.983298714185},{"$f":"SUM(Start:End!IC59)","v":71313.406309720376},{"$f":"SUM(Start:End!ID59)","v":73728.149241422536},{"$f":"SUM(Start:End!IE59)","v":73765.871620878082},{"$f":"SUM(Start:End!IF59)","v":69042.158946948708},{"$f":"SUM(Start:End!IG59)","v":73841.595988203626},{"$f":"SUM(Start:End!IH59)","v":71496.385445999418},{"$f":"SUM(Start:End!II59)","v":73917.694227859174},{"$f":"SUM(Start:End!IJ59)","v":71570.210273500925},{"$f":"SUM(Start:End!IK59)","v":73994.167618993029},{"$f":"SUM(Start:End!IL59)","v":74032.545397921422},{"$f":"SUM(Start:End!IM59)","v":71681.629787829792},{"$f":"SUM(Start:End!IN59)","v":74109.583929275192},{"$f":"SUM(Start:End!IO59)","v":71756.366134518496},{"$f":"SUM(Start:End!IP59)","v":74187.000839221451},{"$f":"SUM(Start:End!IQ59)","v":74225.851592969862},{"$f":"SUM(Start:End!IR59)","v":67077.881550016056},{"$f":"SUM(Start:End!IS59)","v":74303.838515320895},{"$f":"SUM(Start:End!IT59)","v":71944.814527854949},{"$f":"SUM(Start:End!IU59)","v":74382.207085497037},{"$f":"SUM(Start:End!IV59)","v":72020.840226408851},{"$f":"SUM(Start:End!IW59)","v":74460.958623081227},{"$f":"SUM(Start:End!IX59)","v":74500.478418889485},{"$f":"SUM(Start:End!IY59)","v":72135.575278541102},{"$f":"SUM(Start:End!IZ59)","v":74579.806896765353},{"$f":"SUM(Start:End!JA59)","v":72212.531528723222},{"$f":"SUM(Start:End!JB59)","v":74659.52167097597},{"$f":"SUM(Start:End!JC59)","v":74699.524338821357},{"$f":"SUM(Start:End!JD59)","v":67506.757238203383},{"$f":"SUM(Start:End!JE59)","v":74779.821079010973},{"$f":"SUM(Start:End!JF59)","v":72406.563377289844},{"$f":"SUM(Start:End!JG59)","v":74860.507487628594},{"$f":"SUM(Start:End!JH59)","v":72484.836041268834},{"$f":"SUM(Start:End!JI59)","v":74941.584925698},{"$f":"SUM(Start:End!JJ59)","v":74982.27070801222},{"$f":"SUM(Start:End!JK59)","v":72602.956220564403},{"$f":"SUM(Start:End!JL59)","v":75063.937257514437},{"$f":"SUM(Start:End!JM59)","v":72682.179067113728},{"$f":"SUM(Start:End!JN59)","v":75145.998269746575},{"$f":"SUM(Start:End!JO59)","v":75187.177132132492},{"$f":"SUM(Start:End!JP59)","v":67948.282053249859},{"$f":"SUM(Start:End!JQ59)","v":75269.832438820828},{"$f":"SUM(Start:End!JR59)","v":72881.912160203443},{"$f":"SUM(Start:End!JS59)","v":75352.885685765621},{"$f":"SUM(Start:End!JT59)","v":72962.479330789094},{"$f":"SUM(Start:End!JU59)","v":75436.338276470124},{"$f":"SUM(Start:End!JV59)","v":75478.214766290344},{"$f":"SUM(Start:End!JW59)","v":73084.056408020057},{"$f":"SUM(Start:End!JX59)","v":75562.269019924337},{"$f":"SUM(Start:End!JY59)","v":71220.929388975361},{"$f":"SUM(Start:End!JZ59)","v":73641.050888754253},{"$f":"SUM(Start:End!KA59)","v":73687.235257502733},{"$f":"SUM(Start:End!KB59)","v":68976.51278604893},{"$f":"SUM(Start:End!KC59)","v":73779.886313204857},{"$f":"SUM(Start:End!KD59)","v":71444.85811687274},{"$f":"SUM(Start:End!KE59)","v":73872.91508482286},{"$f":"SUM(Start:End!KF59)","v":71535.069290407773},{"$f":"SUM(Start:End!KG59)","v":73966.323128385193},{"$f":"SUM(Start:End!KH59)","v":74013.169865304473},{"$f":"SUM(Start:End!KI59)","v":70426.694267295898},{"$f":"SUM(Start:End!KJ59)","v":72821.607771533454},{"$f":"SUM(Start:End!KK59)","v":70518.445663480365},{"$f":"SUM(Start:End!KL59)","v":72916.609182423257},{"$f":"SUM(Start:End!KM59)","v":72964.253959816677},{"$f":"SUM(Start:End!KN59)","v":65946.318109094194},{"$f":"SUM(Start:End!KO59)","v":73059.832649723015},{"$f":"SUM(Start:End!KP59)","v":70749.45189682598},{"$f":"SUM(Start:End!KQ59)","v":73155.798179921156},{"$f":"SUM(Start:End!KR59)","v":70842.509525174668},{"$f":"SUM(Start:End!KS59)","v":73252.152148799447},{"$f":"SUM(Start:End!KT59)","v":73300.475299193888},{"$f":"SUM(Start:End!KU59)","v":70982.80273731795},{"$f":"SUM(Start:End!KV59)","v":73397.414938718139},{"$f":"SUM(Start:End!KW59)","v":71076.804998640306},{"$f":"SUM(Start:End!KX59)","v":73494.747044243515},{"$f":"SUM(Start:End!KY59)","v":73543.560778834595},{"$f":"SUM(Start:End!KZ59)","v":66470.620990359457},{"$f":"SUM(Start:End!LA59)","v":73641.484629799597},{"$f":"SUM(Start:End!LB59)","v":71313.479182055147},{"$f":"SUM(Start:End!LC59)","v":73739.805019292529},{"$f":"SUM(Start:End!LD59)","v":71408.820414927613},{"$f":"SUM(Start:End!LE59)","v":71094.519510206577},{"$f":"SUM(Start:End!LF59)","v":71144.709978153624},{"$f":"SUM(Start:End!LG59)","v":68898.387523548168},{"$f":"SUM(Start:End!LH59)","v":71245.391106083684},{"$f":"SUM(Start:End!LI59)","v":68996.015014072138},{"$f":"SUM(Start:End!LJ59)","v":71346.473874639676},{"$f":"SUM(Start:End!LK59)","v":71397.166395112377},{"$f":"SUM(Start:End!LL59)","v":64533.641246810876},{"$f":"SUM(Start:End!LM59)","v":71498.854754449989},{"$f":"SUM(Start:End!LN59)","v":69241.791303020364},{"$f":"SUM(Start:End!LO59)","v":71600.948938447516},{"$f":"SUM(Start:End!LP59)","v":69340.789104685959},{"$f":"SUM(Start:End!LQ59)","v":71703.45063385689},{"$f":"SUM(Start:End!LR59)","v":71754.854827517309},{"$f":"SUM(Start:End!LS59)","v":69490.027291926162},{"$f":"SUM(Start:End!LT59)","v":71857.970969252186},{"$f":"SUM(Start:End!LU59)","v":69590.016139118583},{"$f":"SUM(Start:End!LV59)","v":71961.498872432552},{"$f":"SUM(Start:End!LW59)","v":72013.417769692547},{"$f":"SUM(Start:End!LX59)","v":67416.057008463482},{"$f":"SUM(Start:End!LY59)","v":72117.566530006443},{"$f":"SUM(Start:End!LZ59)","v":69841.738862213228},{"$f":"SUM(Start:End!MA59)","v":72222.131349606425},{"$f":"SUM(Start:End!MB59)","v":69943.132570439804},{"$f":"SUM(Start:End!MC59)","v":72327.113961140145},{"$f":"SUM(Start:End!MD59)","v":72379.76248245957},{"$f":"SUM(Start:End!ME59)","v":70095.983327448746},{"$f":"SUM(Start:End!MF59)","v":72485.375047626207},{"$f":"SUM(Start:End!MG59)","v":70198.3930930754},{"$f":"SUM(Start:End!MH59)","v":72591.4097704413},{"$f":"SUM(Start:End!MI59)","v":72644.585990664971},{"$f":"SUM(Start:End!MJ59)","v":65662.590822770799},{"$f":"SUM(Start:End!MK59)","v":72751.257252458483},{"$f":"SUM(Start:End!ML59)","v":70456.212326128953},{"$f":"SUM(Start:End!MM59)","v":72858.35508678043},{"$f":"SUM(Start:End!MN59)","v":70560.062443093499},{"$f":"SUM(Start:End!MO59)","v":72965.881273478168},{"$f":"SUM(Start:End!MP59)","v":73019.805557355663},{"$f":"SUM(Start:End!MQ59)","v":70716.617032640468},{"$f":"SUM(Start:End!MR59)","v":73127.977627332555},{"$f":"SUM(Start:End!MS59)","v":70821.508900072542},{"$f":"SUM(Start:End!MT59)","v":73236.582534368383},{"$f":"SUM(Start:End!MU59)","v":73291.047866465669},{"$f":"SUM(Start:End!MV59)","v":66247.658658738932},{"$f":"SUM(Start:End!MW59)","v":73400.305421624289},{"$f":"SUM(Start:End!MX59)","v":71085.578806196136},{"$f":"SUM(Start:End!MY59)","v":73510.000349088092},{"$f":"SUM(Start:End!MZ59)","v":71191.94748240507},{"$f":"SUM(Start:End!NA59)","v":73620.134477246131},{"$f":"SUM(Start:End!NB59)","v":73675.366815204645},{"$f":"SUM(Start:End!NC59)","v":71352.299654236427},{"$f":"SUM(Start:End!ND59)","v":73786.163190632942},{"$f":"SUM(Start:End!NE59)","v":71459.736474539182},{"$f":"SUM(Start:End!NF59)","v":73897.40337379025},{"$f":"SUM(Start:End!NG59)","v":73953.190473360024},{"$f":"SUM(Start:End!NH59)","v":66846.919297305503},{"$f":"SUM(Start:End!NI59)","v":74065.099853234555},{"$f":"SUM(Start:End!NJ59)","v":71730.215420334309},{"$f":"SUM(Start:End!NK59)","v":74177.457699874503},{"$f":"SUM(Start:End!NL59)","v":71839.16650149101},{"$f":"SUM(Start:End!NM59)","v":74290.265891591698},{"$f":"SUM(Start:End!NN59)","v":74346.83945613823},{"$f":"SUM(Start:End!NO59)","v":72003.412563053731},{"$f":"SUM(Start:End!NP59)","v":74460.326705817701},{"$f":"SUM(Start:End!NQ59)","v":72113.45890241857},{"$f":"SUM(Start:End!NR59)","v":74574.269033442572},{"$f":"SUM(Start:End!NS59)","v":74631.411447426392},{"$f":"SUM(Start:End!NT59)","v":69870.044582770963},{"$f":"SUM(Start:End!NU59)","v":74746.039972317914},{"$f":"SUM(Start:End!NV59)","v":72390.509577555946},{"$f":"SUM(Start:End!NW59)","v":74861.128361505209},{"$f":"SUM(Start:End!NX59)","v":72502.108652794792},{"$f":"SUM(Start:End!NY59)","v":74976.678544644223},{"$f":"SUM(Start:End!NZ59)","v":75034.627414340503},{"$f":"SUM(Start:End!OA59)","v":72670.347542022006},{"$f":"SUM(Start:End!OB59)","v":75150.873925551074},{"$f":"SUM(Start:End!OC59)","v":72783.069730581643},{"$f":"SUM(Start:End!OD59)","v":75267.587092998278},{"$f":"SUM(Start:End!OE59)","v":75326.11928505305},{"$f":"SUM(Start:End!OF59)","v":68089.468663062158},{"$f":"SUM(Start:End!OG59)","v":75443.53611514096},{"$f":"SUM(Start:End!OH59)","v":73066.859270867397},{"$f":"SUM(Start:End!OI59)","v":75561.424518756408},{"$f":"SUM(Start:End!OJ59)","v":59936.514097807471},{"$f":"SUM(Start:End!OK59)","v":61959.884465823285},{"$f":"SUM(Start:End!OL59)","v":61985.406671474986},{"$f":"SUM(Start:End!OM59)","v":60010.610866920004},{"$f":"SUM(Start:End!ON59)","v":62036.558183368303},{"$f":"SUM(Start:End!OO59)","v":60060.18152777676},{"$f":"SUM(Start:End!OP59)","v":62087.852793118705},{"$f":"SUM(Start:End!OQ59)","v":62113.553871305085},{"$f":"SUM(Start:End!OR59)","v":56125.811097555139},{"$f":"SUM(Start:End!OS59)","v":62165.063798028634},{"$f":"SUM(Start:End!OT59)","v":60184.715551188885},{"$f":"SUM(Start:End!OU59)","v":62216.717717524363},{"$f":"SUM(Start:End!OV59)","v":60234.773019571636},{"$f":"SUM(Start:End!OW59)","v":62268.515989359454},{"$f":"SUM(Start:End!OX59)","v":62294.469370020059},{"$f":"SUM(Start:End!OY59)","v":60310.121587760797},{"$f":"SUM(Start:End!OZ59)","v":62346.484846562329},{"$f":"SUM(Start:End!PA59)","v":60360.529386687915},{"$f":"SUM(Start:End!PB59)","v":62398.645578385091},{"$f":"SUM(Start:End!PC59)","v":62424.780528362979},{"$f":"SUM(Start:End!PD59)","v":56407.311419091871},{"$f":"SUM(Start:End!PE59)","v":62477.15982363082},{"$f":"SUM(Start:End!PF59)","v":60487.165412870738},{"$f":"SUM(Start:End!PG59)","v":62529.685282897102},{"$f":"SUM(Start:End!PH59)","v":60538.067359442946},{"$f":"SUM(Start:End!PI59)","v":62582.357271274755},{"$f":"SUM(Start:End!PJ59)","v":62608.748328233058},{"$f":"SUM(Start:End!PK59)","v":60614.686601428286},{"$f":"SUM(Start:End!PL59)","v":62661.640796905063},{"$f":"SUM(Start:End!PM59)","v":60665.944161755724},{"$f":"SUM(Start:End!PN59)","v":62714.680711555819},{"$f":"SUM(Start:End!PO59)","v":62741.256076207501},{"$f":"SUM(Start:End!PP59)","v":58718.328541180745},{"$f":"SUM(Start:End!PQ59)","v":62794.517850846343},{"$f":"SUM(Start:End!PR59)","v":60794.713890274172},{"$f":"SUM(Start:End!PS59)","v":62847.927994196885},{"$f":"SUM(Start:End!PT59)","v":47562.473051573768},{"$f":"SUM(Start:End!PU59)","v":44015.852702889497},{"$f":"SUM(Start:End!PV59)","v":44036.315949578559},{"$f":"SUM(Start:End!PW59)","v":42635.621274111007},{"$f":"SUM(Start:End!PX59)","v":44077.330840785937},{"$f":"SUM(Start:End!PY59)","v":42675.370218510703},{"$f":"SUM(Start:End!PZ59)","v":44118.463841923076},{"$f":"SUM(Start:End!QA59)","v":44139.074726202598},{"$f":"SUM(Start:End!QB59)","v":39886.194418491832},{"$f":"SUM(Start:End!QC59)","v":35086.884193666556},{"$f":"SUM(Start:End!QD59)","v":33963.480067343779},{"$f":"SUM(Start:End!QE59)","v":35104.32189167125},{"$f":"SUM(Start:End!QF59)","v":33980.38226743514},{"$f":"SUM(Start:End!QG59)","v":35121.815440079328},{"$f":"SUM(Start:End!QH59)","v":35130.583199336346},{"$f":"SUM(Start:End!QI59)","v":27007.437068339375},{"$f":"SUM(Start:End!QJ59)","v":27916.480770439539},{"$f":"SUM(Start:End!QK59)","v":27024.474789039377},{"$f":"SUM(Start:End!QL59)","v":27934.11452187923},{"$f":"SUM(Start:End!QM59)","v":27942.952506634228},{"$f":"SUM(Start:End!QN59)","v":25246.791239153285},{"$f":"SUM(Start:End!QO59)","v":27960.670777213258},{"$f":"SUM(Start:End!QP59)","v":27067.307512547326},{"$f":"SUM(Start:End!QQ59)","v":27978.445560124263},{"$f":"SUM(Start:End!QR59)","v":27084.536308424558},{"$f":"SUM(Start:End!QS59)","v":27996.27698874574},{"$f":"SUM(Start:End!QT59)","v":28005.213986969662},{"$f":"SUM(Start:End!QU59)","v":27110.482448505481},{"$f":"SUM(Start:End!QV59)","v":28023.130634969799},{"$f":"SUM(Start:End!QW59)","v":27127.84869512809},{"$f":"SUM(Start:End!QX59)","v":28041.10426358457},{"$f":"SUM(Start:End!QY59)","v":28050.112487655286},{"$f":"SUM(Start:End!QZ59)","v":25343.734845358311},{"$f":"SUM(Start:End!RA59)","v":28068.171839572511},{"$f":"SUM(Start:End!RB59)","v":27171.506130175876},{"$f":"SUM(Start:End!RC59)","v":28086.288509101592},{"$f":"SUM(Start:End!RD59)","v":27189.066174451062},{"$f":"SUM(Start:End!RE59)","v":28104.462631630377},{"$f":"SUM(Start:End!RF59)","v":28113.57128017069},{"$f":"SUM(Start:End!RG59)","v":27215.510654404337},{"$f":"SUM(Start:End!RH59)","v":17715.831836790356},{"$f":"SUM(Start:End!RI59)","v":17153.210108640156},{"$f":"SUM(Start:End!RJ59)","v":17734.150186358966},{"$f":"SUM(Start:End!RK59)","v":17743.331076165123},{"$f":"SUM(Start:End!RL59)","v":16607.202177356703},{"$f":"SUM(Start:End!RM59)","v":17761.736371339375},{"$f":"SUM(Start:End!RN59)","v":17197.704010624588},{"$f":"SUM(Start:End!RO59)","v":17780.199801536051},{"$f":"SUM(Start:End!RP59)","v":17215.600026000378},{"$f":"SUM(Start:End!RQ59)","v":11786.767197948924},{"$f":"SUM(Start:End!RR59)","v":11788.624099539918},{"$f":"SUM(Start:End!RS59)","v":11410.148176141607},{"$f":"SUM(Start:End!RT59)","v":11792.354251313714},{"$f":"SUM(Start:End!RU59)","v":11413.768561350178},{"$f":"SUM(Start:End!RV59)","v":11796.106240884714},{"$f":"SUM(Start:End!RW59)","v":11797.990439750511},{"$f":"SUM(Start:End!RX59)","v":10657.956233777861},{"$f":"SUM(Start:End!RY59)","v":11801.775275521568},{"$f":"SUM(Start:End!RZ59)","v":11422.912184904297},{"$f":"SUM(Start:End!SA59)","v":11805.582068605487},{"$f":"SUM(Start:End!SB59)","v":11426.606820136296},{"$f":"SUM(Start:End!SC59)","v":11809.410867020906},{"$f":"SUM(Start:End!SD59)","v":11811.333533267052},{"$f":"SUM(Start:End!SE59)","v":11432.18876023381},{"$f":"SUM(Start:End!SF59)","v":11815.195429981197},{"$f":"SUM(Start:End!SG59)","v":11435.936779867858},{"$f":"SUM(Start:End!SH59)","v":11819.079452606984},{"$f":"SUM(Start:End!SI59)","v":11821.029776271402},{"$f":"SUM(Start:End!SJ59)","v":10678.825748017378},{"$f":"SUM(Start:End!SK59)","v":11824.947078639771},{"$f":"SUM(Start:End!SL59)","v":11445.400712420691},{"$f":"SUM(Start:End!SM59)","v":11828.886628265886},{"$f":"SUM(Start:End!SN59)","v":11449.223962288439},{"$f":"SUM(Start:End!SO59)","v":11832.848473903712},{"$f":"SUM(Start:End!SP59)","v":11834.837772996423},{"$f":"SUM(Start:End!SQ59)","v":11454.999352675},{"$f":"SUM(Start:End!SR59)","v":11838.833154335996},{"$f":"SUM(Start:End!SS59)","v":11458.876692434264},{"$f":"SUM(Start:End!ST59)","v":11842.850954113665},{"$f":"SUM(Start:End!SU59)","v":11844.868276283152},{"$f":"SUM(Start:End!SV59)","v":10700.417877499563},{"$f":"SUM(Start:End!SW59)","v":11848.91979598431},{"$f":"SUM(Start:End!SX59)","v":11468.665166961044},{"$f":"SUM(Start:End!SY59)","v":8490.1970369867922},{"$f":"SUM(Start:End!SZ59)","v":8214.2795586749053},{"$f":"SUM(Start:End!TA59)","v":8485.9812410749291},{"$f":"SUM(Start:End!TB59)","v":8483.8741281893963},{"$f":"SUM(Start:End!TC59)","v":8208.1621340427628},{"$f":"SUM(Start:End!TD59)","v":8479.6614719093886},{"$f":"SUM(Start:End!TE59)","v":8204.0863821823696},{"$f":"SUM(Start:End!TF59)","v":8475.450907418186},{"$f":"SUM(Start:End!TG59)","v":8473.3464092687809},{"$f":"SUM(Start:End!TH59)","v":7924.710663762462},{"$f":"SUM(Start:End!TI59)","v":8469.1389805134331},{"$f":"SUM(Start:End!TJ59)","v":8193.9058544980799},{"$f":"SUM(Start:End!TK59)","v":8464.9336409511725},{"$f":"SUM(Start:End!TL59)","v":8189.8371815741093},{"$f":"SUM(Start:End!TM59)","v":8460.7303895446112},{"$f":"SUM(Start:End!TN59)","v":8458.6295465756757},{"$f":"SUM(Start:End!TO59)","v":8183.7379599260103},{"$f":"SUM(Start:End!TP59)","v":8454.4294254586894},{"$f":"SUM(Start:End!TQ59)","v":8179.6743358564045},{"$f":"SUM(Start:End!TR59)","v":8450.2313899061937},{"$f":"SUM(Start:End!TS59)","v":8448.133153892988},{"$f":"SUM(Start:End!TT59)","v":7628.6771706036379},{"$f":"SUM(Start:End!TU59)","v":8443.9382447456628},{"$f":"SUM(Start:End!TV59)","v":8169.5241013092018},{"$f":"SUM(Start:End!TW59)","v":8439.7454185748302},{"$f":"SUM(Start:End!TX59)","v":8165.4675351119595},{"$f":"SUM(Start:End!TY59)","v":8435.5546743461891},{"$f":"SUM(Start:End!TZ59)","v":8433.4600826371116},{"$f":"SUM(Start:End!UA59)","v":8159.3864622831807},{"$f":"SUM(Start:End!UB59)","v":8429.2724593835701},{"$f":"SUM(Start:End!UC59)","v":8155.3349299169549},{"$f":"SUM(Start:End!UD59)","v":8425.0869154887205},{"$f":"SUM(Start:End!UE59)","v":8422.9949229781269},{"$f":"SUM(Start:End!UF59)","v":7605.9773096052131},{"$f":"SUM(Start:End!UG59)","v":8418.8124961855283},{"$f":"SUM(Start:End!UH59)","v":8145.2148983667012},{"$f":"SUM(Start:End!UI59)","v":8414.6321461713269},{"$f":"SUM(Start:End!UJ59)","v":8141.1704028714648},{"$f":"SUM(Start:End!UK59)","v":8410.4538719042994},{"$f":"SUM(Start:End!UL59)","v":8408.3655128538576},{"$f":"SUM(Start:End!UM59)","v":8135.1074248584528},{"$f":"SUM(Start:End!UN59)","v":8404.1903502751666},{"$f":"SUM(Start:End!UO59)","v":8131.0679482155811},{"$f":"SUM(Start:End!UP59)","v":8400.0172608678367},{"$f":"SUM(Start:End!UQ59)","v":8397.9314932817142},{"$f":"SUM(Start:End!UR59)","v":7583.3449942215548},{"$f":"SUM(Start:End!US59)","v":8393.7615117014011},{"$f":"SUM(Start:End!UT59)","v":8120.9780297903644},{"$f":"SUM(Start:End!UU59)","v":8389.593600719827},{"$f":"SUM(Start:End!UV59)","v":8116.9455690795976},{"$f":"SUM(Start:End!UW59)","v":8385.4277593088427},{"$f":"SUM(Start:End!UX59)","v":8383.345614371161},{"$f":"SUM(Start:End!UY59)","v":8110.9006320394865},{"$f":"SUM(Start:End!UZ59)","v":8379.1828753893878},{"$f":"SUM(Start:End!VA59)","v":8106.8731752470103},{"$f":"SUM(Start:End!VB59)","v":8375.0222034100552},{"$f":"SUM(Start:End!VC59)","v":8372.9426422255456},{"$f":"SUM(Start:End!VD59)","v":7830.8078814450682},{"$f":"SUM(Start:End!VE59)","v":8368.785068825593},{"$f":"SUM(Start:End!VF59)","v":8096.8132803423377},{"$f":"SUM(Start:End!VG59)","v":8364.629559863115},{"$f":"SUM(Start:End!VH59)","v":8092.7928186053878},{"$f":"SUM(Start:End!VI59)","v":8360.4761143130199},{"$f":"SUM(Start:End!VJ59)","v":8358.4001649974125},{"$f":"SUM(Start:End!VK59)","v":8086.7658688555375},{"$f":"SUM(Start:End!VL59)","v":8354.2498126449536},{"$f":"SUM(Start:End!VM59)","v":8082.7503961472394},{"$f":"SUM(Start:End!VN59)","v":8350.1015211443701},{"$f":"SUM(Start:End!VO59)","v":8348.0281478937268},{"$f":"SUM(Start:End!VP59)","v":7538.2821969427659},{"$f":"SUM(Start:End!VQ59)","v":8343.8829457524007},{"$f":"SUM(Start:End!VR59)","v":8072.720435425239},{"$f":"SUM(Start:End!VS59)","v":8339.73980190562},{"$f":"SUM(Start:End!VT59)","v":8068.7119369580059},{"$f":"SUM(Start:End!VU59)","v":8335.5987153313381},{"$f":"SUM(Start:End!VV59)","v":8333.5289432021345},{"$f":"SUM(Start:End!VW59)","v":8062.7029209755037},{"$f":"SUM(Start:End!VX59)","v":8329.3909406213843},{"$f":"SUM(Start:End!VY59)","v":8058.6993966915888},{"$f":"SUM(Start:End!VZ59)","v":8325.2549927602468},{"$f":"SUM(Start:End!WA59)","v":8323.1877890306805},{"$f":"SUM(Start:End!WB59)","v":7515.85131486312},{"$f":"SUM(Start:End!WC59)","v":8319.0549213361173},{"$f":"SUM(Start:End!WD59)","v":8048.699281080234},{"$f":"SUM(Start:End!WE59)","v":8314.9241058114421},{"$f":"SUM(Start:End!WF59)","v":8044.7027102848624},{"$f":"SUM(Start:End!WG59)","v":8310.7953414376589},{"$f":"SUM(Start:End!WH59)","v":8308.7317281140495},{"$f":"SUM(Start:End!WI59)","v":8038.7115747060652},{"$f":"SUM(Start:End!WJ59)","v":8304.6060385570781},{"$f":"SUM(Start:End!WK59)","v":8034.7199632928496},{"$f":"SUM(Start:End!WL59)","v":8300.4823976056996},{"$f":"SUM(Start:End!WM59)","v":8298.4213450392053},{"$f":"SUM(Start:End!WN59)","v":7493.4871780256526},{"$f":"SUM(Start:End!WO59)","v":8294.300775089072},{"$f":"SUM(Start:End!WP59)","v":8024.7496039851412},{"$f":"SUM(Start:End!WQ59)","v":8290.1822512023991},{"$f":"SUM(Start:End!WR59)","v":8020.7649253696954},{"$f":"SUM(Start:End!WS59)","v":8286.0657723632212},{"$f":"SUM(Start:End!WT59)","v":8284.0082995190896},{"$f":"SUM(Start:End!WU59)","v":0},{"$f":"SUM(Start:End!WV59)","v":0},{"$f":"SUM(Start:End!WW59)","v":0},{"$f":"SUM(Start:End!WX59)","v":0},{"$f":"SUM(Start:End!WY59)","v":0},{"$f":"SUM(Start:End!WZ59)","v":0},{"$f":"SUM(Start:End!XA59)","v":0},{"$f":"SUM(Start:End!XB59)","v":0},{"$f":"SUM(Start:End!XC59)","v":0},{"$f":"SUM(Start:End!XD59)","v":0},{"$f":"SUM(Start:End!XE59)","v":0},{"$f":"SUM(Start:End!XF59)","v":0},{"$f":"SUM(Start:End!XG59)","v":0},{"$f":"SUM(Start:End!XH59)","v":0},{"$f":"SUM(Start:End!XI59)","v":0},{"$f":"SUM(Start:End!XJ59)","v":0},{"$f":"SUM(Start:End!XK59)","v":0},{"$f":"SUM(Start:End!XL59)","v":0},{"$f":"SUM(Start:End!XM59)","v":0},{"$f":"SUM(Start:End!XN59)","v":0},{"$f":"SUM(Start:End!XO59)","v":0},{"$f":"SUM(Start:End!XP59)","v":0},{"$f":"SUM(Start:End!XQ59)","v":0},{"$f":"SUM(Start:End!XR59)","v":0},{"$f":"SUM(Start:End!XS59)","v":0},{"$f":"SUM(Start:End!XT59)","v":0},{"$f":"SUM(Start:End!XU59)","v":0},{"$f":"SUM(Start:End!XV59)","v":0},{"$f":"SUM(Start:End!XW59)","v":0},{"$f":"SUM(Start:End!XX59)","v":0},{"$f":"SUM(Start:End!XY59)","v":0},{"$f":"SUM(Start:End!XZ59)","v":0},{"$f":"SUM(Start:End!YA59)","v":0},{"$f":"SUM(Start:End!YB59)","v":0},{"$f":"SUM(Start:End!YC59)","v":0},{"$f":"SUM(Start:End!YD59)","v":0},{"$f":"SUM(Start:End!YE59)","v":0},{"$f":"SUM(Start:End!YF59)","v":0},{"$f":"SUM(Start:End!YG59)","v":0},{"$f":"SUM(Start:End!YH59)","v":0},{"$f":"SUM(Start:End!YI59)","v":0},{"$f":"SUM(Start:End!YJ59)","v":0},{"$f":"SUM(Start:End!YK59)","v":0},{"$f":"SUM(Start:End!YL59)","v":0},{"$f":"SUM(Start:End!YM59)","v":0},{"$f":"SUM(Start:End!YN59)","v":0},{"$f":"SUM(Start:End!YO59)","v":0},{"$f":"SUM(Start:End!YP59)","v":0},{"$f":"SUM(Start:End!YQ59)","v":0},{"$f":"SUM(Start:End!YR59)","v":0},{"$f":"SUM(Start:End!YS59)","v":0},{"$f":"SUM(Start:End!YT59)","v":0},{"$f":"SUM(Start:End!YU59)","v":0},{"$f":"SUM(Start:End!YV59)","v":0},{"$f":"SUM(Start:End!YW59)","v":0},{"$f":"SUM(Start:End!YX59)","v":0},{"$f":"SUM(Start:End!YY59)","v":0},{"$f":"SUM(Start:End!YZ59)","v":0},{"$f":"SUM(Start:End!ZA59)","v":0},{"$f":"SUM(Start:End!ZB59)","v":0},{"$f":"SUM(Start:End!ZC59)","v":0},{"$f":"SUM(Start:End!ZD59)","v":0},{"$f":"SUM(Start:End!ZE59)","v":0},{"$f":"SUM(Start:End!ZF59)","v":0},{"$f":"SUM(Start:End!ZG59)","v":0},{"$f":"SUM(Start:End!ZH59)","v":0},{"$f":"SUM(Start:End!ZI59)","v":0},{"$f":"SUM(Start:End!ZJ59)","v":0},{"$f":"SUM(Start:End!ZK59)","v":0},{"$f":"SUM(Start:End!ZL59)","v":0},{"$f":"SUM(Start:End!ZM59)","v":0},{"$f":"SUM(Start:End!ZN59)","v":0},{"$f":"SUM(Start:End!ZO59)","v":0},{"$f":"SUM(Start:End!ZP59)","v":0},{"$f":"SUM(Start:End!ZQ59)","v":0},{"$f":"SUM(Start:End!ZR59)","v":0},{"$f":"SUM(Start:End!ZS59)","v":0},{"$f":"SUM(Start:End!ZT59)","v":0},{"$f":"SUM(Start:End!ZU59)","v":0},{"$f":"SUM(Start:End!ZV59)","v":0},{"$f":"SUM(Start:End!ZW59)","v":0},{"$f":"SUM(Start:End!ZX59)","v":0},{"$f":"SUM(Start:End!ZY59)","v":0},{"$f":"SUM(Start:End!ZZ59)","v":0},{"$f":"SUM(Start:End!AAA59)","v":0},{"$f":"SUM(Start:End!AAB59)","v":0},{"$f":"SUM(Start:End!AAC59)","v":0},{"$f":"SUM(Start:End!AAD59)","v":0},{"$f":"SUM(Start:End!AAE59)","v":0},{"$f":"SUM(Start:End!AAF59)","v":0},{"$f":"SUM(Start:End!AAG59)","v":0},{"$f":"SUM(Start:End!AAH59)","v":0},{"$f":"SUM(Start:End!AAI59)","v":0},{"$f":"SUM(Start:End!AAJ59)","v":0},{"$f":"SUM(Start:End!AAK59)","v":0},{"$f":"SUM(Start:End!AAL59)","v":0},{"$f":"SUM(Start:End!AAM59)","v":0},{"$f":"SUM(Start:End!AAN59)","v":0},{"$f":"SUM(Start:End!AAO59)","v":0},{"$f":"SUM(Start:End!AAP59)","v":0},{"$f":"SUM(Start:End!AAQ59)","v":0},{"$f":"SUM(Start:End!AAR59)","v":0},{"$f":"SUM(Start:End!AAS59)","v":0},{"$f":"SUM(Start:End!AAT59)","v":0},{"$f":"SUM(Start:End!AAU59)","v":0},{"$f":"SUM(Start:End!AAV59)","v":0},{"$f":"SUM(Start:End!AAW59)","v":0},{"$f":"SUM(Start:End!AAX59)","v":0},{"$f":"SUM(Start:End!AAY59)","v":0},{"$f":"SUM(Start:End!AAZ59)","v":0},{"$f":"SUM(Start:End!ABA59)","v":0},{"$f":"SUM(Start:End!ABB59)","v":0},{"$f":"SUM(Start:End!ABC59)","v":0},{"$f":"SUM(Start:End!ABD59)","v":0},{"$f":"SUM(Start:End!ABE59)","v":0},{"$f":"SUM(Start:End!ABF59)","v":0},{"$f":"SUM(Start:End!ABG59)","v":0},{"$f":"SUM(Start:End!ABH59)","v":0},{"$f":"SUM(Start:End!ABI59)","v":0},{"$f":"SUM(Start:End!ABJ59)","v":0},{"$f":"SUM(Start:End!ABK59)","v":0},{"$f":"SUM(Start:End!ABL59)","v":0},{"$f":"SUM(Start:End!ABM59)","v":0},{"$f":"SUM(Start:End!ABN59)","v":0},{"$f":"SUM(Start:End!ABO59)","v":0},{"$f":"SUM(Start:End!ABP59)","v":0},{"$f":"SUM(Start:End!ABQ59)","v":0},{"$f":"SUM(Start:End!ABR59)","v":0},{"$f":"SUM(Start:End!ABS59)","v":0},{"$f":"SUM(Start:End!ABT59)","v":0},{"$f":"SUM(Start:End!ABU59)","v":0},{"$f":"SUM(Start:End!ABV59)","v":0},{"$f":"SUM(Start:End!ABW59)","v":0},{"$f":"SUM(Start:End!ABX59)","v":0},{"$f":"SUM(Start:End!ABY59)","v":0},{"$f":"SUM(Start:End!ABZ59)","v":0}]
[null,null,null,"Operating Expenses",{"$f":"ROW('Template Model'!D68)","v":68},{"$f":"SUM(Start:End!F68)","v":0},{"$f":"_xlfn.FORMULATEXT(K28)","v":"=SUM(Start:End!K68)"},{"$f":"MID(G28,FIND(\"!\",G28,1)+2,FIND(\")\",G28,1)-FIND(\"!\",G28,1)-2)","v":"68"},{"$f":"(VALUE(H28)-E28)=0","v":true},null,{"$f":"SUM(Start:End!K68)","v":0},{"$f":"SUM(Start:End!L68)","v":0},{"$f":"SUM(Start:End!M68)","v":0},{"$f":"SUM(Start:End!N68)","v":0},{"$f":"SUM(Start:End!O68)","v":0},{"$f":"SUM(Start:End!P68)","v":0},{"$f":"SUM(Start:End!Q68)","v":601.47976186338224},{"$f":"SUM(Start:End!R68)","v":602.96317321871823},{"$f":"SUM(Start:End!S68)","v":604.45024306663981},{"$f":"SUM(Start:End!T68)","v":605.94098042997666},{"$f":"SUM(Start:End!U68)","v":607.43539435381115},{"$f":"SUM(Start:End!V68)","v":608.93349390553328},{"$f":"SUM(Start:End!W68)","v":610.28692610953601},{"$f":"SUM(Start:End!X68)","v":611.64336648889628},{"$f":"SUM(Start:End!Y68)","v":613.00282172966695},{"$f":"SUM(Start:End!Z68)","v":614.36529853276113},{"$f":"SUM(Start:End!AA68)","v":615.73080361398581},{"$f":"SUM(Start:End!AB68)","v":617.09934370407461},{"$f":"SUM(Start:End!AC68)","v":618.4709255487212},{"$f":"SUM(Start:End!AD68)","v":619.84555590861203},{"$f":"SUM(Start:End!AE68)","v":621.22324155946046},{"$f":"SUM(Start:End!AF68)","v":622.6039892920395},{"$f":"SUM(Start:End!AG68)","v":623.98780591221566},{"$f":"SUM(Start:End!AH68)","v":625.37469824098218},{"$f":"SUM(Start:End!AI68)","v":626.66286772666092},{"$f":"SUM(Start:End!AJ68)","v":627.95369063056796},{"$f":"SUM(Start:End!AK68)","v":629.24717241831047},{"$f":"SUM(Start:End!AL68)","v":630.54331856675367},{"$f":"SUM(Start:End!AM68)","v":631.84213456404439},{"$f":"SUM(Start:End!AN68)","v":1702.4409803334247},{"$f":"SUM(Start:End!AO68)","v":1706.3823282809126},{"$f":"SUM(Start:End!AP68)","v":1710.3328665964286},{"$f":"SUM(Start:End!AQ68)","v":1714.2926168540646},{"$f":"SUM(Start:End!AR68)","v":1718.2616006788699},{"$f":"SUM(Start:End!AS68)","v":1922.5701560073587},{"$f":"SUM(Start:End!AT68)","v":1926.8885338506368},{"$f":"SUM(Start:End!AU68)","v":1931.2689554572976},{"$f":"SUM(Start:End!AV68)","v":1935.6594642826458},{"$f":"SUM(Start:End!AW68)","v":1940.0600838033718},{"$f":"SUM(Start:End!AX68)","v":1944.470837551283},{"$f":"SUM(Start:End!AY68)","v":1948.8917491134368},{"$f":"SUM(Start:End!AZ68)","v":1953.3228421322685},{"$f":"SUM(Start:End!BA68)","v":1957.7641403057237},{"$f":"SUM(Start:End!BB68)","v":1962.2156673873897},{"$f":"SUM(Start:End!BC68)","v":1966.6774471866261},{"$f":"SUM(Start:End!BD68)","v":1971.1495035686971},{"$f":"SUM(Start:End!BE68)","v":1975.6318604549051},{"$f":"SUM(Start:End!BF68)","v":1980.1245418227204},{"$f":"SUM(Start:End!BG68)","v":1984.3055167651166},{"$f":"SUM(Start:End!BH68)","v":1988.4956428071987},{"$f":"SUM(Start:End!BI68)","v":2827.4045916866312},{"$f":"SUM(Start:End!BJ68)","v":2832.9916727863115},{"$f":"SUM(Start:End!BK68)","v":2838.590243942167},{"$f":"SUM(Start:End!BL68)","v":2844.2003297109868},{"$f":"SUM(Start:End!BM68)","v":2849.8219547038807},{"$f":"SUM(Start:End!BN68)","v":2855.4551435864},{"$f":"SUM(Start:End!BO68)","v":2861.0999210786654},{"$f":"SUM(Start:End!BP68)","v":2866.7563119554857},{"$f":"SUM(Start:End!BQ68)","v":2872.4243410464883},{"$f":"SUM(Start:End!BR68)","v":2878.104033236239},{"$f":"SUM(Start:End!BS68)","v":2883.7954134643705},{"$f":"SUM(Start:End!BT68)","v":2889.4985067257066},{"$f":"SUM(Start:End!BU68)","v":2895.2133380703863},{"$f":"SUM(Start:End!BV68)","v":2900.9399326039934},{"$f":"SUM(Start:End!BW68)","v":2906.6783154876789},{"$f":"SUM(Start:End!BX68)","v":2912.4285119382903},{"$f":"SUM(Start:End!BY68)","v":2918.1905472284975},{"$f":"SUM(Start:End!BZ68)","v":2923.9644466869195},{"$f":"SUM(Start:End!CA68)","v":3029.9153938284444},{"$f":"SUM(Start:End!CB68)","v":4907.1488989774944},{"$f":"SUM(Start:End!CC68)","v":4917.7393051484742},{"$f":"SUM(Start:End!CD68)","v":4928.3533330149639},{"$f":"SUM(Start:End!CE68)","v":4938.991036710263},{"$f":"SUM(Start:End!CF68)","v":4949.6524704943768},{"$f":"SUM(Start:End!CG68)","v":4960.3376887543009},{"$f":"SUM(Start:End!CH68)","v":4971.0467460043319},{"$f":"SUM(Start:End!CI68)","v":4981.7796968863704},{"$f":"SUM(Start:End!CJ68)","v":4992.53659617022},{"$f":"SUM(Start:End!CK68)","v":5003.3174987538923},{"$f":"SUM(Start:End!CL68)","v":5014.1224596639149},{"$f":"SUM(Start:End!CM68)","v":5024.9515340556354},{"$f":"SUM(Start:End!CN68)","v":5035.8047772135269},{"$f":"SUM(Start:End!CO68)","v":5046.6822445514963},{"$f":"SUM(Start:End!CP68)","v":5057.5839916131881},{"$f":"SUM(Start:End!CQ68)","v":5068.5100740723028},{"$f":"SUM(Start:End!CR68)","v":5079.4605477328914},{"$f":"SUM(Start:End!CS68)","v":5090.4354685296812},{"$f":"SUM(Start:End!CT68)","v":5101.434892528373},{"$f":"SUM(Start:End!CU68)","v":5379.5659642731416},{"$f":"SUM(Start:End!CV68)","v":5391.0557124709521},{"$f":"SUM(Start:End!CW68)","v":5402.5708614503337},{"$f":"SUM(Start:End!CX68)","v":5414.11146900736},{"$f":"SUM(Start:End!CY68)","v":5425.6775930726399},{"$f":"SUM(Start:End!CZ68)","v":5437.2692917116328},{"$f":"SUM(Start:End!DA68)","v":5448.8866231249649},{"$f":"SUM(Start:End!DB68)","v":5460.5296456487549},{"$f":"SUM(Start:End!DC68)","v":5472.1984177549339},{"$f":"SUM(Start:End!DD68)","v":5483.8929980515622},{"$f":"SUM(Start:End!DE68)","v":5495.6134452831566},{"$f":"SUM(Start:End!DF68)","v":5507.3598183310123},{"$f":"SUM(Start:End!DG68)","v":5519.1321762135258},{"$f":"SUM(Start:End!DH68)","v":5530.9305780865207},{"$f":"SUM(Start:End!DI68)","v":6277.2995761983138},{"$f":"SUM(Start:End!DJ68)","v":6290.3634040210682},{"$f":"SUM(Start:End!DK68)","v":7655.6850925194767},{"$f":"SUM(Start:End!DL68)","v":7671.0387523769787},{"$f":"SUM(Start:End!DM68)","v":7686.4244528378749},{"$f":"SUM(Start:End!DN68)","v":7701.8422633013815},{"$f":"SUM(Start:End!DO68)","v":7717.2922533219789},{"$f":"SUM(Start:End!DP68)","v":7732.7744926097703},{"$f":"SUM(Start:End!DQ68)","v":7748.2890510308389},{"$f":"SUM(Start:End!DR68)","v":7763.8359986076121},{"$f":"SUM(Start:End!DS68)","v":7779.4154055192066},{"$f":"SUM(Start:End!DT68)","v":7795.0273421018028},{"$f":"SUM(Start:End!DU68)","v":8311.4976694999623},{"$f":"SUM(Start:End!DV68)","v":8328.0020315745005},{"$f":"SUM(Start:End!DW68)","v":8344.5405013874697},{"$f":"SUM(Start:End!DX68)","v":8361.1131521631432},{"$f":"SUM(Start:End!DY68)","v":8377.7200572883958},{"$f":"SUM(Start:End!DZ68)","v":8394.3612903130688},{"$f":"SUM(Start:End!EA68)","v":8411.0369249503492},{"$f":"SUM(Start:End!EB68)","v":8427.7470350771291},{"$f":"SUM(Start:End!EC68)","v":8444.4916947344009},{"$f":"SUM(Start:End!ED68)","v":8461.2709781276044},{"$f":"SUM(Start:End!EE68)","v":8478.0849596270346},{"$f":"SUM(Start:End!EF68)","v":10748.64977169751},{"$f":"SUM(Start:End!EG68)","v":10769.255568482589},{"$f":"SUM(Start:End!EH68)","v":10789.902434985714},{"$f":"SUM(Start:End!EI68)","v":12813.893618997246},{"$f":"SUM(Start:End!EJ68)","v":12837.931498724956},{"$f":"SUM(Start:End!EK68)","v":12862.016168732878},{"$f":"SUM(Start:End!EL68)","v":12886.147723784248},{"$f":"SUM(Start:End!EM68)","v":12910.326258841926},{"$f":"SUM(Start:End!EN68)","v":12934.551869068846},{"$f":"SUM(Start:End!EO68)","v":12958.824649828444},{"$f":"SUM(Start:End!EP68)","v":12983.144696685104},{"$f":"SUM(Start:End!EQ68)","v":13007.512105404592},{"$f":"SUM(Start:End!ER68)","v":13031.92697195449},{"$f":"SUM(Start:End!ES68)","v":13056.38939250466},{"$f":"SUM(Start:End!ET68)","v":13080.899463427646},{"$f":"SUM(Start:End!EU68)","v":13105.457281299161},{"$f":"SUM(Start:End!EV68)","v":13130.062942898499},{"$f":"SUM(Start:End!EW68)","v":13154.716545209003},{"$f":"SUM(Start:End!EX68)","v":13179.41818541849},{"$f":"SUM(Start:End!EY68)","v":13204.167960919707},{"$f":"SUM(Start:End!EZ68)","v":13228.965969310786},{"$f":"SUM(Start:End!FA68)","v":13253.812308395685},{"$f":"SUM(Start:End!FB68)","v":13278.707076184639},{"$f":"SUM(Start:End!FC68)","v":13303.650370894606},{"$f":"SUM(Start:End!FD68)","v":13328.642290949736},{"$f":"SUM(Start:End!FE68)","v":13353.682934981805},{"$f":"SUM(Start:End!FF68)","v":13378.772401830684},{"$f":"SUM(Start:End!FG68)","v":13403.910790544774},{"$f":"SUM(Start:End!FH68)","v":13429.09820038149},{"$f":"SUM(Start:End!FI68)","v":13454.334730807695},{"$f":"SUM(Start:End!FJ68)","v":13479.620481500173},{"$f":"SUM(Start:End!FK68)","v":13504.955552346071},{"$f":"SUM(Start:End!FL68)","v":13530.340043443382},{"$f":"SUM(Start:End!FM68)","v":13555.774055101392},{"$f":"SUM(Start:End!FN68)","v":13581.257687841131},{"$f":"SUM(Start:End!FO68)","v":13606.791042395875},{"$f":"SUM(Start:End!FP68)","v":13632.37421971157},{"$f":"SUM(Start:End!FQ68)","v":13658.007320947308},{"$f":"SUM(Start:End!FR68)","v":13683.690447475816},{"$f":"SUM(Start:End!FS68)","v":13709.42370088389},{"$f":"SUM(Start:End!FT68)","v":13735.20718297289},{"$f":"SUM(Start:End!FU68)","v":13761.0409957592},{"$f":"SUM(Start:End!FV68)","v":13786.925241474688},{"$f":"SUM(Start:End!FW68)","v":13812.860022567205},{"$f":"SUM(Start:End!FX68)","v":13838.845441701023},{"$f":"SUM(Start:End!FY68)","v":13864.881601757344},{"$f":"SUM(Start:End!FZ68)","v":13890.968605834743},{"$f":"SUM(Start:End!GA68)","v":13917.106557249674},{"$f":"SUM(Start:End!GB68)","v":13943.29555953692},{"$f":"SUM(Start:End!GC68)","v":13969.535716450097},{"$f":"SUM(Start:End!GD68)","v":13995.827131962102},{"$f":"SUM(Start:End!GE68)","v":14022.169910265631},{"$f":"SUM(Start:End!GF68)","v":14048.564155773629},{"$f":"SUM(Start:End!GG68)","v":14075.009973119788},{"$f":"SUM(Start:End!GH68)","v":14101.507467159032},{"$f":"SUM(Start:End!GI68)","v":14128.056742967983},{"$f":"SUM(Start:End!GJ68)","v":14154.657905845479},{"$f":"SUM(Start:End!GK68)","v":14181.31106131303},{"$f":"SUM(Start:End!GL68)","v":14208.01631511533},{"$f":"SUM(Start:End!GM68)","v":14234.773773220722},{"$f":"SUM(Start:End!GN68)","v":14261.583541821718},{"$f":"SUM(Start:End!GO68)","v":14288.445727335456},{"$f":"SUM(Start:End!GP68)","v":14315.360436404224},{"$f":"SUM(Start:End!GQ68)","v":14342.327775895932},{"$f":"SUM(Start:End!GR68)","v":14369.347852904626},{"$f":"SUM(Start:End!GS68)","v":14396.420774750959},{"$f":"SUM(Start:End!GT68)","v":14423.546648982703},{"$f":"SUM(Start:End!GU68)","v":14450.725583375261},{"$f":"SUM(Start:End!GV68)","v":14477.957685932139},{"$f":"SUM(Start:End!GW68)","v":14505.24306488545},{"$f":"SUM(Start:End!GX68)","v":14532.581828696444},{"$f":"SUM(Start:End!GY68)","v":14559.974086055976},{"$f":"SUM(Start:End!GZ68)","v":14587.419945885031},{"$f":"SUM(Start:End!HA68)","v":14614.919517335213},{"$f":"SUM(Start:End!HB68)","v":14642.47290978927},{"$f":"SUM(Start:End!HC68)","v":14670.08023286159},{"$f":"SUM(Start:End!HD68)","v":14697.741596398706},{"$f":"SUM(Start:End!HE68)","v":14725.457110479812},{"$f":"SUM(Start:End!HF68)","v":14753.226885417269},{"$f":"SUM(Start:End!HG68)","v":14781.051031757126},{"$f":"SUM(Start:End!HH68)","v":14808.92966027962},{"$f":"SUM(Start:End!HI68)","v":14836.862881999707},{"$f":"SUM(Start:End!HJ68)","v":14864.850808167548},{"$f":"SUM(Start:End!HK68)","v":14892.89355026906},{"$f":"SUM(Start:End!HL68)","v":14920.991220026417},{"$f":"SUM(Start:End!HM68)","v":14949.143929398557},{"$f":"SUM(Start:End!HN68)","v":14977.35179058173},{"$f":"SUM(Start:End!HO68)","v":15005.614916009992},{"$f":"SUM(Start:End!HP68)","v":15033.933418355746},{"$f":"SUM(Start:End!HQ68)","v":15062.307410530255},{"$f":"SUM(Start:End!HR68)","v":15090.737005684168},{"$f":"SUM(Start:End!HS68)","v":15119.222317208054},{"$f":"SUM(Start:End!HT68)","v":15147.763458732921},{"$f":"SUM(Start:End!HU68)","v":15176.360544130739},{"$f":"SUM(Start:End!HV68)","v":15205.013687514989},{"$f":"SUM(Start:End!HW68)","v":15233.723003241164},{"$f":"SUM(Start:End!HX68)","v":15262.48860590734},{"$f":"SUM(Start:End!HY68)","v":15291.310610354667},{"$f":"SUM(Start:End!HZ68)","v":15320.189131667936},{"$f":"SUM(Start:End!IA68)","v":15349.1242851761},{"$f":"SUM(Start:End!IB68)","v":15378.116186452799},{"$f":"SUM(Start:End!IC68)","v":15407.164951316932},{"$f":"SUM(Start:End!ID68)","v":15436.270695833167},{"$f":"SUM(Start:End!IE68)","v":15465.433536312477},{"$f":"SUM(Start:End!IF68)","v":15494.653589312718},{"$f":"SUM(Start:End!IG68)","v":15523.930971639124},{"$f":"SUM(Start:End!IH68)","v":15553.265800344898},{"$f":"SUM(Start:End!II68)","v":15582.658192731715},{"$f":"SUM(Start:End!IJ68)","v":15612.108266350293},{"$f":"SUM(Start:End!IK68)","v":15641.616139000944},{"$f":"SUM(Start:End!IL68)","v":15671.181928734106},{"$f":"SUM(Start:End!IM68)","v":15700.805753850902},{"$f":"SUM(Start:End!IN68)","v":15730.487732903692},{"$f":"SUM(Start:End!IO68)","v":15760.227984696628},{"$f":"SUM(Start:End!IP68)","v":15790.026628286199},{"$f":"SUM(Start:End!IQ68)","v":15819.8837829818},{"$f":"SUM(Start:End!IR68)","v":15849.799568346261},{"$f":"SUM(Start:End!IS68)","v":15879.774104196455},{"$f":"SUM(Start:End!IT68)","v":15909.80751060379},{"$f":"SUM(Start:End!IU68)","v":15939.899907894844},{"$f":"SUM(Start:End!IV68)","v":15970.051416651851},{"$f":"SUM(Start:End!IW68)","v":16000.262157713321},{"$f":"SUM(Start:End!IX68)","v":16030.532252174582},{"$f":"SUM(Start:End!IY68)","v":16060.861821388338},{"$f":"SUM(Start:End!IZ68)","v":16091.250986965257},{"$f":"SUM(Start:End!JA68)","v":16121.699870774519},{"$f":"SUM(Start:End!JB68)","v":16152.208594944384},{"$f":"SUM(Start:End!JC68)","v":16182.777281862793},{"$f":"SUM(Start:End!JD68)","v":16213.406054177896},{"$f":"SUM(Start:End!JE68)","v":16244.095034798662},{"$f":"SUM(Start:End!JF68)","v":16274.844346895426},{"$f":"SUM(Start:End!JG68)","v":16305.654113900491},{"$f":"SUM(Start:End!JH68)","v":16336.524459508673},{"$f":"SUM(Start:End!JI68)","v":16367.455507677914},{"$f":"SUM(Start:End!JJ68)","v":16398.447382629842},{"$f":"SUM(Start:End!JK68)","v":16429.500208850342},{"$f":"SUM(Start:End!JL68)","v":16460.614111090163},{"$f":"SUM(Start:End!JM68)","v":16491.789214365486},{"$f":"SUM(Start:End!JN68)","v":16523.02564395851},{"$f":"SUM(Start:End!JO68)","v":16554.323525418054},{"$f":"SUM(Start:End!JP68)","v":16585.682984560106},{"$f":"SUM(Start:End!JQ68)","v":16617.104147468468},{"$f":"SUM(Start:End!JR68)","v":16648.587140495285},{"$f":"SUM(Start:End!JS68)","v":16680.132090261679},{"$f":"SUM(Start:End!JT68)","v":16711.73912365835},{"$f":"SUM(Start:End!JU68)","v":16743.408367846114},{"$f":"SUM(Start:End!JV68)","v":16775.139950256558},{"$f":"SUM(Start:End!JW68)","v":16806.933998592609},{"$f":"SUM(Start:End!JX68)","v":16838.790640829127},{"$f":"SUM(Start:End!JY68)","v":16573.029693430894},{"$f":"SUM(Start:End!JZ68)","v":16604.520265246843},{"$f":"SUM(Start:End!KA68)","v":16636.073004536756},{"$f":"SUM(Start:End!KB68)","v":16667.688039028213},{"$f":"SUM(Start:End!KC68)","v":16699.365496721537},{"$f":"SUM(Start:End!KD68)","v":16731.105505890395},{"$f":"SUM(Start:End!KE68)","v":16762.9081950824},{"$f":"SUM(Start:End!KF68)","v":16794.773693119721},{"$f":"SUM(Start:End!KG68)","v":16826.702129099674},{"$f":"SUM(Start:End!KH68)","v":16858.693632395367},{"$f":"SUM(Start:End!KI68)","v":16747.68782141892},{"$f":"SUM(Start:End!KJ68)","v":16779.569572506069},{"$f":"SUM(Start:End!KK68)","v":16811.514390459801},{"$f":"SUM(Start:End!KL68)","v":16843.522405117907},{"$f":"SUM(Start:End!KM68)","v":16875.593746595921},{"$f":"SUM(Start:End!KN68)","v":16907.72854528778},{"$f":"SUM(Start:End!KO68)","v":16939.926931866401},{"$f":"SUM(Start:End!KP68)","v":16972.189037284323},{"$f":"SUM(Start:End!KQ68)","v":17004.514992774319},{"$f":"SUM(Start:End!KR68)","v":17036.904929850018},{"$f":"SUM(Start:End!KS68)","v":17069.358980306522},{"$f":"SUM(Start:End!KT68)","v":17101.877276221036},{"$f":"SUM(Start:End!KU68)","v":17134.459949953482},{"$f":"SUM(Start:End!KV68)","v":17167.107134147147},{"$f":"SUM(Start:End!KW68)","v":17199.818961729285},{"$f":"SUM(Start:End!KX68)","v":17232.595565911764},{"$f":"SUM(Start:End!KY68)","v":17265.437080191685},{"$f":"SUM(Start:End!KZ68)","v":17298.34363835202},{"$f":"SUM(Start:End!LA68)","v":17331.315374462254},{"$f":"SUM(Start:End!LB68)","v":17364.352422878997},{"$f":"SUM(Start:End!LC68)","v":17397.454918246644},{"$f":"SUM(Start:End!LD68)","v":17430.62299549799},{"$f":"SUM(Start:End!LE68)","v":16435.317166579964},{"$f":"SUM(Start:End!LF68)","v":16466.918096743895},{"$f":"SUM(Start:End!LG68)","v":16498.582209757897},{"$f":"SUM(Start:End!LH68)","v":16530.309637081202},{"$f":"SUM(Start:End!LI68)","v":16562.100510457018},{"$f":"SUM(Start:End!LJ68)","v":16593.954961913147},{"$f":"SUM(Start:End!LK68)","v":16625.873123762649},{"$f":"SUM(Start:End!LL68)","v":16657.855128604446},{"$f":"SUM(Start:End!LM68)","v":16689.901109323971},{"$f":"SUM(Start:End!LN68)","v":16722.01119909382},{"$f":"SUM(Start:End!LO68)","v":16754.185531374391},{"$f":"SUM(Start:End!LP68)","v":16786.424239914508},{"$f":"SUM(Start:End!LQ68)","v":16818.727458752077},{"$f":"SUM(Start:End!LR68)","v":16851.095322214736},{"$f":"SUM(Start:End!LS68)","v":16883.527964920504},{"$f":"SUM(Start:End!LT68)","v":16916.025521778414},{"$f":"SUM(Start:End!LU68)","v":16948.588127989176},{"$f":"SUM(Start:End!LV68)","v":16981.215919045826},{"$f":"SUM(Start:End!LW68)","v":17013.909030734372},{"$f":"SUM(Start:End!LX68)","v":17046.667599134467},{"$f":"SUM(Start:End!LY68)","v":17079.491760620047},{"$f":"SUM(Start:End!LZ68)","v":17112.381651859989},{"$f":"SUM(Start:End!MA68)","v":17145.337409818778},{"$f":"SUM(Start:End!MB68)","v":17178.359171757173},{"$f":"SUM(Start:End!MC68)","v":17211.447075232849},{"$f":"SUM(Start:End!MD68)","v":17244.601258101076},{"$f":"SUM(Start:End!ME68)","v":17277.821858515388},{"$f":"SUM(Start:End!MF68)","v":17311.109014928239},{"$f":"SUM(Start:End!MG68)","v":17344.462866091668},{"$f":"SUM(Start:End!MH68)","v":17377.883551057988},{"$f":"SUM(Start:End!MI68)","v":17411.37120918043},{"$f":"SUM(Start:End!MJ68)","v":17444.925980113836},{"$f":"SUM(Start:End!MK68)","v":17478.548003815336},{"$f":"SUM(Start:End!ML68)","v":17512.237420545011},{"$f":"SUM(Start:End!MM68)","v":17545.99437086656},{"$f":"SUM(Start:End!MN68)","v":17579.81899564802},{"$f":"SUM(Start:End!MO68)","v":17613.711436062404},{"$f":"SUM(Start:End!MP68)","v":17647.671833588403},{"$f":"SUM(Start:End!MQ68)","v":17681.700330011066},{"$f":"SUM(Start:End!MR68)","v":17715.797067422489},{"$f":"SUM(Start:End!MS68)","v":17749.962188222493},{"$f":"SUM(Start:End!MT68)","v":17784.195835119328},{"$f":"SUM(Start:End!MU68)","v":17818.498151130341},{"$f":"SUM(Start:End!MV68)","v":17852.86927958269},{"$f":"SUM(Start:End!MW68)","v":17887.309364114019},{"$f":"SUM(Start:End!MX68)","v":17921.81854867316},{"$f":"SUM(Start:End!MY68)","v":17956.396977520839},{"$f":"SUM(Start:End!MZ68)","v":17991.044795230358},{"$f":"SUM(Start:End!NA68)","v":18025.762146688299},{"$f":"SUM(Start:End!NB68)","v":18060.549177095232},{"$f":"SUM(Start:End!NC68)","v":18095.406031966413},{"$f":"SUM(Start:End!ND68)","v":18130.332857132493},{"$f":"SUM(Start:End!NE68)","v":18165.329798740207},{"$f":"SUM(Start:End!NF68)","v":18200.397003253103},{"$f":"SUM(Start:End!NG68)","v":18235.534617452249},{"$f":"SUM(Start:End!NH68)","v":18270.742788436917},{"$f":"SUM(Start:End!NI68)","v":18306.021663625343},{"$f":"SUM(Start:End!NJ68)","v":18341.371390755394},{"$f":"SUM(Start:End!NK68)","v":18376.792117885314},{"$f":"SUM(Start:End!NL68)","v":18412.28399339442},{"$f":"SUM(Start:End!NM68)","v":18447.847165983851},{"$f":"SUM(Start:End!NN68)","v":18483.481784677249},{"$f":"SUM(Start:End!NO68)","v":18519.187998821526},{"$f":"SUM(Start:End!NP68)","v":18554.965958087545},{"$f":"SUM(Start:End!NQ68)","v":18590.815812470872},{"$f":"SUM(Start:End!NR68)","v":18626.737712292495},{"$f":"SUM(Start:End!NS68)","v":18662.731808199569},{"$f":"SUM(Start:End!NT68)","v":18698.79825116611},{"$f":"SUM(Start:End!NU68)","v":18734.937192493766},{"$f":"SUM(Start:End!NV68)","v":18771.148783812536},{"$f":"SUM(Start:End!NW68)","v":18807.433177081501},{"$f":"SUM(Start:End!NX68)","v":18843.790524589549},{"$f":"SUM(Start:End!NY68)","v":18880.220978956168},{"$f":"SUM(Start:End!NZ68)","v":18916.724693132117},{"$f":"SUM(Start:End!OA68)","v":18953.301820400215},{"$f":"SUM(Start:End!OB68)","v":18989.952514376069},{"$f":"SUM(Start:End!OC68)","v":19026.67692900882},{"$f":"SUM(Start:End!OD68)","v":19063.475218581905},{"$f":"SUM(Start:End!OE68)","v":19100.34753771378},{"$f":"SUM(Start:End!OF68)","v":19137.294041358698},{"$f":"SUM(Start:End!OG68)","v":19174.314884807442},{"$f":"SUM(Start:End!OH68)","v":19211.410223688083},{"$f":"SUM(Start:End!OI68)","v":19248.580213966758},{"$f":"SUM(Start:End!OJ68)","v":16690.359673013067},{"$f":"SUM(Start:End!OK68)","v":16721.278317631699},{"$f":"SUM(Start:End!OL68)","v":16752.256296699506},{"$f":"SUM(Start:End!OM68)","v":16783.293728607703},{"$f":"SUM(Start:End!ON68)","v":16814.390731993331},{"$f":"SUM(Start:End!OO68)","v":16845.547425739795},{"$f":"SUM(Start:End!OP68)","v":16876.763928977405},{"$f":"SUM(Start:End!OQ68)","v":16908.040361083877},{"$f":"SUM(Start:End!OR68)","v":16939.376841684909},{"$f":"SUM(Start:End!OS68)","v":16970.773490654687},{"$f":"SUM(Start:End!OT68)","v":17002.230428116425},{"$f":"SUM(Start:End!OU68)","v":17033.747774442912},{"$f":"SUM(Start:End!OV68)","v":17065.32565025704},{"$f":"SUM(Start:End!OW68)","v":17096.964176432353},{"$f":"SUM(Start:End!OX68)","v":17128.663474093581},{"$f":"SUM(Start:End!OY68)","v":17160.423664617181},{"$f":"SUM(Start:End!OZ68)","v":17192.244869631882},{"$f":"SUM(Start:End!PA68)","v":17224.127211019233},{"$f":"SUM(Start:End!PB68)","v":17256.070810914149},{"$f":"SUM(Start:End!PC68)","v":17288.075791705454},{"$f":"SUM(Start:End!PD68)","v":17320.142276036426},{"$f":"SUM(Start:End!PE68)","v":17352.27038680535},{"$f":"SUM(Start:End!PF68)","v":17384.460247166076},{"$f":"SUM(Start:End!PG68)","v":17416.711980528558},{"$f":"SUM(Start:End!PH68)","v":17449.025710559406},{"$f":"SUM(Start:End!PI68)","v":17481.401561182465},{"$f":"SUM(Start:End!PJ68)","v":17513.839656579341},{"$f":"SUM(Start:End!PK68)","v":17546.340121189965},{"$f":"SUM(Start:End!PL68)","v":17578.90307971316},{"$f":"SUM(Start:End!PM68)","v":17611.528657107196},{"$f":"SUM(Start:End!PN68)","v":17644.21697859035},{"$f":"SUM(Start:End!PO68)","v":17676.968169641459},{"$f":"SUM(Start:End!PP68)","v":17709.782356000505},{"$f":"SUM(Start:End!PQ68)","v":17742.659663669157},{"$f":"SUM(Start:End!PR68)","v":17775.600218911339},{"$f":"SUM(Start:End!PS68)","v":17808.604148253817},{"$f":"SUM(Start:End!PT68)","v":14144.211504026422},{"$f":"SUM(Start:End!PU68)","v":12942.004567258457},{"$f":"SUM(Start:End!PV68)","v":12967.052463641587},{"$f":"SUM(Start:End!PW68)","v":12992.150787575811},{"$f":"SUM(Start:End!PX68)","v":13017.299644688061},{"$f":"SUM(Start:End!PY68)","v":13042.499140834816},{"$f":"SUM(Start:End!PZ68)","v":13067.749382102616},{"$f":"SUM(Start:End!QA68)","v":13093.050474808591},{"$f":"SUM(Start:End!QB68)","v":13118.402525500973},{"$f":"SUM(Start:End!QC68)","v":11570.761420871451},{"$f":"SUM(Start:End!QD68)","v":11593.617697687338},{"$f":"SUM(Start:End!QE68)","v":11616.520962700677},{"$f":"SUM(Start:End!QF68)","v":11639.471316302659},{"$f":"SUM(Start:End!QG68)","v":11662.468859106462},{"$f":"SUM(Start:End!QH68)","v":11685.513691947783},{"$f":"SUM(Start:End!QI68)","v":9354.3413894665864},{"$f":"SUM(Start:End!QJ68)","v":9373.5928465109646},{"$f":"SUM(Start:End!QK68)","v":9392.8854756637302},{"$f":"SUM(Start:End!QL68)","v":9412.2193680495948},{"$f":"SUM(Start:End!QM68)","v":9431.594615000804},{"$f":"SUM(Start:End!QN68)","v":9451.011308057612},{"$f":"SUM(Start:End!QO68)","v":9470.469538968784},{"$f":"SUM(Start:End!QP68)","v":9489.9693996920705},{"$f":"SUM(Start:End!QQ68)","v":9509.5109823946932},{"$f":"SUM(Start:End!QR68)","v":9529.0943794538398},{"$f":"SUM(Start:End!QS68)","v":9548.7196834571459},{"$f":"SUM(Start:End!QT68)","v":9568.3869872031974},{"$f":"SUM(Start:End!QU68)","v":9588.096383701999},{"$f":"SUM(Start:End!QV68)","v":9607.8479661754991},{"$f":"SUM(Start:End!QW68)","v":9627.641828058051},{"$f":"SUM(Start:End!QX68)","v":9647.4780629969355},{"$f":"SUM(Start:End!QY68)","v":9667.3567648528315},{"$f":"SUM(Start:End!QZ68)","v":9687.2780277003385},{"$f":"SUM(Start:End!RA68)","v":9707.2419458284567},{"$f":"SUM(Start:End!RB68)","v":9727.2486137410924},{"$f":"SUM(Start:End!RC68)","v":9747.2981261575605},{"$f":"SUM(Start:End!RD68)","v":9767.3905780130881},{"$f":"SUM(Start:End!RE68)","v":9787.5260644593145},{"$f":"SUM(Start:End!RF68)","v":9807.704680864792},{"$f":"SUM(Start:End!RG68)","v":9827.9265228155018},{"$f":"SUM(Start:End!RH68)","v":4884.955342632451},{"$f":"SUM(Start:End!RI68)","v":4893.0232435370581},{"$f":"SUM(Start:End!RJ68)","v":4901.1044692359446},{"$f":"SUM(Start:End!RK68)","v":4909.1990417360921},{"$f":"SUM(Start:End!RL68)","v":4917.306983080829},{"$f":"SUM(Start:End!RM68)","v":4925.4283153498864},{"$f":"SUM(Start:End!RN68)","v":4933.5630606594668},{"$f":"SUM(Start:End!RO68)","v":4941.7112411622966},{"$f":"SUM(Start:End!RP68)","v":4949.8728790476889},{"$f":"SUM(Start:End!RQ68)","v":4050.871399028254},{"$f":"SUM(Start:End!RR68)","v":4057.5617424873722},{"$f":"SUM(Start:End!RS68)","v":4064.2631355926515},{"$f":"SUM(Start:End!RT68)","v":4070.9755965934801},{"$f":"SUM(Start:End!RU68)","v":4077.6991437693873},{"$f":"SUM(Start:End!RV68)","v":4084.4337954300931},{"$f":"SUM(Start:End!RW68)","v":4091.1795699155564},{"$f":"SUM(Start:End!RX68)","v":4097.9364855960266},{"$f":"SUM(Start:End!RY68)","v":4104.7045608720937},{"$f":"SUM(Start:End!RZ68)","v":4111.4838141747368},{"$f":"SUM(Start:End!SA68)","v":4118.2742639653752},{"$f":"SUM(Start:End!SB68)","v":4125.0759287359197},{"$f":"SUM(Start:End!SC68)","v":4131.888827008821},{"$f":"SUM(Start:End!SD68)","v":4138.7129773371216},{"$f":"SUM(Start:End!SE68)","v":4145.5483983045069},{"$f":"SUM(Start:End!SF68)","v":4152.3951085253511},{"$f":"SUM(Start:End!SG68)","v":4159.2531266447768},{"$f":"SUM(Start:End!SH68)","v":4166.1224713386964},{"$f":"SUM(Start:End!SI68)","v":4173.003161313869},{"$f":"SUM(Start:End!SJ68)","v":4179.8952153079499},{"$f":"SUM(Start:End!SK68)","v":4186.7986520895374},{"$f":"SUM(Start:End!SL68)","v":4193.7134904582335},{"$f":"SUM(Start:End!SM68)","v":4200.6397492446849},{"$f":"SUM(Start:End!SN68)","v":4207.5774473106403},{"$f":"SUM(Start:End!SO68)","v":4214.5266035490004},{"$f":"SUM(Start:End!SP68)","v":4221.4872368838669},{"$f":"SUM(Start:End!SQ68)","v":4228.4593662705993},{"$f":"SUM(Start:End!SR68)","v":4235.4430106958616},{"$f":"SUM(Start:End!SS68)","v":4242.4381891776757},{"$f":"SUM(Start:End!ST68)","v":4249.4449207654734},{"$f":"SUM(Start:End!SU68)","v":4256.4632245401499},{"$f":"SUM(Start:End!SV68)","v":4263.4931196141115},{"$f":"SUM(Start:End!SW68)","v":4270.5346251313322},{"$f":"SUM(Start:End!SX68)","v":4277.5877602674018},{"$f":"SUM(Start:End!SY68)","v":3750.4678688019617},{"$f":"SUM(Start:End!SZ68)","v":3756.6620714075275},{"$f":"SUM(Start:End!TA68)","v":3762.8665042422972},{"$f":"SUM(Start:End!TB68)","v":3769.0811842023259},{"$f":"SUM(Start:End!TC68)","v":3775.3061282115737},{"$f":"SUM(Start:End!TD68)","v":3781.5413532219527},{"$f":"SUM(Start:End!TE68)","v":3787.7868762133721},{"$f":"SUM(Start:End!TF68)","v":3794.0427141937853},{"$f":"SUM(Start:End!TG68)","v":3800.3088841992339},{"$f":"SUM(Start:End!TH68)","v":3806.5854032938987},{"$f":"SUM(Start:End!TI68)","v":3812.8722885701418},{"$f":"SUM(Start:End!TJ68)","v":3819.1695571485538},{"$f":"SUM(Start:End!TK68)","v":3825.4772261780035},{"$f":"SUM(Start:End!TL68)","v":3831.7953128356808},{"$f":"SUM(Start:End!TM68)","v":3838.1238343271461},{"$f":"SUM(Start:End!TN68)","v":3844.4628078863752},{"$f":"SUM(Start:End!TO68)","v":3850.812250775808},{"$f":"SUM(Start:End!TP68)","v":3857.1721802863945},{"$f":"SUM(Start:End!TQ68)","v":3863.5426137376421},{"$f":"SUM(Start:End!TR68)","v":3869.9235684776631},{"$f":"SUM(Start:End!TS68)","v":3876.315061883221},{"$f":"SUM(Start:End!TT68)","v":3882.7171113597792},{"$f":"SUM(Start:End!TU68)","v":3889.1297343415467},{"$f":"SUM(Start:End!TV68)","v":3895.5529482915276},{"$f":"SUM(Start:End!TW68)","v":3901.986770701566},{"$f":"SUM(Start:End!TX68)","v":3908.431219092397},{"$f":"SUM(Start:End!TY68)","v":3914.8863110136913},{"$f":"SUM(Start:End!TZ68)","v":3921.3520640441047},{"$f":"SUM(Start:End!UA68)","v":3927.8284957913265},{"$f":"SUM(Start:End!UB68)","v":3934.3156238921247},{"$f":"SUM(Start:End!UC68)","v":3940.8134660123978},{"$f":"SUM(Start:End!UD68)","v":3947.3220398472195},{"$f":"SUM(Start:End!UE68)","v":3953.8413631208887},{"$f":"SUM(Start:End!UF68)","v":3960.3714535869781},{"$f":"SUM(Start:End!UG68)","v":3966.9123290283806},{"$f":"SUM(Start:End!UH68)","v":3973.4640072573607},{"$f":"SUM(Start:End!UI68)","v":3980.0265061156001},{"$f":"SUM(Start:End!UJ68)","v":3986.5998434742478},{"$f":"SUM(Start:End!UK68)","v":3993.184037233968},{"$f":"SUM(Start:End!UL68)","v":3999.7791053249898},{"$f":"SUM(Start:End!UM68)","v":4006.3850657071562},{"$f":"SUM(Start:End!UN68)","v":4013.0019363699698},{"$f":"SUM(Start:End!UO68)","v":4019.6297353326481},{"$f":"SUM(Start:End!UP68)","v":4026.2684806441662},{"$f":"SUM(Start:End!UQ68)","v":4032.9181903833087},{"$f":"SUM(Start:End!UR68)","v":4039.57888265872},{"$f":"SUM(Start:End!US68)","v":4046.2505756089513},{"$f":"SUM(Start:End!UT68)","v":4052.9332874025108},{"$f":"SUM(Start:End!UU68)","v":4059.6270362379146},{"$f":"SUM(Start:End!UV68)","v":4066.3318403437352},{"$f":"SUM(Start:End!UW68)","v":4073.0477179786499},{"$f":"SUM(Start:End!UX68)","v":4079.7746874314917},{"$f":"SUM(Start:End!UY68)","v":4086.5127670213005},{"$f":"SUM(Start:End!UZ68)","v":4093.2619750973709},{"$f":"SUM(Start:End!VA68)","v":4100.0223300393027},{"$f":"SUM(Start:End!VB68)","v":4106.7938502570514},{"$f":"SUM(Start:End!VC68)","v":4113.5765541909768},{"$f":"SUM(Start:End!VD68)","v":4120.3704603118967},{"$f":"SUM(Start:End!VE68)","v":4127.1755871211326},{"$f":"SUM(Start:End!VF68)","v":4133.9919531505629},{"$f":"SUM(Start:End!VG68)","v":4140.8195769626755},{"$f":"SUM(Start:End!VH68)","v":4147.6584771506123},{"$f":"SUM(Start:End!VI68)","v":4154.5086723382246},{"$f":"SUM(Start:End!VJ68)","v":4161.3701811801238},{"$f":"SUM(Start:End!VK68)","v":4168.2430223617293},{"$f":"SUM(Start:End!VL68)","v":4175.1272145993225},{"$f":"SUM(Start:End!VM68)","v":4182.0227766400922},{"$f":"SUM(Start:End!VN68)","v":4188.9297272621961},{"$f":"SUM(Start:End!VO68)","v":4195.8480852748007},{"$f":"SUM(Start:End!VP68)","v":4202.7778695181378},{"$f":"SUM(Start:End!VQ68)","v":4209.7190988635584},{"$f":"SUM(Start:End!VR68)","v":4216.6717922135776},{"$f":"SUM(Start:End!VS68)","v":4223.6359685019315},{"$f":"SUM(Start:End!VT68)","v":4230.6116466936273},{"$f":"SUM(Start:End!VU68)","v":4237.5988457849926},{"$f":"SUM(Start:End!VV68)","v":4244.5975848037297},{"$f":"SUM(Start:End!VW68)","v":4251.6078828089676},{"$f":"SUM(Start:End!VX68)","v":4258.6297588913103},{"$f":"SUM(Start:End!VY68)","v":4265.6632321728966},{"$f":"SUM(Start:End!VZ68)","v":4272.7083218074422},{"$f":"SUM(Start:End!WA68)","v":4279.7650469802993},{"$f":"SUM(Start:End!WB68)","v":4286.8334269085035},{"$f":"SUM(Start:End!WC68)","v":4293.9134808408326},{"$f":"SUM(Start:End!WD68)","v":4301.0052280578529},{"$f":"SUM(Start:End!WE68)","v":4308.1086878719743},{"$f":"SUM(Start:End!WF68)","v":4315.2238796275042},{"$f":"SUM(Start:End!WG68)","v":4322.350822700696},{"$f":"SUM(Start:End!WH68)","v":4329.4895364998074},{"$f":"SUM(Start:End!WI68)","v":4336.6400404651504},{"$f":"SUM(Start:End!WJ68)","v":4343.8023540691411},{"$f":"SUM(Start:End!WK68)","v":4350.976496816359},{"$f":"SUM(Start:End!WL68)","v":4358.1624882435954},{"$f":"SUM(Start:End!WM68)","v":4365.3603479199082},{"$f":"SUM(Start:End!WN68)","v":4372.5700954466756},{"$f":"SUM(Start:End!WO68)","v":4379.7917504576517},{"$f":"SUM(Start:End!WP68)","v":4387.0253326190123},{"$f":"SUM(Start:End!WQ68)","v":4394.2708616294158},{"$f":"SUM(Start:End!WR68)","v":4401.5283572200551},{"$f":"SUM(Start:End!WS68)","v":4408.7978391547122},{"$f":"SUM(Start:End!WT68)","v":4416.079327229806},{"$f":"SUM(Start:End!WU68)","v":0},{"$f":"SUM(Start:End!WV68)","v":0},{"$f":"SUM(Start:End!WW68)","v":0},{"$f":"SUM(Start:End!WX68)","v":0},{"$f":"SUM(Start:End!WY68)","v":0},{"$f":"SUM(Start:End!WZ68)","v":0},{"$f":"SUM(Start:End!XA68)","v":0},{"$f":"SUM(Start:End!XB68)","v":0},{"$f":"SUM(Start:End!XC68)","v":0},{"$f":"SUM(Start:End!XD68)","v":0},{"$f":"SUM(Start:End!XE68)","v":0},{"$f":"SUM(Start:End!XF68)","v":0},{"$f":"SUM(Start:End!XG68)","v":0},{"$f":"SUM(Start:End!XH68)","v":0},{"$f":"SUM(Start:End!XI68)","v":0},{"$f":"SUM(Start:End!XJ68)","v":0},{"$f":"SUM(Start:End!XK68)","v":0},{"$f":"SUM(Start:End!XL68)","v":0},{"$f":"SUM(Start:End!XM68)","v":0},{"$f":"SUM(Start:End!XN68)","v":0},{"$f":"SUM(Start:End!XO68)","v":0},{"$f":"SUM(Start:End!XP68)","v":0},{"$f":"SUM(Start:End!XQ68)","v":0},{"$f":"SUM(Start:End!XR68)","v":0},{"$f":"SUM(Start:End!XS68)","v":0},{"$f":"SUM(Start:End!XT68)","v":0},{"$f":"SUM(Start:End!XU68)","v":0},{"$f":"SUM(Start:End!XV68)","v":0},{"$f":"SUM(Start:End!XW68)","v":0},{"$f":"SUM(Start:End!XX68)","v":0},{"$f":"SUM(Start:End!XY68)","v":0},{"$f":"SUM(Start:End!XZ68)","v":0},{"$f":"SUM(Start:End!YA68)","v":0},{"$f":"SUM(Start:End!YB68)","v":0},{"$f":"SUM(Start:End!YC68)","v":0},{"$f":"SUM(Start:End!YD68)","v":0},{"$f":"SUM(Start:End!YE68)","v":0},{"$f":"SUM(Start:End!YF68)","v":0},{"$f":"SUM(Start:End!YG68)","v":0},{"$f":"SUM(Start:End!YH68)","v":0},{"$f":"SUM(Start:End!YI68)","v":0},{"$f":"SUM(Start:End!YJ68)","v":0},{"$f":"SUM(Start:End!YK68)","v":0},{"$f":"SUM(Start:End!YL68)","v":0},{"$f":"SUM(Start:End!YM68)","v":0},{"$f":"SUM(Start:End!YN68)","v":0},{"$f":"SUM(Start:End!YO68)","v":0},{"$f":"SUM(Start:End!YP68)","v":0},{"$f":"SUM(Start:End!YQ68)","v":0},{"$f":"SUM(Start:End!YR68)","v":0},{"$f":"SUM(Start:End!YS68)","v":0},{"$f":"SUM(Start:End!YT68)","v":0},{"$f":"SUM(Start:End!YU68)","v":0},{"$f":"SUM(Start:End!YV68)","v":0},{"$f":"SUM(Start:End!YW68)","v":0},{"$f":"SUM(Start:End!YX68)","v":0},{"$f":"SUM(Start:End!YY68)","v":0},{"$f":"SUM(Start:End!YZ68)","v":0},{"$f":"SUM(Start:End!ZA68)","v":0},{"$f":"SUM(Start:End!ZB68)","v":0},{"$f":"SUM(Start:End!ZC68)","v":0},{"$f":"SUM(Start:End!ZD68)","v":0},{"$f":"SUM(Start:End!ZE68)","v":0},{"$f":"SUM(Start:End!ZF68)","v":0},{"$f":"SUM(Start:End!ZG68)","v":0},{"$f":"SUM(Start:End!ZH68)","v":0},{"$f":"SUM(Start:End!ZI68)","v":0},{"$f":"SUM(Start:End!ZJ68)","v":0},{"$f":"SUM(Start:End!ZK68)","v":0},{"$f":"SUM(Start:End!ZL68)","v":0},{"$f":"SUM(Start:End!ZM68)","v":0},{"$f":"SUM(Start:End!ZN68)","v":0},{"$f":"SUM(Start:End!ZO68)","v":0},{"$f":"SUM(Start:End!ZP68)","v":0},{"$f":"SUM(Start:End!ZQ68)","v":0},{"$f":"SUM(Start:End!ZR68)","v":0},{"$f":"SUM(Start:End!ZS68)","v":0},{"$f":"SUM(Start:End!ZT68)","v":0},{"$f":"SUM(Start:End!ZU68)","v":0},{"$f":"SUM(Start:End!ZV68)","v":0},{"$f":"SUM(Start:End!ZW68)","v":0},{"$f":"SUM(Start:End!ZX68)","v":0},{"$f":"SUM(Start:End!ZY68)","v":0},{"$f":"SUM(Start:End!ZZ68)","v":0},{"$f":"SUM(Start:End!AAA68)","v":0},{"$f":"SUM(Start:End!AAB68)","v":0},{"$f":"SUM(Start:End!AAC68)","v":0},{"$f":"SUM(Start:End!AAD68)","v":0},{"$f":"SUM(Start:End!AAE68)","v":0},{"$f":"SUM(Start:End!AAF68)","v":0},{"$f":"SUM(Start:End!AAG68)","v":0},{"$f":"SUM(Start:End!AAH68)","v":0},{"$f":"SUM(Start:End!AAI68)","v":0},{"$f":"SUM(Start:End!AAJ68)","v":0},{"$f":"SUM(Start:End!AAK68)","v":0},{"$f":"SUM(Start:End!AAL68)","v":0},{"$f":"SUM(Start:End!AAM68)","v":0},{"$f":"SUM(Start:End!AAN68)","v":0},{"$f":"SUM(Start:End!AAO68)","v":0},{"$f":"SUM(Start:End!AAP68)","v":0},{"$f":"SUM(Start:End!AAQ68)","v":0},{"$f":"SUM(Start:End!AAR68)","v":0},{"$f":"SUM(Start:End!AAS68)","v":0},{"$f":"SUM(Start:End!AAT68)","v":0},{"$f":"SUM(Start:End!AAU68)","v":0},{"$f":"SUM(Start:End!AAV68)","v":0},{"$f":"SUM(Start:End!AAW68)","v":0},{"$f":"SUM(Start:End!AAX68)","v":0},{"$f":"SUM(Start:End!AAY68)","v":0},{"$f":"SUM(Start:End!AAZ68)","v":0},{"$f":"SUM(Start:End!ABA68)","v":0},{"$f":"SUM(Start:End!ABB68)","v":0},{"$f":"SUM(Start:End!ABC68)","v":0},{"$f":"SUM(Start:End!ABD68)","v":0},{"$f":"SUM(Start:End!ABE68)","v":0},{"$f":"SUM(Start:End!ABF68)","v":0},{"$f":"SUM(Start:End!ABG68)","v":0},{"$f":"SUM(Start:End!ABH68)","v":0},{"$f":"SUM(Start:End!ABI68)","v":0},{"$f":"SUM(Start:End!ABJ68)","v":0},{"$f":"SUM(Start:End!ABK68)","v":0},{"$f":"SUM(Start:End!ABL68)","v":0},{"$f":"SUM(Start:End!ABM68)","v":0},{"$f":"SUM(Start:End!ABN68)","v":0},{"$f":"SUM(Start:End!ABO68)","v":0},{"$f":"SUM(Start:End!ABP68)","v":0},{"$f":"SUM(Start:End!ABQ68)","v":0},{"$f":"SUM(Start:End!ABR68)","v":0},{"$f":"SUM(Start:End!ABS68)","v":0},{"$f":"SUM(Start:End!ABT68)","v":0},{"$f":"SUM(Start:End!ABU68)","v":0},{"$f":"SUM(Start:End!ABV68)","v":0},{"$f":"SUM(Start:End!ABW68)","v":0},{"$f":"SUM(Start:End!ABX68)","v":0},{"$f":"SUM(Start:End!ABY68)","v":0},{"$f":"SUM(Start:End!ABZ68)","v":0}]
[null,null,null,"EBITDA",null,{"$f":"F27-F28","v":0},null,null,null,null,{"$f":"K27-K28","v":0},{"$f":"L27-L28","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,6787.1671708820659,7085.2689823418978,7100.4174242611243,6830.7642819693383,7130.8153224459002,9726.7916207163398,10124.044793503439,10133.236153425405,9363.2386738286605,10151.755474787424,9770.5817960336044,10170.457312746348,9788.4832817972601,10189.342127953183,10198.853296969206,9815.6656159150116,10218.013449703911,9834.0078924275749,10237.357747204036,10245.839514480704,9069.5711637326913,14911.280556707854,14352.878185662363,14940.250637219277,14380.649332343062,14969.421628294493,14984.082621538209,14422.668419038822,15013.55591793854,14450.923422147051,15043.231382913324,15058.145087741908,13334.792619723154,15088.124762360876,14522.412448264513,15118.307886679988,{"$f":"BX27-BX28","v":14551.349955590118},15148.694979664479,15163.96517760556,15807.91283428677,24995.440401231077,24040.473058784926,25016.093022200977,25026.479093174432,22134.98013356173,25047.370947374326,24089.20185426934,25068.422674893627,24108.958743488398,25089.634586453554,25100.30070908281,24138.879300958775,25121.753485179092,24159.016912763393,25143.367233877438,25154.234572892685,23213.877577063449,25176.090381617112,24210.030099318432,26933.343081686209,25903.299571483461,26959.589307190636,26972.776804275869,25940.469061102438,26999.280787299111,25965.452717157757,27025.957051072404,27039.359899749419,23904.093151081623,27066.295255232293,26028.628250102061,27093.403789662985,26054.185896852337,29272.739639030817,29284.51595389493,33794.124027962309,35185.410768580536,33811.801115156428,35204.777965722293,35214.518800857666,31067.161811157323,35234.11513196482,33856.622100213688,35253.864596362706,33874.802519986988,38627.897397832399,38641.840893596891,37139.686480314893,38669.856900014405,37165.811770945045,38698.045219517895,38712.204107277612,34163.101053972394,38740.651561506114,37231.836630606929,38769.272219598221,48288.816028236135,50267.428189424551,50278.162158601001,55344.115337086128,{"$f":"EJ27-EJ28","v":57621.232305263868},55352.626763206616,57631.696662864604,57636.977738072317,53088.946716991602,57647.637817154246,55374.431018618649,57658.428650585483,55383.363487289353,57669.350459714144,57674.86054996129,55396.988605288461,57685.979242667119,55406.223242310916,57697.229474458509,57702.903989102451,50843.684625293841,57714.35196033206,55429.840554119597,57725.932048432376,55439.500290332566,57737.644488572922,57743.550414785153,55454.218540548231,57755.461829023552,55464.183438329113,57767.506193426816,57773.57830789499,50878.713706687064,57785.82255455992,55489.631766660212,57798.200364176599,55500.026089256316,57810.711985990725,57817.018055009379,55515.848595087191,57829.73086764523,55526.551266323389,57842.578125984845,57849.052252693429,50917.391810577436,57862.101663298483,55553.849734479067,57875.286168053499,55564.986430028766,57888.606030546864,57895.316803977505,55581.925019137314,57908.84020259625,55593.373447830731,57922.499628516562,57929.380436645282,53285.266111262128,57943.244414436922,55622.542363742665,57957.245104323585,55634.429695244718,57971.382784515074,57978.503083589443,55652.49691273176,57992.846776275604,55664.699563057125,58007.328165592633,58014.620586038116,{"$f":"GV27-GV28","v":51005.827677992653},58029.309058966566,55695.760441755068,58044.135950385629,55708.407157744106,58059.10155341772,58066.636464076772,55727.616279939895,58081.810689636121,55740.582105525667,58097.124370634818,58104.833601187442,51055.657731358398,58120.357032317042,55773.557692645431,58136.020678562665,55786.973036718329,58151.824848263466,58159.779726467124,55807.338085604744,58175.795265103494,55821.076539236921,58191.952109291255,58200.083620040896,51109.281476218253,58216.453018419481,55855.990835593344,58232.964520626381,55870.184556364453,58249.618450534668,58257.998927803535,55891.720314644183,58274.867112261389,55906.241358403444,58291.878545589367,58300.438084565605,53547.505357635993,58317.665016564504,55943.119645654522,58335.036035127458,55958.102007150635,58352.551479992086,58361.363469187316,55980.82403397889,58379.096196371502,55996.138149821869,58396.974210935252,58405.967809988062,51228.081981669791,58424.06441112444,56035.007017251162,58442.307177602197,56050.788809756996,58460.696465367902,58469.946166714901,56074.713457152764,58488.555909800096,56090.8316579487,58507.313076031583,58516.747056958564,51293.351184025487,58535.726044212308,56131.719030394415,58554.853373728103,{"$f":"JH27-JH28","v":56148.311581760165},58574.129418020086,58583.823325382378,56173.456011714065,58603.323146424271,56190.389852748238,58622.972625788068,58632.853606714438,51362.599068689757,58652.72829135236,56233.325019708158,58672.753595503942,56250.740207130744,58692.929908624006,58703.074816033783,56277.122409427451,58723.478379095206,54647.899695544467,57036.530623507409,57051.16225296598,52308.824747020713,57080.520816483317,54713.752610982345,57110.006889740456,54740.295597288052,57139.620999285515,57154.476232909103,53679.006445876978,56042.038199027389,53706.931273020564,56073.086777305347,56088.660213220755,49038.58956380641,56119.905717856615,53777.262859541661,56151.283187146837,53805.60459532465,56182.793168492921,56198.598022972852,53848.342787364469,56230.307804570992,53876.986036911025,56262.151478331754,56278.123698642914,49172.277352007441,56310.169255337343,53949.12675917615,56342.350101045886,53978.19741942962,54659.202343626617,54677.791881409728,52399.805313790275,54715.081469002485,52433.914503615117,54752.518912726533,54771.293271349728,47875.78611820643,54808.953645126021,52519.780103926547,54846.763407073129,52554.364864771451,54884.723175104809,54903.759505302573,52606.499327005658,{"$f":"LT27-LT28","v":54941.945447473772},52641.428011129407,54980.282953386726,54999.508738958175,50369.389409329015,55038.074769386396,52729.357210353235,55076.793939787647,52764.773398682635,55115.666885907296,55135.161224358497,52818.161468933358,55174.266032697968,52853.930226983735,55213.526219383311,55233.214781484538,48217.664842656959,55272.70924864315,52943.974905583942,55312.36071591387,52980.243447445479,55352.169837415764,55372.133723767256,53034.916702629402,55412.180559910063,53071.546711850053,55452.386699249051,55472.549715335328,48394.789379156238,55512.996057510274,53163.760257522976,55553.603371567253,53200.902687174712,55594.372330557831,55614.817638109409,53256.893622270014,55655.830333500446,53294.406675798979,55697.006370537143,55717.655855907775,48576.176508868586,55759.078189609208,53388.844029578919,55800.665581989189,53426.882508096591,55842.418725607844,55863.357671460981,53484.224564232209,55905.360747730156,53522.643089947698,55947.531321150076,55968.679639226822,51171.246331604852,56011.102779824148,53619.360793743414,56053.695184423705,53658.318128205239,56096.457565688055,56117.902721208389,53717.045721621791,56160.921411175004,53756.392801572823,56204.111874416369,56225.771747339269,{"$f":"OF27-OF28","v":48952.17462170346},56269.221230333518,53855.449047179311,56312.844304789651,43246.154424794404,45238.606148191582,45233.150374775476,43227.317138312297,45222.167451374975,43214.634102036965,45211.088864141304,45205.513510221208,39186.434255870234,45194.290307373944,43182.48512307246,45182.969943081451,43169.447369314599,45171.5518129271,45165.805895926474,43149.697923143613,45154.239976930447,43136.402175668685,45142.574767470942,45136.704736657528,39087.169143055449,45124.88943682547,43102.705165704661,45112.97330236854,43089.04164888354,45100.95571009229,45094.908671653713,43068.346480238324,45082.737717191907,43054.415504648525,45070.463732965465,45064.287906566038,41008.546185180239,45051.858187177189,43019.113671362837,45039.323845943072,33418.261547547343,31073.84813563104,31069.263485936972,29643.470486535196,31060.031196097876,29632.871077675889,31050.714459820461,31046.024251394007,26767.791892990859,23516.122772795105,22369.862369656439,23487.800928970573,22340.910951132479,23459.346580972866,23445.069507388565,17653.095678872789,18542.887923928574,17631.589313375647,18521.895153829635,18511.357891633423,15795.779931095673,18490.201238244474,17577.338112855257,18468.934577729568,{"$f":"QR27-QR28","v":17555.441928970718},18447.557305288596,18436.826999766465,17522.386064803482,18415.282668794302,17500.206867070039,18393.626200587634,18382.755722802453,15656.456817657972,18360.929893744054,17444.257516434784,18338.99038294403,17421.675596437974,18316.936567171062,18305.866599305897,17387.584131588836,12830.876494157905,12260.186865103098,12833.045717123021,12834.132034429031,11689.895194275874,12836.308055989488,12264.14094996512,12838.488560373755,12265.72714695269,7735.8957989206701,7731.0623570525458,7345.8850405489557,7721.3786547202344,7336.0694175807912,7711.6724454546202,7706.8108698349542,6560.0197481818341,7697.0707146494742,7311.4283707295599,7687.3078046401115,7301.5308914003763,7677.5220400120852,7672.6205559299306,7286.6403619293033,7662.8003214558457,7276.6836532230809,7652.9569812682876,7648.0266149575327,6498.930532709428,7638.1484265502331,7251.6872219624574,7628.2468790212006,7241.6465149777987,7618.3218703547118,7613.3505361125563,7226.5399864044011,7603.3901436401347,7216.4385032565879,7593.4060333481912,7588.4050517430023,6436.924757885452,7578.3851708529774,7191.0774066936419,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,4432.8560058311887,{"$f":"TD27-TD28","v":4698.1201186874359},4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,4152.1800626189261,{"$f":"VP27-VP28","v":3335.5043274246282},4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB27-YB28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN27-AAN28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes"]
[null,null,null,"Operating Cash Flow",null,null,null,null,null,null,{"$f":"K29-K30+K22","v":0},{"$f":"L29-L30+L22","v":419.46942933953937},841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2721.5334525507801,2722.3835662710389,3315.3848111141588,3517.0163689017618,3918.2713405862696,4124.1156152541134,4530.3316885251179,4839.8459537586004,5052.1386975084752,5465.9316654819504,5682.6112225586621,6101.5472123486788,6422.5711068940509,6444.7182342687347,7071.9460439304894,7535.9469681618248,8205.5728524112892,7501.1087656020409,8040.4128325670245,8298.3925444732249,8273.2106885713256,8819.3841080657658,9726.7916207163398,10124.044793503439,10133.236153425405,9363.2386738286605,10151.755474787424,9770.5817960336044,10170.457312746348,9788.4832817972601,10709.661534684026,11242.537848637377,11385.778879239831,12317.6369242784,12466.241115690205,13405.318400024946,13952.663527365959,13318.412823650242,14911.280556707854,14352.878185662363,14940.250637219277,14380.649332343062,15377.380412479642,15802.377766616992,15653.691358195481,16659.712021588384,16514.632079162384,17526.926082322785,17964.273500905922,16665.816682988319,18960.248685488539,18938.730536046016,20081.932163185073,{"$f":"BX29-BX30+BX22","v":20065.410265766634},21216.339091521324,21788.358884982266,22183.356506075776,24995.440401231077,24040.473058784926,25016.093022200977,25026.479093174432,22134.98013356173,25047.370947374326,24089.20185426934,25068.422674893627,24108.958743488398,25250.481609073355,25422.930903702487,24624.234265462499,25770.78029766609,24972.668163443475,26122.601057152162,26300.014679623215,24527.173287026249,26657.876656148517,25861.28757414921,27188.643734680489,26415.26881969193,27729.602422489024,28002.216427469211,27230.725241408985,28551.75102204581,27781.54199168842,29107.077878869717,29386.932362771928,26519.54494031685,30226.333311949711,29736.41775255938,31352.128422161786,30867.047958571649,33249.272606351638,33788.495961978821,34296.921574683402,35941.289955380955,34821.890526340627,36470.21121836808,37233.371766443779,33844.106048022069,38773.852343123355,38163.884333894457,40333.414447907489,39731.433335123947,42181.424564972636,42717.532114745518,41741.248651793532,43801.023233782907,42830.341981418911,44899.72571171193,45454.848166285228,42240.359294167967,48164.708938558157,48014.993145046363,50923.944034110318,52321.921189978173,55132.815447275963,55984.596111726743,55344.115337086128,{"$f":"EJ29-EJ30+EJ22","v":57621.232305263868},55352.626763206616,57631.696662864604,57636.977738072317,53088.946716991602,57647.637817154246,55374.431018618649,57658.428650585483,55383.363487289353,57669.350459714144,57674.86054996129,55396.988605288461,57685.979242667119,55406.223242310916,57697.229474458509,57702.903989102451,50843.684625293841,57714.35196033206,55429.840554119597,57725.932048432376,55439.500290332566,57737.644488572922,57743.550414785153,55454.218540548231,57755.461829023552,55464.183438329113,57767.506193426816,57773.57830789499,50878.713706687064,57785.82255455992,55489.631766660212,57798.200364176599,55500.026089256316,57810.711985990725,57817.018055009379,55515.848595087191,57829.73086764523,55526.551266323389,57842.578125984845,57849.052252693429,50917.391810577436,57862.101663298483,55553.849734479067,57875.286168053499,55564.986430028766,57888.606030546864,57895.316803977505,55581.925019137314,57908.84020259625,55593.373447830731,57922.499628516562,57929.380436645282,53285.266111262128,57943.244414436922,55622.542363742665,57957.245104323585,55634.429695244718,57971.382784515074,57978.503083589443,55652.49691273176,57992.846776275604,55664.699563057125,58007.328165592633,58014.620586038116,{"$f":"GV29-GV30+GV22","v":51005.827677992653},58029.309058966566,55695.760441755068,58044.135950385629,55708.407157744106,58059.10155341772,58066.636464076772,55727.616279939895,58081.810689636121,55740.582105525667,58097.124370634818,58104.833601187442,51055.657731358398,58120.357032317042,55773.557692645431,58136.020678562665,55786.973036718329,58151.824848263466,58159.779726467124,55807.338085604744,58175.795265103494,55821.076539236921,58191.952109291255,58200.083620040896,51109.281476218253,58216.453018419481,55855.990835593344,58232.964520626381,55870.184556364453,58249.618450534668,58257.998927803535,55891.720314644183,58274.867112261389,55906.241358403444,58291.878545589367,58300.438084565605,53547.505357635993,58317.665016564504,55943.119645654522,58335.036035127458,55958.102007150635,58352.551479992086,58361.363469187316,55980.82403397889,58379.096196371502,55996.138149821869,58396.974210935252,58405.967809988062,51228.081981669791,58424.06441112444,56035.007017251162,58442.307177602197,56050.788809756996,58460.696465367902,58469.946166714901,56074.713457152764,58488.555909800096,56090.8316579487,58507.313076031583,58516.747056958564,51293.351184025487,58535.726044212308,56131.719030394415,58554.853373728103,{"$f":"JH29-JH30+JH22","v":56148.311581760165},58574.129418020086,58583.823325382378,56173.456011714065,58603.323146424271,56190.389852748238,58622.972625788068,58632.853606714438,51362.599068689757,58652.72829135236,56233.325019708158,58672.753595503942,56250.740207130744,58692.929908624006,58703.074816033783,56277.122409427451,58723.478379095206,54647.899695544467,57036.530623507409,57051.16225296598,52308.824747020713,57080.520816483317,54713.752610982345,57110.006889740456,54740.295597288052,57139.620999285515,57154.476232909103,53679.006445876978,56042.038199027389,53706.931273020564,56073.086777305347,56088.660213220755,49038.58956380641,56119.905717856615,53777.262859541661,56151.283187146837,53805.60459532465,56182.793168492921,56198.598022972852,53848.342787364469,56230.307804570992,53876.986036911025,56262.151478331754,56278.123698642914,49172.277352007441,56310.169255337343,53949.12675917615,56342.350101045886,53978.19741942962,54659.202343626617,54677.791881409728,52399.805313790275,54715.081469002485,52433.914503615117,54752.518912726533,54771.293271349728,47875.78611820643,54808.953645126021,52519.780103926547,54846.763407073129,52554.364864771451,54884.723175104809,54903.759505302573,52606.499327005658,{"$f":"LT29-LT30+LT22","v":54941.945447473772},52641.428011129407,54980.282953386726,54999.508738958175,50369.389409329015,55038.074769386396,52729.357210353235,55076.793939787647,52764.773398682635,55115.666885907296,55135.161224358497,52818.161468933358,55174.266032697968,52853.930226983735,55213.526219383311,55233.214781484538,48217.664842656959,55272.70924864315,52943.974905583942,55312.36071591387,52980.243447445479,55352.169837415764,55372.133723767256,53034.916702629402,55412.180559910063,53071.546711850053,55452.386699249051,55472.549715335328,48394.789379156238,55512.996057510274,53163.760257522976,55553.603371567253,53200.902687174712,55594.372330557831,55614.817638109409,53256.893622270014,55655.830333500446,53294.406675798979,55697.006370537143,55717.655855907775,48576.176508868586,55759.078189609208,53388.844029578919,55800.665581989189,53426.882508096591,55842.418725607844,55863.357671460981,53484.224564232209,55905.360747730156,53522.643089947698,55947.531321150076,55968.679639226822,51171.246331604852,56011.102779824148,53619.360793743414,56053.695184423705,53658.318128205239,56096.457565688055,56117.902721208389,53717.045721621791,56160.921411175004,53756.392801572823,56204.111874416369,56225.771747339269,{"$f":"OF29-OF30+OF22","v":48952.17462170346},56269.221230333518,53855.449047179311,56312.844304789651,43246.154424794404,45238.606148191582,45233.150374775476,43227.317138312297,45222.167451374975,43214.634102036965,45211.088864141304,45205.513510221208,39186.434255870234,45194.290307373944,43182.48512307246,45182.969943081451,43169.447369314599,45171.5518129271,45165.805895926474,43149.697923143613,45154.239976930447,43136.402175668685,45142.574767470942,45136.704736657528,39087.169143055449,45124.88943682547,43102.705165704661,45112.97330236854,43089.04164888354,45100.95571009229,45094.908671653713,43068.346480238324,45082.737717191907,43054.415504648525,45070.463732965465,45064.287906566038,41008.546185180239,45051.858187177189,43019.113671362837,45039.323845943072,33418.261547547343,31073.84813563104,31069.263485936972,29643.470486535196,31060.031196097876,29632.871077675889,31050.714459820461,31046.024251394007,26767.791892990859,23516.122772795105,22369.862369656439,23487.800928970573,22340.910951132479,23459.346580972866,23445.069507388565,17653.095678872789,18542.887923928574,17631.589313375647,18521.895153829635,18511.357891633423,15795.779931095673,18490.201238244474,17577.338112855257,18468.934577729568,{"$f":"QR29-QR30+QR22","v":17555.441928970718},18447.557305288596,18436.826999766465,17522.386064803482,18415.282668794302,17500.206867070039,18393.626200587634,18382.755722802453,15656.456817657972,18360.929893744054,17444.257516434784,18338.99038294403,17421.675596437974,18316.936567171062,18305.866599305897,17387.584131588836,12830.876494157905,12260.186865103098,12833.045717123021,12834.132034429031,11689.895194275874,12836.308055989488,12264.14094996512,12838.488560373755,12265.72714695269,7735.8957989206701,7731.0623570525458,7345.8850405489557,7721.3786547202344,7336.0694175807912,7711.6724454546202,7706.8108698349542,6560.0197481818341,7697.0707146494742,7311.4283707295599,7687.3078046401115,7301.5308914003763,7677.5220400120852,7672.6205559299306,7286.6403619293033,7662.8003214558457,7276.6836532230809,7652.9569812682876,7648.0266149575327,6498.930532709428,7638.1484265502331,7251.6872219624574,7628.2468790212006,7241.6465149777987,7618.3218703547118,7613.3505361125563,7226.5399864044011,7603.3901436401347,7216.4385032565879,7593.4060333481912,7588.4050517430023,6436.924757885452,7578.3851708529774,7191.0774066936419,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,4432.8560058311887,{"$f":"TD29-TD30+TD22","v":4698.1201186874359},4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,4152.1800626189261,{"$f":"VP29-VP30+VP22","v":3335.5043274246282},4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB29-YB30+YB22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN29-AAN30+AAN22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Investing Cash Flow"]
[null,null,null,"Capital Expenditures",{"$f":"ROW('Template Model'!D46)","v":46},{"$f":"SUM(Start:End!F46)","v":0},{"$f":"_xlfn.FORMULATEXT(K34)","v":"=-SUM(Start:End!K46)"},{"$f":"MID(G34,FIND(\"!\",G34,1)+2,FIND(\")\",G34,1)-FIND(\"!\",G34,1)-2)","v":"46"},{"$f":"(VALUE(H34)-E34)=0","v":true},null,{"$f":"-SUM(Start:End!K46)","v":-72000},{"$f":"-SUM(Start:End!L46)","v":-72000},{"$f":"-SUM(Start:End!M46)","v":-72000},{"$f":"-SUM(Start:End!N46)","v":-72000},{"$f":"-SUM(Start:End!O46)","v":-72000},{"$f":"-SUM(Start:End!P46)","v":-72000},{"$f":"-SUM(Start:End!Q46)","v":0},{"$f":"-SUM(Start:End!R46)","v":0},{"$f":"-SUM(Start:End!S46)","v":0},{"$f":"-SUM(Start:End!T46)","v":0},{"$f":"-SUM(Start:End!U46)","v":0},{"$f":"-SUM(Start:End!V46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!W46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!X46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!Y46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!Z46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AA46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AB46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AC46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AD46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AE46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AF46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AG46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AH46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AI46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AJ46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AK46)","v":-72777.777777777781},{"$f":"-SUM(Start:End!AL46)","v":-72777.777777777781},{"$f":"-SUM(Start:End!AM46)","v":-72777.777777777781},{"$f":"-SUM(Start:End!AN46)","v":-35000},{"$f":"-SUM(Start:End!AO46)","v":-35000},{"$f":"-SUM(Start:End!AP46)","v":-35000},{"$f":"-SUM(Start:End!AQ46)","v":-35000},{"$f":"-SUM(Start:End!AR46)","v":-35000},{"$f":"-SUM(Start:End!AS46)","v":0},{"$f":"-SUM(Start:End!AT46)","v":0},{"$f":"-SUM(Start:End!AU46)","v":0},{"$f":"-SUM(Start:End!AV46)","v":0},{"$f":"-SUM(Start:End!AW46)","v":0},{"$f":"-SUM(Start:End!AX46)","v":0},{"$f":"-SUM(Start:End!AY46)","v":0},{"$f":"-SUM(Start:End!AZ46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BA46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BB46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BC46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BD46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BE46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BF46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BG46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BH46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BI46)","v":0},{"$f":"-SUM(Start:End!BJ46)","v":0},{"$f":"-SUM(Start:End!BK46)","v":0},{"$f":"-SUM(Start:End!BL46)","v":-70000},{"$f":"-SUM(Start:End!BM46)","v":-70000},{"$f":"-SUM(Start:End!BN46)","v":-70000},{"$f":"-SUM(Start:End!BO46)","v":-70000},{"$f":"-SUM(Start:End!BP46)","v":-70000},{"$f":"-SUM(Start:End!BQ46)","v":-70000},{"$f":"-SUM(Start:End!BR46)","v":-70000},{"$f":"-SUM(Start:End!BS46)","v":-70000},{"$f":"-SUM(Start:End!BT46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BU46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BV46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BW46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BX46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BY46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BZ46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!CA46)","v":-70000},{"$f":"-SUM(Start:End!CB46)","v":0},{"$f":"-SUM(Start:End!CC46)","v":0},{"$f":"-SUM(Start:End!CD46)","v":0},{"$f":"-SUM(Start:End!CE46)","v":0},{"$f":"-SUM(Start:End!CF46)","v":0},{"$f":"-SUM(Start:End!CG46)","v":0},{"$f":"-SUM(Start:End!CH46)","v":0},{"$f":"-SUM(Start:End!CI46)","v":0},{"$f":"-SUM(Start:End!CJ46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CK46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CL46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CM46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CN46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CO46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CP46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CQ46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CR46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CS46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CT46)","v":-75283.422459893045},{"$f":"-SUM(Start:End!CU46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CV46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CW46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CX46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CY46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CZ46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DA46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DB46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DC46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DD46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DE46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DF46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DG46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DH46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DI46)","v":-103897.05882352941},{"$f":"-SUM(Start:End!DJ46)","v":-103897.05882352941},{"$f":"-SUM(Start:End!DK46)","v":-56250},{"$f":"-SUM(Start:End!DL46)","v":-56250},{"$f":"-SUM(Start:End!DM46)","v":-56250},{"$f":"-SUM(Start:End!DN46)","v":-126250},{"$f":"-SUM(Start:End!DO46)","v":-126250},{"$f":"-SUM(Start:End!DP46)","v":-126250},{"$f":"-SUM(Start:End!DQ46)","v":-126250},{"$f":"-SUM(Start:End!DR46)","v":-126250},{"$f":"-SUM(Start:End!DS46)","v":-126250},{"$f":"-SUM(Start:End!DT46)","v":-126250},{"$f":"-SUM(Start:End!DU46)","v":-70000},{"$f":"-SUM(Start:End!DV46)","v":-70000},{"$f":"-SUM(Start:End!DW46)","v":-70000},{"$f":"-SUM(Start:End!DX46)","v":-70000},{"$f":"-SUM(Start:End!DY46)","v":-70000},{"$f":"-SUM(Start:End!DZ46)","v":-70000},{"$f":"-SUM(Start:End!EA46)","v":-145000},{"$f":"-SUM(Start:End!EB46)","v":-145000},{"$f":"-SUM(Start:End!EC46)","v":-145000},{"$f":"-SUM(Start:End!ED46)","v":-145000},{"$f":"-SUM(Start:End!EE46)","v":-145000},{"$f":"-SUM(Start:End!EF46)","v":-75000},{"$f":"-SUM(Start:End!EG46)","v":-75000},{"$f":"-SUM(Start:End!EH46)","v":-75000},{"$f":"-SUM(Start:End!EI46)","v":0},{"$f":"-SUM(Start:End!EJ46)","v":0},{"$f":"-SUM(Start:End!EK46)","v":0},{"$f":"-SUM(Start:End!EL46)","v":0},{"$f":"-SUM(Start:End!EM46)","v":0},{"$f":"-SUM(Start:End!EN46)","v":0},{"$f":"-SUM(Start:End!EO46)","v":0},{"$f":"-SUM(Start:End!EP46)","v":0},{"$f":"-SUM(Start:End!EQ46)","v":0},{"$f":"-SUM(Start:End!ER46)","v":0},{"$f":"-SUM(Start:End!ES46)","v":0},{"$f":"-SUM(Start:End!ET46)","v":0},{"$f":"-SUM(Start:End!EU46)","v":0},{"$f":"-SUM(Start:End!EV46)","v":0},{"$f":"-SUM(Start:End!EW46)","v":0},{"$f":"-SUM(Start:End!EX46)","v":0},{"$f":"-SUM(Start:End!EY46)","v":0},{"$f":"-SUM(Start:End!EZ46)","v":0},{"$f":"-SUM(Start:End!FA46)","v":0},{"$f":"-SUM(Start:End!FB46)","v":0},{"$f":"-SUM(Start:End!FC46)","v":0},{"$f":"-SUM(Start:End!FD46)","v":0},{"$f":"-SUM(Start:End!FE46)","v":0},{"$f":"-SUM(Start:End!FF46)","v":0},{"$f":"-SUM(Start:End!FG46)","v":0},{"$f":"-SUM(Start:End!FH46)","v":0},{"$f":"-SUM(Start:End!FI46)","v":0},{"$f":"-SUM(Start:End!FJ46)","v":0},{"$f":"-SUM(Start:End!FK46)","v":0},{"$f":"-SUM(Start:End!FL46)","v":0},{"$f":"-SUM(Start:End!FM46)","v":0},{"$f":"-SUM(Start:End!FN46)","v":0},{"$f":"-SUM(Start:End!FO46)","v":0},{"$f":"-SUM(Start:End!FP46)","v":0},{"$f":"-SUM(Start:End!FQ46)","v":0},{"$f":"-SUM(Start:End!FR46)","v":0},{"$f":"-SUM(Start:End!FS46)","v":0},{"$f":"-SUM(Start:End!FT46)","v":0},{"$f":"-SUM(Start:End!FU46)","v":0},{"$f":"-SUM(Start:End!FV46)","v":0},{"$f":"-SUM(Start:End!FW46)","v":0},{"$f":"-SUM(Start:End!FX46)","v":0},{"$f":"-SUM(Start:End!FY46)","v":0},{"$f":"-SUM(Start:End!FZ46)","v":0},{"$f":"-SUM(Start:End!GA46)","v":0},{"$f":"-SUM(Start:End!GB46)","v":0},{"$f":"-SUM(Start:End!GC46)","v":0},{"$f":"-SUM(Start:End!GD46)","v":0},{"$f":"-SUM(Start:End!GE46)","v":0},{"$f":"-SUM(Start:End!GF46)","v":0},{"$f":"-SUM(Start:End!GG46)","v":0},{"$f":"-SUM(Start:End!GH46)","v":0},{"$f":"-SUM(Start:End!GI46)","v":0},{"$f":"-SUM(Start:End!GJ46)","v":0},{"$f":"-SUM(Start:End!GK46)","v":0},{"$f":"-SUM(Start:End!GL46)","v":0},{"$f":"-SUM(Start:End!GM46)","v":0},{"$f":"-SUM(Start:End!GN46)","v":0},{"$f":"-SUM(Start:End!GO46)","v":0},{"$f":"-SUM(Start:End!GP46)","v":0},{"$f":"-SUM(Start:End!GQ46)","v":0},{"$f":"-SUM(Start:End!GR46)","v":0},{"$f":"-SUM(Start:End!GS46)","v":0},{"$f":"-SUM(Start:End!GT46)","v":0},{"$f":"-SUM(Start:End!GU46)","v":0},{"$f":"-SUM(Start:End!GV46)","v":0},{"$f":"-SUM(Start:End!GW46)","v":0},{"$f":"-SUM(Start:End!GX46)","v":0},{"$f":"-SUM(Start:End!GY46)","v":0},{"$f":"-SUM(Start:End!GZ46)","v":0},{"$f":"-SUM(Start:End!HA46)","v":0},{"$f":"-SUM(Start:End!HB46)","v":0},{"$f":"-SUM(Start:End!HC46)","v":0},{"$f":"-SUM(Start:End!HD46)","v":0},{"$f":"-SUM(Start:End!HE46)","v":0},{"$f":"-SUM(Start:End!HF46)","v":0},{"$f":"-SUM(Start:End!HG46)","v":0},{"$f":"-SUM(Start:End!HH46)","v":0},{"$f":"-SUM(Start:End!HI46)","v":0},{"$f":"-SUM(Start:End!HJ46)","v":0},{"$f":"-SUM(Start:End!HK46)","v":0},{"$f":"-SUM(Start:End!HL46)","v":0},{"$f":"-SUM(Start:End!HM46)","v":0},{"$f":"-SUM(Start:End!HN46)","v":0},{"$f":"-SUM(Start:End!HO46)","v":0},{"$f":"-SUM(Start:End!HP46)","v":0},{"$f":"-SUM(Start:End!HQ46)","v":0},{"$f":"-SUM(Start:End!HR46)","v":0},{"$f":"-SUM(Start:End!HS46)","v":0},{"$f":"-SUM(Start:End!HT46)","v":0},{"$f":"-SUM(Start:End!HU46)","v":0},{"$f":"-SUM(Start:End!HV46)","v":0},{"$f":"-SUM(Start:End!HW46)","v":0},{"$f":"-SUM(Start:End!HX46)","v":0},{"$f":"-SUM(Start:End!HY46)","v":0},{"$f":"-SUM(Start:End!HZ46)","v":0},{"$f":"-SUM(Start:End!IA46)","v":0},{"$f":"-SUM(Start:End!IB46)","v":0},{"$f":"-SUM(Start:End!IC46)","v":0},{"$f":"-SUM(Start:End!ID46)","v":0},{"$f":"-SUM(Start:End!IE46)","v":0},{"$f":"-SUM(Start:End!IF46)","v":0},{"$f":"-SUM(Start:End!IG46)","v":0},{"$f":"-SUM(Start:End!IH46)","v":0},{"$f":"-SUM(Start:End!II46)","v":0},{"$f":"-SUM(Start:End!IJ46)","v":0},{"$f":"-SUM(Start:End!IK46)","v":0},{"$f":"-SUM(Start:End!IL46)","v":0},{"$f":"-SUM(Start:End!IM46)","v":0},{"$f":"-SUM(Start:End!IN46)","v":0},{"$f":"-SUM(Start:End!IO46)","v":0},{"$f":"-SUM(Start:End!IP46)","v":0},{"$f":"-SUM(Start:End!IQ46)","v":0},{"$f":"-SUM(Start:End!IR46)","v":0},{"$f":"-SUM(Start:End!IS46)","v":0},{"$f":"-SUM(Start:End!IT46)","v":0},{"$f":"-SUM(Start:End!IU46)","v":0},{"$f":"-SUM(Start:End!IV46)","v":0},{"$f":"-SUM(Start:End!IW46)","v":0},{"$f":"-SUM(Start:End!IX46)","v":0},{"$f":"-SUM(Start:End!IY46)","v":0},{"$f":"-SUM(Start:End!IZ46)","v":0},{"$f":"-SUM(Start:End!JA46)","v":0},{"$f":"-SUM(Start:End!JB46)","v":0},{"$f":"-SUM(Start:End!JC46)","v":0},{"$f":"-SUM(Start:End!JD46)","v":0},{"$f":"-SUM(Start:End!JE46)","v":0},{"$f":"-SUM(Start:End!JF46)","v":0},{"$f":"-SUM(Start:End!JG46)","v":0},{"$f":"-SUM(Start:End!JH46)","v":0},{"$f":"-SUM(Start:End!JI46)","v":0},{"$f":"-SUM(Start:End!JJ46)","v":0},{"$f":"-SUM(Start:End!JK46)","v":0},{"$f":"-SUM(Start:End!JL46)","v":0},{"$f":"-SUM(Start:End!JM46)","v":0},{"$f":"-SUM(Start:End!JN46)","v":0},{"$f":"-SUM(Start:End!JO46)","v":0},{"$f":"-SUM(Start:End!JP46)","v":0},{"$f":"-SUM(Start:End!JQ46)","v":0},{"$f":"-SUM(Start:End!JR46)","v":0},{"$f":"-SUM(Start:End!JS46)","v":0},{"$f":"-SUM(Start:End!JT46)","v":0},{"$f":"-SUM(Start:End!JU46)","v":0},{"$f":"-SUM(Start:End!JV46)","v":0},{"$f":"-SUM(Start:End!JW46)","v":0},{"$f":"-SUM(Start:End!JX46)","v":0},{"$f":"-SUM(Start:End!JY46)","v":0},{"$f":"-SUM(Start:End!JZ46)","v":0},{"$f":"-SUM(Start:End!KA46)","v":0},{"$f":"-SUM(Start:End!KB46)","v":0},{"$f":"-SUM(Start:End!KC46)","v":0},{"$f":"-SUM(Start:End!KD46)","v":0},{"$f":"-SUM(Start:End!KE46)","v":0},{"$f":"-SUM(Start:End!KF46)","v":0},{"$f":"-SUM(Start:End!KG46)","v":0},{"$f":"-SUM(Start:End!KH46)","v":0},{"$f":"-SUM(Start:End!KI46)","v":0},{"$f":"-SUM(Start:End!KJ46)","v":0},{"$f":"-SUM(Start:End!KK46)","v":0},{"$f":"-SUM(Start:End!KL46)","v":0},{"$f":"-SUM(Start:End!KM46)","v":0},{"$f":"-SUM(Start:End!KN46)","v":0},{"$f":"-SUM(Start:End!KO46)","v":0},{"$f":"-SUM(Start:End!KP46)","v":0},{"$f":"-SUM(Start:End!KQ46)","v":0},{"$f":"-SUM(Start:End!KR46)","v":0},{"$f":"-SUM(Start:End!KS46)","v":0},{"$f":"-SUM(Start:End!KT46)","v":0},{"$f":"-SUM(Start:End!KU46)","v":0},{"$f":"-SUM(Start:End!KV46)","v":0},{"$f":"-SUM(Start:End!KW46)","v":0},{"$f":"-SUM(Start:End!KX46)","v":0},{"$f":"-SUM(Start:End!KY46)","v":0},{"$f":"-SUM(Start:End!KZ46)","v":0},{"$f":"-SUM(Start:End!LA46)","v":0},{"$f":"-SUM(Start:End!LB46)","v":0},{"$f":"-SUM(Start:End!LC46)","v":0},{"$f":"-SUM(Start:End!LD46)","v":0},{"$f":"-SUM(Start:End!LE46)","v":0},{"$f":"-SUM(Start:End!LF46)","v":0},{"$f":"-SUM(Start:End!LG46)","v":0},{"$f":"-SUM(Start:End!LH46)","v":0},{"$f":"-SUM(Start:End!LI46)","v":0},{"$f":"-SUM(Start:End!LJ46)","v":0},{"$f":"-SUM(Start:End!LK46)","v":0},{"$f":"-SUM(Start:End!LL46)","v":0},{"$f":"-SUM(Start:End!LM46)","v":0},{"$f":"-SUM(Start:End!LN46)","v":0},{"$f":"-SUM(Start:End!LO46)","v":0},{"$f":"-SUM(Start:End!LP46)","v":0},{"$f":"-SUM(Start:End!LQ46)","v":0},{"$f":"-SUM(Start:End!LR46)","v":0},{"$f":"-SUM(Start:End!LS46)","v":0},{"$f":"-SUM(Start:End!LT46)","v":0},{"$f":"-SUM(Start:End!LU46)","v":0},{"$f":"-SUM(Start:End!LV46)","v":0},{"$f":"-SUM(Start:End!LW46)","v":0},{"$f":"-SUM(Start:End!LX46)","v":0},{"$f":"-SUM(Start:End!LY46)","v":0},{"$f":"-SUM(Start:End!LZ46)","v":0},{"$f":"-SUM(Start:End!MA46)","v":0},{"$f":"-SUM(Start:End!MB46)","v":0},{"$f":"-SUM(Start:End!MC46)","v":0},{"$f":"-SUM(Start:End!MD46)","v":0},{"$f":"-SUM(Start:End!ME46)","v":0},{"$f":"-SUM(Start:End!MF46)","v":0},{"$f":"-SUM(Start:End!MG46)","v":0},{"$f":"-SUM(Start:End!MH46)","v":0},{"$f":"-SUM(Start:End!MI46)","v":0},{"$f":"-SUM(Start:End!MJ46)","v":0},{"$f":"-SUM(Start:End!MK46)","v":0},{"$f":"-SUM(Start:End!ML46)","v":0},{"$f":"-SUM(Start:End!MM46)","v":0},{"$f":"-SUM(Start:End!MN46)","v":0},{"$f":"-SUM(Start:End!MO46)","v":0},{"$f":"-SUM(Start:End!MP46)","v":0},{"$f":"-SUM(Start:End!MQ46)","v":0},{"$f":"-SUM(Start:End!MR46)","v":0},{"$f":"-SUM(Start:End!MS46)","v":0},{"$f":"-SUM(Start:End!MT46)","v":0},{"$f":"-SUM(Start:End!MU46)","v":0},{"$f":"-SUM(Start:End!MV46)","v":0},{"$f":"-SUM(Start:End!MW46)","v":0},{"$f":"-SUM(Start:End!MX46)","v":0},{"$f":"-SUM(Start:End!MY46)","v":0},{"$f":"-SUM(Start:End!MZ46)","v":0},{"$f":"-SUM(Start:End!NA46)","v":0},{"$f":"-SUM(Start:End!NB46)","v":0},{"$f":"-SUM(Start:End!NC46)","v":0},{"$f":"-SUM(Start:End!ND46)","v":0},{"$f":"-SUM(Start:End!NE46)","v":0},{"$f":"-SUM(Start:End!NF46)","v":0},{"$f":"-SUM(Start:End!NG46)","v":0},{"$f":"-SUM(Start:End!NH46)","v":0},{"$f":"-SUM(Start:End!NI46)","v":0},{"$f":"-SUM(Start:End!NJ46)","v":0},{"$f":"-SUM(Start:End!NK46)","v":0},{"$f":"-SUM(Start:End!NL46)","v":0},{"$f":"-SUM(Start:End!NM46)","v":0},{"$f":"-SUM(Start:End!NN46)","v":0},{"$f":"-SUM(Start:End!NO46)","v":0},{"$f":"-SUM(Start:End!NP46)","v":0},{"$f":"-SUM(Start:End!NQ46)","v":0},{"$f":"-SUM(Start:End!NR46)","v":0},{"$f":"-SUM(Start:End!NS46)","v":0},{"$f":"-SUM(Start:End!NT46)","v":0},{"$f":"-SUM(Start:End!NU46)","v":0},{"$f":"-SUM(Start:End!NV46)","v":0},{"$f":"-SUM(Start:End!NW46)","v":0},{"$f":"-SUM(Start:End!NX46)","v":0},{"$f":"-SUM(Start:End!NY46)","v":0},{"$f":"-SUM(Start:End!NZ46)","v":0},{"$f":"-SUM(Start:End!OA46)","v":0},{"$f":"-SUM(Start:End!OB46)","v":0},{"$f":"-SUM(Start:End!OC46)","v":0},{"$f":"-SUM(Start:End!OD46)","v":0},{"$f":"-SUM(Start:End!OE46)","v":0},{"$f":"-SUM(Start:End!OF46)","v":0},{"$f":"-SUM(Start:End!OG46)","v":0},{"$f":"-SUM(Start:End!OH46)","v":0},{"$f":"-SUM(Start:End!OI46)","v":0},{"$f":"-SUM(Start:End!OJ46)","v":0},{"$f":"-SUM(Start:End!OK46)","v":0},{"$f":"-SUM(Start:End!OL46)","v":0},{"$f":"-SUM(Start:End!OM46)","v":0},{"$f":"-SUM(Start:End!ON46)","v":0},{"$f":"-SUM(Start:End!OO46)","v":0},{"$f":"-SUM(Start:End!OP46)","v":0},{"$f":"-SUM(Start:End!OQ46)","v":0},{"$f":"-SUM(Start:End!OR46)","v":0},{"$f":"-SUM(Start:End!OS46)","v":0},{"$f":"-SUM(Start:End!OT46)","v":0},{"$f":"-SUM(Start:End!OU46)","v":0},{"$f":"-SUM(Start:End!OV46)","v":0},{"$f":"-SUM(Start:End!OW46)","v":0},{"$f":"-SUM(Start:End!OX46)","v":0},{"$f":"-SUM(Start:End!OY46)","v":0},{"$f":"-SUM(Start:End!OZ46)","v":0},{"$f":"-SUM(Start:End!PA46)","v":0},{"$f":"-SUM(Start:End!PB46)","v":0},{"$f":"-SUM(Start:End!PC46)","v":0},{"$f":"-SUM(Start:End!PD46)","v":0},{"$f":"-SUM(Start:End!PE46)","v":0},{"$f":"-SUM(Start:End!PF46)","v":0},{"$f":"-SUM(Start:End!PG46)","v":0},{"$f":"-SUM(Start:End!PH46)","v":0},{"$f":"-SUM(Start:End!PI46)","v":0},{"$f":"-SUM(Start:End!PJ46)","v":0},{"$f":"-SUM(Start:End!PK46)","v":0},{"$f":"-SUM(Start:End!PL46)","v":0},{"$f":"-SUM(Start:End!PM46)","v":0},{"$f":"-SUM(Start:End!PN46)","v":0},{"$f":"-SUM(Start:End!PO46)","v":0},{"$f":"-SUM(Start:End!PP46)","v":0},{"$f":"-SUM(Start:End!PQ46)","v":0},{"$f":"-SUM(Start:End!PR46)","v":0},{"$f":"-SUM(Start:End!PS46)","v":0},{"$f":"-SUM(Start:End!PT46)","v":0},{"$f":"-SUM(Start:End!PU46)","v":0},{"$f":"-SUM(Start:End!PV46)","v":0},{"$f":"-SUM(Start:End!PW46)","v":0},{"$f":"-SUM(Start:End!PX46)","v":0},{"$f":"-SUM(Start:End!PY46)","v":0},{"$f":"-SUM(Start:End!PZ46)","v":0},{"$f":"-SUM(Start:End!QA46)","v":0},{"$f":"-SUM(Start:End!QB46)","v":0},{"$f":"-SUM(Start:End!QC46)","v":0},{"$f":"-SUM(Start:End!QD46)","v":0},{"$f":"-SUM(Start:End!QE46)","v":0},{"$f":"-SUM(Start:End!QF46)","v":0},{"$f":"-SUM(Start:End!QG46)","v":0},{"$f":"-SUM(Start:End!QH46)","v":0},{"$f":"-SUM(Start:End!QI46)","v":0},{"$f":"-SUM(Start:End!QJ46)","v":0},{"$f":"-SUM(Start:End!QK46)","v":0},{"$f":"-SUM(Start:End!QL46)","v":0},{"$f":"-SUM(Start:End!QM46)","v":0},{"$f":"-SUM(Start:End!QN46)","v":0},{"$f":"-SUM(Start:End!QO46)","v":0},{"$f":"-SUM(Start:End!QP46)","v":0},{"$f":"-SUM(Start:End!QQ46)","v":0},{"$f":"-SUM(Start:End!QR46)","v":0},{"$f":"-SUM(Start:End!QS46)","v":0},{"$f":"-SUM(Start:End!QT46)","v":0},{"$f":"-SUM(Start:End!QU46)","v":0},{"$f":"-SUM(Start:End!QV46)","v":0},{"$f":"-SUM(Start:End!QW46)","v":0},{"$f":"-SUM(Start:End!QX46)","v":0},{"$f":"-SUM(Start:End!QY46)","v":0},{"$f":"-SUM(Start:End!QZ46)","v":0},{"$f":"-SUM(Start:End!RA46)","v":0},{"$f":"-SUM(Start:End!RB46)","v":0},{"$f":"-SUM(Start:End!RC46)","v":0},{"$f":"-SUM(Start:End!RD46)","v":0},{"$f":"-SUM(Start:End!RE46)","v":0},{"$f":"-SUM(Start:End!RF46)","v":0},{"$f":"-SUM(Start:End!RG46)","v":0},{"$f":"-SUM(Start:End!RH46)","v":0},{"$f":"-SUM(Start:End!RI46)","v":0},{"$f":"-SUM(Start:End!RJ46)","v":0},{"$f":"-SUM(Start:End!RK46)","v":0},{"$f":"-SUM(Start:End!RL46)","v":0},{"$f":"-SUM(Start:End!RM46)","v":0},{"$f":"-SUM(Start:End!RN46)","v":0},{"$f":"-SUM(Start:End!RO46)","v":0},{"$f":"-SUM(Start:End!RP46)","v":0},{"$f":"-SUM(Start:End!RQ46)","v":0},{"$f":"-SUM(Start:End!RR46)","v":0},{"$f":"-SUM(Start:End!RS46)","v":0},{"$f":"-SUM(Start:End!RT46)","v":0},{"$f":"-SUM(Start:End!RU46)","v":0},{"$f":"-SUM(Start:End!RV46)","v":0},{"$f":"-SUM(Start:End!RW46)","v":0},{"$f":"-SUM(Start:End!RX46)","v":0},{"$f":"-SUM(Start:End!RY46)","v":0},{"$f":"-SUM(Start:End!RZ46)","v":0},{"$f":"-SUM(Start:End!SA46)","v":0},{"$f":"-SUM(Start:End!SB46)","v":0},{"$f":"-SUM(Start:End!SC46)","v":0},{"$f":"-SUM(Start:End!SD46)","v":0},{"$f":"-SUM(Start:End!SE46)","v":0},{"$f":"-SUM(Start:End!SF46)","v":0},{"$f":"-SUM(Start:End!SG46)","v":0},{"$f":"-SUM(Start:End!SH46)","v":0},{"$f":"-SUM(Start:End!SI46)","v":0},{"$f":"-SUM(Start:End!SJ46)","v":0},{"$f":"-SUM(Start:End!SK46)","v":0},{"$f":"-SUM(Start:End!SL46)","v":0},{"$f":"-SUM(Start:End!SM46)","v":0},{"$f":"-SUM(Start:End!SN46)","v":0},{"$f":"-SUM(Start:End!SO46)","v":0},{"$f":"-SUM(Start:End!SP46)","v":0},{"$f":"-SUM(Start:End!SQ46)","v":0},{"$f":"-SUM(Start:End!SR46)","v":0},{"$f":"-SUM(Start:End!SS46)","v":0},{"$f":"-SUM(Start:End!ST46)","v":0},{"$f":"-SUM(Start:End!SU46)","v":0},{"$f":"-SUM(Start:End!SV46)","v":0},{"$f":"-SUM(Start:End!SW46)","v":0},{"$f":"-SUM(Start:End!SX46)","v":0},{"$f":"-SUM(Start:End!SY46)","v":0},{"$f":"-SUM(Start:End!SZ46)","v":0},{"$f":"-SUM(Start:End!TA46)","v":0},{"$f":"-SUM(Start:End!TB46)","v":0},{"$f":"-SUM(Start:End!TC46)","v":0},{"$f":"-SUM(Start:End!TD46)","v":0},{"$f":"-SUM(Start:End!TE46)","v":0},{"$f":"-SUM(Start:End!TF46)","v":0},{"$f":"-SUM(Start:End!TG46)","v":0},{"$f":"-SUM(Start:End!TH46)","v":0},{"$f":"-SUM(Start:End!TI46)","v":0},{"$f":"-SUM(Start:End!TJ46)","v":0},{"$f":"-SUM(Start:End!TK46)","v":0},{"$f":"-SUM(Start:End!TL46)","v":0},{"$f":"-SUM(Start:End!TM46)","v":0},{"$f":"-SUM(Start:End!TN46)","v":0},{"$f":"-SUM(Start:End!TO46)","v":0},{"$f":"-SUM(Start:End!TP46)","v":0},{"$f":"-SUM(Start:End!TQ46)","v":0},{"$f":"-SUM(Start:End!TR46)","v":0},{"$f":"-SUM(Start:End!TS46)","v":0},{"$f":"-SUM(Start:End!TT46)","v":0},{"$f":"-SUM(Start:End!TU46)","v":0},{"$f":"-SUM(Start:End!TV46)","v":0},{"$f":"-SUM(Start:End!TW46)","v":0},{"$f":"-SUM(Start:End!TX46)","v":0},{"$f":"-SUM(Start:End!TY46)","v":0},{"$f":"-SUM(Start:End!TZ46)","v":0},{"$f":"-SUM(Start:End!UA46)","v":0},{"$f":"-SUM(Start:End!UB46)","v":0},{"$f":"-SUM(Start:End!UC46)","v":0},{"$f":"-SUM(Start:End!UD46)","v":0},{"$f":"-SUM(Start:End!UE46)","v":0},{"$f":"-SUM(Start:End!UF46)","v":0},{"$f":"-SUM(Start:End!UG46)","v":0},{"$f":"-SUM(Start:End!UH46)","v":0},{"$f":"-SUM(Start:End!UI46)","v":0},{"$f":"-SUM(Start:End!UJ46)","v":0},{"$f":"-SUM(Start:End!UK46)","v":0},{"$f":"-SUM(Start:End!UL46)","v":0},{"$f":"-SUM(Start:End!UM46)","v":0},{"$f":"-SUM(Start:End!UN46)","v":0},{"$f":"-SUM(Start:End!UO46)","v":0},{"$f":"-SUM(Start:End!UP46)","v":0},{"$f":"-SUM(Start:End!UQ46)","v":0},{"$f":"-SUM(Start:End!UR46)","v":0},{"$f":"-SUM(Start:End!US46)","v":0},{"$f":"-SUM(Start:End!UT46)","v":0},{"$f":"-SUM(Start:End!UU46)","v":0},{"$f":"-SUM(Start:End!UV46)","v":0},{"$f":"-SUM(Start:End!UW46)","v":0},{"$f":"-SUM(Start:End!UX46)","v":0},{"$f":"-SUM(Start:End!UY46)","v":0},{"$f":"-SUM(Start:End!UZ46)","v":0},{"$f":"-SUM(Start:End!VA46)","v":0},{"$f":"-SUM(Start:End!VB46)","v":0},{"$f":"-SUM(Start:End!VC46)","v":0},{"$f":"-SUM(Start:End!VD46)","v":0},{"$f":"-SUM(Start:End!VE46)","v":0},{"$f":"-SUM(Start:End!VF46)","v":0},{"$f":"-SUM(Start:End!VG46)","v":0},{"$f":"-SUM(Start:End!VH46)","v":0},{"$f":"-SUM(Start:End!VI46)","v":0},{"$f":"-SUM(Start:End!VJ46)","v":0},{"$f":"-SUM(Start:End!VK46)","v":0},{"$f":"-SUM(Start:End!VL46)","v":0},{"$f":"-SUM(Start:End!VM46)","v":0},{"$f":"-SUM(Start:End!VN46)","v":0},{"$f":"-SUM(Start:End!VO46)","v":0},{"$f":"-SUM(Start:End!VP46)","v":0},{"$f":"-SUM(Start:End!VQ46)","v":0},{"$f":"-SUM(Start:End!VR46)","v":0},{"$f":"-SUM(Start:End!VS46)","v":0},{"$f":"-SUM(Start:End!VT46)","v":0},{"$f":"-SUM(Start:End!VU46)","v":0},{"$f":"-SUM(Start:End!VV46)","v":0},{"$f":"-SUM(Start:End!VW46)","v":0},{"$f":"-SUM(Start:End!VX46)","v":0},{"$f":"-SUM(Start:End!VY46)","v":0},{"$f":"-SUM(Start:End!VZ46)","v":0},{"$f":"-SUM(Start:End!WA46)","v":0},{"$f":"-SUM(Start:End!WB46)","v":0},{"$f":"-SUM(Start:End!WC46)","v":0},{"$f":"-SUM(Start:End!WD46)","v":0},{"$f":"-SUM(Start:End!WE46)","v":0},{"$f":"-SUM(Start:End!WF46)","v":0},{"$f":"-SUM(Start:End!WG46)","v":0},{"$f":"-SUM(Start:End!WH46)","v":0},{"$f":"-SUM(Start:End!WI46)","v":0},{"$f":"-SUM(Start:End!WJ46)","v":0},{"$f":"-SUM(Start:End!WK46)","v":0},{"$f":"-SUM(Start:End!WL46)","v":0},{"$f":"-SUM(Start:End!WM46)","v":0},{"$f":"-SUM(Start:End!WN46)","v":0},{"$f":"-SUM(Start:End!WO46)","v":0},{"$f":"-SUM(Start:End!WP46)","v":0},{"$f":"-SUM(Start:End!WQ46)","v":0},{"$f":"-SUM(Start:End!WR46)","v":0},{"$f":"-SUM(Start:End!WS46)","v":0},{"$f":"-SUM(Start:End!WT46)","v":0},{"$f":"-SUM(Start:End!WU46)","v":0},{"$f":"-SUM(Start:End!WV46)","v":0},{"$f":"-SUM(Start:End!WW46)","v":0},{"$f":"-SUM(Start:End!WX46)","v":0},{"$f":"-SUM(Start:End!WY46)","v":0},{"$f":"-SUM(Start:End!WZ46)","v":0},{"$f":"-SUM(Start:End!XA46)","v":0},{"$f":"-SUM(Start:End!XB46)","v":0},{"$f":"-SUM(Start:End!XC46)","v":0},{"$f":"-SUM(Start:End!XD46)","v":0},{"$f":"-SUM(Start:End!XE46)","v":0},{"$f":"-SUM(Start:End!XF46)","v":0},{"$f":"-SUM(Start:End!XG46)","v":0},{"$f":"-SUM(Start:End!XH46)","v":0},{"$f":"-SUM(Start:End!XI46)","v":0},{"$f":"-SUM(Start:End!XJ46)","v":0},{"$f":"-SUM(Start:End!XK46)","v":0},{"$f":"-SUM(Start:End!XL46)","v":0},{"$f":"-SUM(Start:End!XM46)","v":0},{"$f":"-SUM(Start:End!XN46)","v":0},{"$f":"-SUM(Start:End!XO46)","v":0},{"$f":"-SUM(Start:End!XP46)","v":0},{"$f":"-SUM(Start:End!XQ46)","v":0},{"$f":"-SUM(Start:End!XR46)","v":0},{"$f":"-SUM(Start:End!XS46)","v":0},{"$f":"-SUM(Start:End!XT46)","v":0},{"$f":"-SUM(Start:End!XU46)","v":0},{"$f":"-SUM(Start:End!XV46)","v":0},{"$f":"-SUM(Start:End!XW46)","v":0},{"$f":"-SUM(Start:End!XX46)","v":0},{"$f":"-SUM(Start:End!XY46)","v":0},{"$f":"-SUM(Start:End!XZ46)","v":0},{"$f":"-SUM(Start:End!YA46)","v":0},{"$f":"-SUM(Start:End!YB46)","v":0},{"$f":"-SUM(Start:End!YC46)","v":0},{"$f":"-SUM(Start:End!YD46)","v":0},{"$f":"-SUM(Start:End!YE46)","v":0},{"$f":"-SUM(Start:End!YF46)","v":0},{"$f":"-SUM(Start:End!YG46)","v":0},{"$f":"-SUM(Start:End!YH46)","v":0},{"$f":"-SUM(Start:End!YI46)","v":0},{"$f":"-SUM(Start:End!YJ46)","v":0},{"$f":"-SUM(Start:End!YK46)","v":0},{"$f":"-SUM(Start:End!YL46)","v":0},{"$f":"-SUM(Start:End!YM46)","v":0},{"$f":"-SUM(Start:End!YN46)","v":0},{"$f":"-SUM(Start:End!YO46)","v":0},{"$f":"-SUM(Start:End!YP46)","v":0},{"$f":"-SUM(Start:End!YQ46)","v":0},{"$f":"-SUM(Start:End!YR46)","v":0},{"$f":"-SUM(Start:End!YS46)","v":0},{"$f":"-SUM(Start:End!YT46)","v":0},{"$f":"-SUM(Start:End!YU46)","v":0},{"$f":"-SUM(Start:End!YV46)","v":0},{"$f":"-SUM(Start:End!YW46)","v":0},{"$f":"-SUM(Start:End!YX46)","v":0},{"$f":"-SUM(Start:End!YY46)","v":0},{"$f":"-SUM(Start:End!YZ46)","v":0},{"$f":"-SUM(Start:End!ZA46)","v":0},{"$f":"-SUM(Start:End!ZB46)","v":0},{"$f":"-SUM(Start:End!ZC46)","v":0},{"$f":"-SUM(Start:End!ZD46)","v":0},{"$f":"-SUM(Start:End!ZE46)","v":0},{"$f":"-SUM(Start:End!ZF46)","v":0},{"$f":"-SUM(Start:End!ZG46)","v":0},{"$f":"-SUM(Start:End!ZH46)","v":0},{"$f":"-SUM(Start:End!ZI46)","v":0},{"$f":"-SUM(Start:End!ZJ46)","v":0},{"$f":"-SUM(Start:End!ZK46)","v":0},{"$f":"-SUM(Start:End!ZL46)","v":0},{"$f":"-SUM(Start:End!ZM46)","v":0},{"$f":"-SUM(Start:End!ZN46)","v":0},{"$f":"-SUM(Start:End!ZO46)","v":0},{"$f":"-SUM(Start:End!ZP46)","v":0},{"$f":"-SUM(Start:End!ZQ46)","v":0},{"$f":"-SUM(Start:End!ZR46)","v":0},{"$f":"-SUM(Start:End!ZS46)","v":0},{"$f":"-SUM(Start:End!ZT46)","v":0},{"$f":"-SUM(Start:End!ZU46)","v":0},{"$f":"-SUM(Start:End!ZV46)","v":0},{"$f":"-SUM(Start:End!ZW46)","v":0},{"$f":"-SUM(Start:End!ZX46)","v":0},{"$f":"-SUM(Start:End!ZY46)","v":0},{"$f":"-SUM(Start:End!ZZ46)","v":0},{"$f":"-SUM(Start:End!AAA46)","v":0},{"$f":"-SUM(Start:End!AAB46)","v":0},{"$f":"-SUM(Start:End!AAC46)","v":0},{"$f":"-SUM(Start:End!AAD46)","v":0},{"$f":"-SUM(Start:End!AAE46)","v":0},{"$f":"-SUM(Start:End!AAF46)","v":0},{"$f":"-SUM(Start:End!AAG46)","v":0},{"$f":"-SUM(Start:End!AAH46)","v":0},{"$f":"-SUM(Start:End!AAI46)","v":0},{"$f":"-SUM(Start:End!AAJ46)","v":0},{"$f":"-SUM(Start:End!AAK46)","v":0},{"$f":"-SUM(Start:End!AAL46)","v":0},{"$f":"-SUM(Start:End!AAM46)","v":0},{"$f":"-SUM(Start:End!AAN46)","v":0},{"$f":"-SUM(Start:End!AAO46)","v":0},{"$f":"-SUM(Start:End!AAP46)","v":0},{"$f":"-SUM(Start:End!AAQ46)","v":0},{"$f":"-SUM(Start:End!AAR46)","v":0},{"$f":"-SUM(Start:End!AAS46)","v":0},{"$f":"-SUM(Start:End!AAT46)","v":0},{"$f":"-SUM(Start:End!AAU46)","v":0},{"$f":"-SUM(Start:End!AAV46)","v":0},{"$f":"-SUM(Start:End!AAW46)","v":0},{"$f":"-SUM(Start:End!AAX46)","v":0},{"$f":"-SUM(Start:End!AAY46)","v":0},{"$f":"-SUM(Start:End!AAZ46)","v":0},{"$f":"-SUM(Start:End!ABA46)","v":0},{"$f":"-SUM(Start:End!ABB46)","v":0},{"$f":"-SUM(Start:End!ABC46)","v":0},{"$f":"-SUM(Start:End!ABD46)","v":0},{"$f":"-SUM(Start:End!ABE46)","v":0},{"$f":"-SUM(Start:End!ABF46)","v":0},{"$f":"-SUM(Start:End!ABG46)","v":0},{"$f":"-SUM(Start:End!ABH46)","v":0},{"$f":"-SUM(Start:End!ABI46)","v":0},{"$f":"-SUM(Start:End!ABJ46)","v":0},{"$f":"-SUM(Start:End!ABK46)","v":0},{"$f":"-SUM(Start:End!ABL46)","v":0},{"$f":"-SUM(Start:End!ABM46)","v":0},{"$f":"-SUM(Start:End!ABN46)","v":0},{"$f":"-SUM(Start:End!ABO46)","v":0},{"$f":"-SUM(Start:End!ABP46)","v":0},{"$f":"-SUM(Start:End!ABQ46)","v":0},{"$f":"-SUM(Start:End!ABR46)","v":0},{"$f":"-SUM(Start:End!ABS46)","v":0},{"$f":"-SUM(Start:End!ABT46)","v":0},{"$f":"-SUM(Start:End!ABU46)","v":0},{"$f":"-SUM(Start:End!ABV46)","v":0},{"$f":"-SUM(Start:End!ABW46)","v":0},{"$f":"-SUM(Start:End!ABX46)","v":0},{"$f":"-SUM(Start:End!ABY46)","v":0},{"$f":"-SUM(Start:End!ABZ46)","v":0}]
[null,null,null,"Interest During Construction",{"$f":"ROW('Template Model'!E151)","v":151},{"$f":"SUM(Start:End!F151)","v":0},{"$f":"_xlfn.FORMULATEXT(K35)","v":"=SUM(Start:End!K151)"},{"$f":"MID(G35,FIND(\"!\",G35,1)+2,FIND(\")\",G35,1)-FIND(\"!\",G35,1)-2)","v":"151"},{"$f":"(VALUE(H35)-E35)=0","v":true},null,{"$f":"SUM(Start:End!K151)","v":0},{"$f":"SUM(Start:End!L151)","v":0},{"$f":"SUM(Start:End!M151)","v":0},{"$f":"SUM(Start:End!N151)","v":0},{"$f":"SUM(Start:End!O151)","v":0},{"$f":"SUM(Start:End!P151)","v":0},{"$f":"SUM(Start:End!Q151)","v":0},{"$f":"SUM(Start:End!R151)","v":0},{"$f":"SUM(Start:End!S151)","v":0},{"$f":"SUM(Start:End!T151)","v":0},{"$f":"SUM(Start:End!U151)","v":0},{"$f":"SUM(Start:End!V151)","v":0},{"$f":"SUM(Start:End!W151)","v":0},{"$f":"SUM(Start:End!X151)","v":0},{"$f":"SUM(Start:End!Y151)","v":0},{"$f":"SUM(Start:End!Z151)","v":0},{"$f":"SUM(Start:End!AA151)","v":0},{"$f":"SUM(Start:End!AB151)","v":0},{"$f":"SUM(Start:End!AC151)","v":0},{"$f":"SUM(Start:End!AD151)","v":0},{"$f":"SUM(Start:End!AE151)","v":0},{"$f":"SUM(Start:End!AF151)","v":0},{"$f":"SUM(Start:End!AG151)","v":0},{"$f":"SUM(Start:End!AH151)","v":0},{"$f":"SUM(Start:End!AI151)","v":0},{"$f":"SUM(Start:End!AJ151)","v":0},{"$f":"SUM(Start:End!AK151)","v":0},{"$f":"SUM(Start:End!AL151)","v":0},{"$f":"SUM(Start:End!AM151)","v":0},{"$f":"SUM(Start:End!AN151)","v":0},{"$f":"SUM(Start:End!AO151)","v":0},{"$f":"SUM(Start:End!AP151)","v":0},{"$f":"SUM(Start:End!AQ151)","v":0},{"$f":"SUM(Start:End!AR151)","v":0},{"$f":"SUM(Start:End!AS151)","v":0},{"$f":"SUM(Start:End!AT151)","v":0},{"$f":"SUM(Start:End!AU151)","v":0},{"$f":"SUM(Start:End!AV151)","v":0},{"$f":"SUM(Start:End!AW151)","v":0},{"$f":"SUM(Start:End!AX151)","v":0},{"$f":"SUM(Start:End!AY151)","v":0},{"$f":"SUM(Start:End!AZ151)","v":0},{"$f":"SUM(Start:End!BA151)","v":0},{"$f":"SUM(Start:End!BB151)","v":0},{"$f":"SUM(Start:End!BC151)","v":0},{"$f":"SUM(Start:End!BD151)","v":0},{"$f":"SUM(Start:End!BE151)","v":0},{"$f":"SUM(Start:End!BF151)","v":0},{"$f":"SUM(Start:End!BG151)","v":0},{"$f":"SUM(Start:End!BH151)","v":0},{"$f":"SUM(Start:End!BI151)","v":0},{"$f":"SUM(Start:End!BJ151)","v":0},{"$f":"SUM(Start:End!BK151)","v":0},{"$f":"SUM(Start:End!BL151)","v":0},{"$f":"SUM(Start:End!BM151)","v":0},{"$f":"SUM(Start:End!BN151)","v":0},{"$f":"SUM(Start:End!BO151)","v":0},{"$f":"SUM(Start:End!BP151)","v":0},{"$f":"SUM(Start:End!BQ151)","v":0},{"$f":"SUM(Start:End!BR151)","v":0},{"$f":"SUM(Start:End!BS151)","v":0},{"$f":"SUM(Start:End!BT151)","v":0},{"$f":"SUM(Start:End!BU151)","v":0},{"$f":"SUM(Start:End!BV151)","v":0},{"$f":"SUM(Start:End!BW151)","v":0},{"$f":"SUM(Start:End!BX151)","v":0},{"$f":"SUM(Start:End!BY151)","v":0},{"$f":"SUM(Start:End!BZ151)","v":0},{"$f":"SUM(Start:End!CA151)","v":0},{"$f":"SUM(Start:End!CB151)","v":0},{"$f":"SUM(Start:End!CC151)","v":0},{"$f":"SUM(Start:End!CD151)","v":0},{"$f":"SUM(Start:End!CE151)","v":0},{"$f":"SUM(Start:End!CF151)","v":0},{"$f":"SUM(Start:End!CG151)","v":0},{"$f":"SUM(Start:End!CH151)","v":0},{"$f":"SUM(Start:End!CI151)","v":0},{"$f":"SUM(Start:End!CJ151)","v":0},{"$f":"SUM(Start:End!CK151)","v":0},{"$f":"SUM(Start:End!CL151)","v":0},{"$f":"SUM(Start:End!CM151)","v":0},{"$f":"SUM(Start:End!CN151)","v":0},{"$f":"SUM(Start:End!CO151)","v":0},{"$f":"SUM(Start:End!CP151)","v":0},{"$f":"SUM(Start:End!CQ151)","v":0},{"$f":"SUM(Start:End!CR151)","v":0},{"$f":"SUM(Start:End!CS151)","v":0},{"$f":"SUM(Start:End!CT151)","v":0},{"$f":"SUM(Start:End!CU151)","v":0},{"$f":"SUM(Start:End!CV151)","v":0},{"$f":"SUM(Start:End!CW151)","v":0},{"$f":"SUM(Start:End!CX151)","v":0},{"$f":"SUM(Start:End!CY151)","v":0},{"$f":"SUM(Start:End!CZ151)","v":0},{"$f":"SUM(Start:End!DA151)","v":0},{"$f":"SUM(Start:End!DB151)","v":0},{"$f":"SUM(Start:End!DC151)","v":0},{"$f":"SUM(Start:End!DD151)","v":0},{"$f":"SUM(Start:End!DE151)","v":0},{"$f":"SUM(Start:End!DF151)","v":0},{"$f":"SUM(Start:End!DG151)","v":0},{"$f":"SUM(Start:End!DH151)","v":0},{"$f":"SUM(Start:End!DI151)","v":0},{"$f":"SUM(Start:End!DJ151)","v":0},{"$f":"SUM(Start:End!DK151)","v":0},{"$f":"SUM(Start:End!DL151)","v":0},{"$f":"SUM(Start:End!DM151)","v":0},{"$f":"SUM(Start:End!DN151)","v":0},{"$f":"SUM(Start:End!DO151)","v":0},{"$f":"SUM(Start:End!DP151)","v":0},{"$f":"SUM(Start:End!DQ151)","v":0},{"$f":"SUM(Start:End!DR151)","v":0},{"$f":"SUM(Start:End!DS151)","v":0},{"$f":"SUM(Start:End!DT151)","v":0},{"$f":"SUM(Start:End!DU151)","v":0},{"$f":"SUM(Start:End!DV151)","v":0},{"$f":"SUM(Start:End!DW151)","v":0},{"$f":"SUM(Start:End!DX151)","v":0},{"$f":"SUM(Start:End!DY151)","v":0},{"$f":"SUM(Start:End!DZ151)","v":0},{"$f":"SUM(Start:End!EA151)","v":0},{"$f":"SUM(Start:End!EB151)","v":0},{"$f":"SUM(Start:End!EC151)","v":0},{"$f":"SUM(Start:End!ED151)","v":0},{"$f":"SUM(Start:End!EE151)","v":0},{"$f":"SUM(Start:End!EF151)","v":0},{"$f":"SUM(Start:End!EG151)","v":0},{"$f":"SUM(Start:End!EH151)","v":0},{"$f":"SUM(Start:End!EI151)","v":0},{"$f":"SUM(Start:End!EJ151)","v":0},{"$f":"SUM(Start:End!EK151)","v":0},{"$f":"SUM(Start:End!EL151)","v":0},{"$f":"SUM(Start:End!EM151)","v":0},{"$f":"SUM(Start:End!EN151)","v":0},{"$f":"SUM(Start:End!EO151)","v":0},{"$f":"SUM(Start:End!EP151)","v":0},{"$f":"SUM(Start:End!EQ151)","v":0},{"$f":"SUM(Start:End!ER151)","v":0},{"$f":"SUM(Start:End!ES151)","v":0},{"$f":"SUM(Start:End!ET151)","v":0},{"$f":"SUM(Start:End!EU151)","v":0},{"$f":"SUM(Start:End!EV151)","v":0},{"$f":"SUM(Start:End!EW151)","v":0},{"$f":"SUM(Start:End!EX151)","v":0},{"$f":"SUM(Start:End!EY151)","v":0},{"$f":"SUM(Start:End!EZ151)","v":0},{"$f":"SUM(Start:End!FA151)","v":0},{"$f":"SUM(Start:End!FB151)","v":0},{"$f":"SUM(Start:End!FC151)","v":0},{"$f":"SUM(Start:End!FD151)","v":0},{"$f":"SUM(Start:End!FE151)","v":0},{"$f":"SUM(Start:End!FF151)","v":0},{"$f":"SUM(Start:End!FG151)","v":0},{"$f":"SUM(Start:End!FH151)","v":0},{"$f":"SUM(Start:End!FI151)","v":0},{"$f":"SUM(Start:End!FJ151)","v":0},{"$f":"SUM(Start:End!FK151)","v":0},{"$f":"SUM(Start:End!FL151)","v":0},{"$f":"SUM(Start:End!FM151)","v":0},{"$f":"SUM(Start:End!FN151)","v":0},{"$f":"SUM(Start:End!FO151)","v":0},{"$f":"SUM(Start:End!FP151)","v":0},{"$f":"SUM(Start:End!FQ151)","v":0},{"$f":"SUM(Start:End!FR151)","v":0},{"$f":"SUM(Start:End!FS151)","v":0},{"$f":"SUM(Start:End!FT151)","v":0},{"$f":"SUM(Start:End!FU151)","v":0},{"$f":"SUM(Start:End!FV151)","v":0},{"$f":"SUM(Start:End!FW151)","v":0},{"$f":"SUM(Start:End!FX151)","v":0},{"$f":"SUM(Start:End!FY151)","v":0},{"$f":"SUM(Start:End!FZ151)","v":0},{"$f":"SUM(Start:End!GA151)","v":0},{"$f":"SUM(Start:End!GB151)","v":0},{"$f":"SUM(Start:End!GC151)","v":0},{"$f":"SUM(Start:End!GD151)","v":0},{"$f":"SUM(Start:End!GE151)","v":0},{"$f":"SUM(Start:End!GF151)","v":0},{"$f":"SUM(Start:End!GG151)","v":0},{"$f":"SUM(Start:End!GH151)","v":0},{"$f":"SUM(Start:End!GI151)","v":0},{"$f":"SUM(Start:End!GJ151)","v":0},{"$f":"SUM(Start:End!GK151)","v":0},{"$f":"SUM(Start:End!GL151)","v":0},{"$f":"SUM(Start:End!GM151)","v":0},{"$f":"SUM(Start:End!GN151)","v":0},{"$f":"SUM(Start:End!GO151)","v":0},{"$f":"SUM(Start:End!GP151)","v":0},{"$f":"SUM(Start:End!GQ151)","v":0},{"$f":"SUM(Start:End!GR151)","v":0},{"$f":"SUM(Start:End!GS151)","v":0},{"$f":"SUM(Start:End!GT151)","v":0},{"$f":"SUM(Start:End!GU151)","v":0},{"$f":"SUM(Start:End!GV151)","v":0},{"$f":"SUM(Start:End!GW151)","v":0},{"$f":"SUM(Start:End!GX151)","v":0},{"$f":"SUM(Start:End!GY151)","v":0},{"$f":"SUM(Start:End!GZ151)","v":0},{"$f":"SUM(Start:End!HA151)","v":0},{"$f":"SUM(Start:End!HB151)","v":0},{"$f":"SUM(Start:End!HC151)","v":0},{"$f":"SUM(Start:End!HD151)","v":0},{"$f":"SUM(Start:End!HE151)","v":0},{"$f":"SUM(Start:End!HF151)","v":0},{"$f":"SUM(Start:End!HG151)","v":0},{"$f":"SUM(Start:End!HH151)","v":0},{"$f":"SUM(Start:End!HI151)","v":0},{"$f":"SUM(Start:End!HJ151)","v":0},{"$f":"SUM(Start:End!HK151)","v":0},{"$f":"SUM(Start:End!HL151)","v":0},{"$f":"SUM(Start:End!HM151)","v":0},{"$f":"SUM(Start:End!HN151)","v":0},{"$f":"SUM(Start:End!HO151)","v":0},{"$f":"SUM(Start:End!HP151)","v":0},{"$f":"SUM(Start:End!HQ151)","v":0},{"$f":"SUM(Start:End!HR151)","v":0},{"$f":"SUM(Start:End!HS151)","v":0},{"$f":"SUM(Start:End!HT151)","v":0},{"$f":"SUM(Start:End!HU151)","v":0},{"$f":"SUM(Start:End!HV151)","v":0},{"$f":"SUM(Start:End!HW151)","v":0},{"$f":"SUM(Start:End!HX151)","v":0},{"$f":"SUM(Start:End!HY151)","v":0},{"$f":"SUM(Start:End!HZ151)","v":0},{"$f":"SUM(Start:End!IA151)","v":0},{"$f":"SUM(Start:End!IB151)","v":0},{"$f":"SUM(Start:End!IC151)","v":0},{"$f":"SUM(Start:End!ID151)","v":0},{"$f":"SUM(Start:End!IE151)","v":0},{"$f":"SUM(Start:End!IF151)","v":0},{"$f":"SUM(Start:End!IG151)","v":0},{"$f":"SUM(Start:End!IH151)","v":0},{"$f":"SUM(Start:End!II151)","v":0},{"$f":"SUM(Start:End!IJ151)","v":0},{"$f":"SUM(Start:End!IK151)","v":0},{"$f":"SUM(Start:End!IL151)","v":0},{"$f":"SUM(Start:End!IM151)","v":0},{"$f":"SUM(Start:End!IN151)","v":0},{"$f":"SUM(Start:End!IO151)","v":0},{"$f":"SUM(Start:End!IP151)","v":0},{"$f":"SUM(Start:End!IQ151)","v":0},{"$f":"SUM(Start:End!IR151)","v":0},{"$f":"SUM(Start:End!IS151)","v":0},{"$f":"SUM(Start:End!IT151)","v":0},{"$f":"SUM(Start:End!IU151)","v":0},{"$f":"SUM(Start:End!IV151)","v":0},{"$f":"SUM(Start:End!IW151)","v":0},{"$f":"SUM(Start:End!IX151)","v":0},{"$f":"SUM(Start:End!IY151)","v":0},{"$f":"SUM(Start:End!IZ151)","v":0},{"$f":"SUM(Start:End!JA151)","v":0},{"$f":"SUM(Start:End!JB151)","v":0},{"$f":"SUM(Start:End!JC151)","v":0},{"$f":"SUM(Start:End!JD151)","v":0},{"$f":"SUM(Start:End!JE151)","v":0},{"$f":"SUM(Start:End!JF151)","v":0},{"$f":"SUM(Start:End!JG151)","v":0},{"$f":"SUM(Start:End!JH151)","v":0},{"$f":"SUM(Start:End!JI151)","v":0},{"$f":"SUM(Start:End!JJ151)","v":0},{"$f":"SUM(Start:End!JK151)","v":0},{"$f":"SUM(Start:End!JL151)","v":0},{"$f":"SUM(Start:End!JM151)","v":0},{"$f":"SUM(Start:End!JN151)","v":0},{"$f":"SUM(Start:End!JO151)","v":0},{"$f":"SUM(Start:End!JP151)","v":0},{"$f":"SUM(Start:End!JQ151)","v":0},{"$f":"SUM(Start:End!JR151)","v":0},{"$f":"SUM(Start:End!JS151)","v":0},{"$f":"SUM(Start:End!JT151)","v":0},{"$f":"SUM(Start:End!JU151)","v":0},{"$f":"SUM(Start:End!JV151)","v":0},{"$f":"SUM(Start:End!JW151)","v":0},{"$f":"SUM(Start:End!JX151)","v":0},{"$f":"SUM(Start:End!JY151)","v":0},{"$f":"SUM(Start:End!JZ151)","v":0},{"$f":"SUM(Start:End!KA151)","v":0},{"$f":"SUM(Start:End!KB151)","v":0},{"$f":"SUM(Start:End!KC151)","v":0},{"$f":"SUM(Start:End!KD151)","v":0},{"$f":"SUM(Start:End!KE151)","v":0},{"$f":"SUM(Start:End!KF151)","v":0},{"$f":"SUM(Start:End!KG151)","v":0},{"$f":"SUM(Start:End!KH151)","v":0},{"$f":"SUM(Start:End!KI151)","v":0},{"$f":"SUM(Start:End!KJ151)","v":0},{"$f":"SUM(Start:End!KK151)","v":0},{"$f":"SUM(Start:End!KL151)","v":0},{"$f":"SUM(Start:End!KM151)","v":0},{"$f":"SUM(Start:End!KN151)","v":0},{"$f":"SUM(Start:End!KO151)","v":0},{"$f":"SUM(Start:End!KP151)","v":0},{"$f":"SUM(Start:End!KQ151)","v":0},{"$f":"SUM(Start:End!KR151)","v":0},{"$f":"SUM(Start:End!KS151)","v":0},{"$f":"SUM(Start:End!KT151)","v":0},{"$f":"SUM(Start:End!KU151)","v":0},{"$f":"SUM(Start:End!KV151)","v":0},{"$f":"SUM(Start:End!KW151)","v":0},{"$f":"SUM(Start:End!KX151)","v":0},{"$f":"SUM(Start:End!KY151)","v":0},{"$f":"SUM(Start:End!KZ151)","v":0},{"$f":"SUM(Start:End!LA151)","v":0},{"$f":"SUM(Start:End!LB151)","v":0},{"$f":"SUM(Start:End!LC151)","v":0},{"$f":"SUM(Start:End!LD151)","v":0},{"$f":"SUM(Start:End!LE151)","v":0},{"$f":"SUM(Start:End!LF151)","v":0},{"$f":"SUM(Start:End!LG151)","v":0},{"$f":"SUM(Start:End!LH151)","v":0},{"$f":"SUM(Start:End!LI151)","v":0},{"$f":"SUM(Start:End!LJ151)","v":0},{"$f":"SUM(Start:End!LK151)","v":0},{"$f":"SUM(Start:End!LL151)","v":0},{"$f":"SUM(Start:End!LM151)","v":0},{"$f":"SUM(Start:End!LN151)","v":0},{"$f":"SUM(Start:End!LO151)","v":0},{"$f":"SUM(Start:End!LP151)","v":0},{"$f":"SUM(Start:End!LQ151)","v":0},{"$f":"SUM(Start:End!LR151)","v":0},{"$f":"SUM(Start:End!LS151)","v":0},{"$f":"SUM(Start:End!LT151)","v":0},{"$f":"SUM(Start:End!LU151)","v":0},{"$f":"SUM(Start:End!LV151)","v":0},{"$f":"SUM(Start:End!LW151)","v":0},{"$f":"SUM(Start:End!LX151)","v":0},{"$f":"SUM(Start:End!LY151)","v":0},{"$f":"SUM(Start:End!LZ151)","v":0},{"$f":"SUM(Start:End!MA151)","v":0},{"$f":"SUM(Start:End!MB151)","v":0},{"$f":"SUM(Start:End!MC151)","v":0},{"$f":"SUM(Start:End!MD151)","v":0},{"$f":"SUM(Start:End!ME151)","v":0},{"$f":"SUM(Start:End!MF151)","v":0},{"$f":"SUM(Start:End!MG151)","v":0},{"$f":"SUM(Start:End!MH151)","v":0},{"$f":"SUM(Start:End!MI151)","v":0},{"$f":"SUM(Start:End!MJ151)","v":0},{"$f":"SUM(Start:End!MK151)","v":0},{"$f":"SUM(Start:End!ML151)","v":0},{"$f":"SUM(Start:End!MM151)","v":0},{"$f":"SUM(Start:End!MN151)","v":0},{"$f":"SUM(Start:End!MO151)","v":0},{"$f":"SUM(Start:End!MP151)","v":0},{"$f":"SUM(Start:End!MQ151)","v":0},{"$f":"SUM(Start:End!MR151)","v":0},{"$f":"SUM(Start:End!MS151)","v":0},{"$f":"SUM(Start:End!MT151)","v":0},{"$f":"SUM(Start:End!MU151)","v":0},{"$f":"SUM(Start:End!MV151)","v":0},{"$f":"SUM(Start:End!MW151)","v":0},{"$f":"SUM(Start:End!MX151)","v":0},{"$f":"SUM(Start:End!MY151)","v":0},{"$f":"SUM(Start:End!MZ151)","v":0},{"$f":"SUM(Start:End!NA151)","v":0},{"$f":"SUM(Start:End!NB151)","v":0},{"$f":"SUM(Start:End!NC151)","v":0},{"$f":"SUM(Start:End!ND151)","v":0},{"$f":"SUM(Start:End!NE151)","v":0},{"$f":"SUM(Start:End!NF151)","v":0},{"$f":"SUM(Start:End!NG151)","v":0},{"$f":"SUM(Start:End!NH151)","v":0},{"$f":"SUM(Start:End!NI151)","v":0},{"$f":"SUM(Start:End!NJ151)","v":0},{"$f":"SUM(Start:End!NK151)","v":0},{"$f":"SUM(Start:End!NL151)","v":0},{"$f":"SUM(Start:End!NM151)","v":0},{"$f":"SUM(Start:End!NN151)","v":0},{"$f":"SUM(Start:End!NO151)","v":0},{"$f":"SUM(Start:End!NP151)","v":0},{"$f":"SUM(Start:End!NQ151)","v":0},{"$f":"SUM(Start:End!NR151)","v":0},{"$f":"SUM(Start:End!NS151)","v":0},{"$f":"SUM(Start:End!NT151)","v":0},{"$f":"SUM(Start:End!NU151)","v":0},{"$f":"SUM(Start:End!NV151)","v":0},{"$f":"SUM(Start:End!NW151)","v":0},{"$f":"SUM(Start:End!NX151)","v":0},{"$f":"SUM(Start:End!NY151)","v":0},{"$f":"SUM(Start:End!NZ151)","v":0},{"$f":"SUM(Start:End!OA151)","v":0},{"$f":"SUM(Start:End!OB151)","v":0},{"$f":"SUM(Start:End!OC151)","v":0},{"$f":"SUM(Start:End!OD151)","v":0},{"$f":"SUM(Start:End!OE151)","v":0},{"$f":"SUM(Start:End!OF151)","v":0},{"$f":"SUM(Start:End!OG151)","v":0},{"$f":"SUM(Start:End!OH151)","v":0},{"$f":"SUM(Start:End!OI151)","v":0},{"$f":"SUM(Start:End!OJ151)","v":0},{"$f":"SUM(Start:End!OK151)","v":0},{"$f":"SUM(Start:End!OL151)","v":0},{"$f":"SUM(Start:End!OM151)","v":0},{"$f":"SUM(Start:End!ON151)","v":0},{"$f":"SUM(Start:End!OO151)","v":0},{"$f":"SUM(Start:End!OP151)","v":0},{"$f":"SUM(Start:End!OQ151)","v":0},{"$f":"SUM(Start:End!OR151)","v":0},{"$f":"SUM(Start:End!OS151)","v":0},{"$f":"SUM(Start:End!OT151)","v":0},{"$f":"SUM(Start:End!OU151)","v":0},{"$f":"SUM(Start:End!OV151)","v":0},{"$f":"SUM(Start:End!OW151)","v":0},{"$f":"SUM(Start:End!OX151)","v":0},{"$f":"SUM(Start:End!OY151)","v":0},{"$f":"SUM(Start:End!OZ151)","v":0},{"$f":"SUM(Start:End!PA151)","v":0},{"$f":"SUM(Start:End!PB151)","v":0},{"$f":"SUM(Start:End!PC151)","v":0},{"$f":"SUM(Start:End!PD151)","v":0},{"$f":"SUM(Start:End!PE151)","v":0},{"$f":"SUM(Start:End!PF151)","v":0},{"$f":"SUM(Start:End!PG151)","v":0},{"$f":"SUM(Start:End!PH151)","v":0},{"$f":"SUM(Start:End!PI151)","v":0},{"$f":"SUM(Start:End!PJ151)","v":0},{"$f":"SUM(Start:End!PK151)","v":0},{"$f":"SUM(Start:End!PL151)","v":0},{"$f":"SUM(Start:End!PM151)","v":0},{"$f":"SUM(Start:End!PN151)","v":0},{"$f":"SUM(Start:End!PO151)","v":0},{"$f":"SUM(Start:End!PP151)","v":0},{"$f":"SUM(Start:End!PQ151)","v":0},{"$f":"SUM(Start:End!PR151)","v":0},{"$f":"SUM(Start:End!PS151)","v":0},{"$f":"SUM(Start:End!PT151)","v":0},{"$f":"SUM(Start:End!PU151)","v":0},{"$f":"SUM(Start:End!PV151)","v":0},{"$f":"SUM(Start:End!PW151)","v":0},{"$f":"SUM(Start:End!PX151)","v":0},{"$f":"SUM(Start:End!PY151)","v":0},{"$f":"SUM(Start:End!PZ151)","v":0},{"$f":"SUM(Start:End!QA151)","v":0},{"$f":"SUM(Start:End!QB151)","v":0},{"$f":"SUM(Start:End!QC151)","v":0},{"$f":"SUM(Start:End!QD151)","v":0},{"$f":"SUM(Start:End!QE151)","v":0},{"$f":"SUM(Start:End!QF151)","v":0},{"$f":"SUM(Start:End!QG151)","v":0},{"$f":"SUM(Start:End!QH151)","v":0},{"$f":"SUM(Start:End!QI151)","v":0},{"$f":"SUM(Start:End!QJ151)","v":0},{"$f":"SUM(Start:End!QK151)","v":0},{"$f":"SUM(Start:End!QL151)","v":0},{"$f":"SUM(Start:End!QM151)","v":0},{"$f":"SUM(Start:End!QN151)","v":0},{"$f":"SUM(Start:End!QO151)","v":0},{"$f":"SUM(Start:End!QP151)","v":0},{"$f":"SUM(Start:End!QQ151)","v":0},{"$f":"SUM(Start:End!QR151)","v":0},{"$f":"SUM(Start:End!QS151)","v":0},{"$f":"SUM(Start:End!QT151)","v":0},{"$f":"SUM(Start:End!QU151)","v":0},{"$f":"SUM(Start:End!QV151)","v":0},{"$f":"SUM(Start:End!QW151)","v":0},{"$f":"SUM(Start:End!QX151)","v":0},{"$f":"SUM(Start:End!QY151)","v":0},{"$f":"SUM(Start:End!QZ151)","v":0},{"$f":"SUM(Start:End!RA151)","v":0},{"$f":"SUM(Start:End!RB151)","v":0},{"$f":"SUM(Start:End!RC151)","v":0},{"$f":"SUM(Start:End!RD151)","v":0},{"$f":"SUM(Start:End!RE151)","v":0},{"$f":"SUM(Start:End!RF151)","v":0},{"$f":"SUM(Start:End!RG151)","v":0},{"$f":"SUM(Start:End!RH151)","v":0},{"$f":"SUM(Start:End!RI151)","v":0},{"$f":"SUM(Start:End!RJ151)","v":0},{"$f":"SUM(Start:End!RK151)","v":0},{"$f":"SUM(Start:End!RL151)","v":0},{"$f":"SUM(Start:End!RM151)","v":0},{"$f":"SUM(Start:End!RN151)","v":0},{"$f":"SUM(Start:End!RO151)","v":0},{"$f":"SUM(Start:End!RP151)","v":0},{"$f":"SUM(Start:End!RQ151)","v":0},{"$f":"SUM(Start:End!RR151)","v":0},{"$f":"SUM(Start:End!RS151)","v":0},{"$f":"SUM(Start:End!RT151)","v":0},{"$f":"SUM(Start:End!RU151)","v":0},{"$f":"SUM(Start:End!RV151)","v":0},{"$f":"SUM(Start:End!RW151)","v":0},{"$f":"SUM(Start:End!RX151)","v":0},{"$f":"SUM(Start:End!RY151)","v":0},{"$f":"SUM(Start:End!RZ151)","v":0},{"$f":"SUM(Start:End!SA151)","v":0},{"$f":"SUM(Start:End!SB151)","v":0},{"$f":"SUM(Start:End!SC151)","v":0},{"$f":"SUM(Start:End!SD151)","v":0},{"$f":"SUM(Start:End!SE151)","v":0},{"$f":"SUM(Start:End!SF151)","v":0},{"$f":"SUM(Start:End!SG151)","v":0},{"$f":"SUM(Start:End!SH151)","v":0},{"$f":"SUM(Start:End!SI151)","v":0},{"$f":"SUM(Start:End!SJ151)","v":0},{"$f":"SUM(Start:End!SK151)","v":0},{"$f":"SUM(Start:End!SL151)","v":0},{"$f":"SUM(Start:End!SM151)","v":0},{"$f":"SUM(Start:End!SN151)","v":0},{"$f":"SUM(Start:End!SO151)","v":0},{"$f":"SUM(Start:End!SP151)","v":0},{"$f":"SUM(Start:End!SQ151)","v":0},{"$f":"SUM(Start:End!SR151)","v":0},{"$f":"SUM(Start:End!SS151)","v":0},{"$f":"SUM(Start:End!ST151)","v":0},{"$f":"SUM(Start:End!SU151)","v":0},{"$f":"SUM(Start:End!SV151)","v":0},{"$f":"SUM(Start:End!SW151)","v":0},{"$f":"SUM(Start:End!SX151)","v":0},{"$f":"SUM(Start:End!SY151)","v":0},{"$f":"SUM(Start:End!SZ151)","v":0},{"$f":"SUM(Start:End!TA151)","v":0},{"$f":"SUM(Start:End!TB151)","v":0},{"$f":"SUM(Start:End!TC151)","v":0},{"$f":"SUM(Start:End!TD151)","v":0},{"$f":"SUM(Start:End!TE151)","v":0},{"$f":"SUM(Start:End!TF151)","v":0},{"$f":"SUM(Start:End!TG151)","v":0},{"$f":"SUM(Start:End!TH151)","v":0},{"$f":"SUM(Start:End!TI151)","v":0},{"$f":"SUM(Start:End!TJ151)","v":0},{"$f":"SUM(Start:End!TK151)","v":0},{"$f":"SUM(Start:End!TL151)","v":0},{"$f":"SUM(Start:End!TM151)","v":0},{"$f":"SUM(Start:End!TN151)","v":0},{"$f":"SUM(Start:End!TO151)","v":0},{"$f":"SUM(Start:End!TP151)","v":0},{"$f":"SUM(Start:End!TQ151)","v":0},{"$f":"SUM(Start:End!TR151)","v":0},{"$f":"SUM(Start:End!TS151)","v":0},{"$f":"SUM(Start:End!TT151)","v":0},{"$f":"SUM(Start:End!TU151)","v":0},{"$f":"SUM(Start:End!TV151)","v":0},{"$f":"SUM(Start:End!TW151)","v":0},{"$f":"SUM(Start:End!TX151)","v":0},{"$f":"SUM(Start:End!TY151)","v":0},{"$f":"SUM(Start:End!TZ151)","v":0},{"$f":"SUM(Start:End!UA151)","v":0},{"$f":"SUM(Start:End!UB151)","v":0},{"$f":"SUM(Start:End!UC151)","v":0},{"$f":"SUM(Start:End!UD151)","v":0},{"$f":"SUM(Start:End!UE151)","v":0},{"$f":"SUM(Start:End!UF151)","v":0},{"$f":"SUM(Start:End!UG151)","v":0},{"$f":"SUM(Start:End!UH151)","v":0},{"$f":"SUM(Start:End!UI151)","v":0},{"$f":"SUM(Start:End!UJ151)","v":0},{"$f":"SUM(Start:End!UK151)","v":0},{"$f":"SUM(Start:End!UL151)","v":0},{"$f":"SUM(Start:End!UM151)","v":0},{"$f":"SUM(Start:End!UN151)","v":0},{"$f":"SUM(Start:End!UO151)","v":0},{"$f":"SUM(Start:End!UP151)","v":0},{"$f":"SUM(Start:End!UQ151)","v":0},{"$f":"SUM(Start:End!UR151)","v":0},{"$f":"SUM(Start:End!US151)","v":0},{"$f":"SUM(Start:End!UT151)","v":0},{"$f":"SUM(Start:End!UU151)","v":0},{"$f":"SUM(Start:End!UV151)","v":0},{"$f":"SUM(Start:End!UW151)","v":0},{"$f":"SUM(Start:End!UX151)","v":0},{"$f":"SUM(Start:End!UY151)","v":0},{"$f":"SUM(Start:End!UZ151)","v":0},{"$f":"SUM(Start:End!VA151)","v":0},{"$f":"SUM(Start:End!VB151)","v":0},{"$f":"SUM(Start:End!VC151)","v":0},{"$f":"SUM(Start:End!VD151)","v":0},{"$f":"SUM(Start:End!VE151)","v":0},{"$f":"SUM(Start:End!VF151)","v":0},{"$f":"SUM(Start:End!VG151)","v":0},{"$f":"SUM(Start:End!VH151)","v":0},{"$f":"SUM(Start:End!VI151)","v":0},{"$f":"SUM(Start:End!VJ151)","v":0},{"$f":"SUM(Start:End!VK151)","v":0},{"$f":"SUM(Start:End!VL151)","v":0},{"$f":"SUM(Start:End!VM151)","v":0},{"$f":"SUM(Start:End!VN151)","v":0},{"$f":"SUM(Start:End!VO151)","v":0},{"$f":"SUM(Start:End!VP151)","v":0},{"$f":"SUM(Start:End!VQ151)","v":0},{"$f":"SUM(Start:End!VR151)","v":0},{"$f":"SUM(Start:End!VS151)","v":0},{"$f":"SUM(Start:End!VT151)","v":0},{"$f":"SUM(Start:End!VU151)","v":0},{"$f":"SUM(Start:End!VV151)","v":0},{"$f":"SUM(Start:End!VW151)","v":0},{"$f":"SUM(Start:End!VX151)","v":0},{"$f":"SUM(Start:End!VY151)","v":0},{"$f":"SUM(Start:End!VZ151)","v":0},{"$f":"SUM(Start:End!WA151)","v":0},{"$f":"SUM(Start:End!WB151)","v":0},{"$f":"SUM(Start:End!WC151)","v":0},{"$f":"SUM(Start:End!WD151)","v":0},{"$f":"SUM(Start:End!WE151)","v":0},{"$f":"SUM(Start:End!WF151)","v":0},{"$f":"SUM(Start:End!WG151)","v":0},{"$f":"SUM(Start:End!WH151)","v":0},{"$f":"SUM(Start:End!WI151)","v":0},{"$f":"SUM(Start:End!WJ151)","v":0},{"$f":"SUM(Start:End!WK151)","v":0},{"$f":"SUM(Start:End!WL151)","v":0},{"$f":"SUM(Start:End!WM151)","v":0},{"$f":"SUM(Start:End!WN151)","v":0},{"$f":"SUM(Start:End!WO151)","v":0},{"$f":"SUM(Start:End!WP151)","v":0},{"$f":"SUM(Start:End!WQ151)","v":0},{"$f":"SUM(Start:End!WR151)","v":0},{"$f":"SUM(Start:End!WS151)","v":0},{"$f":"SUM(Start:End!WT151)","v":0},{"$f":"SUM(Start:End!WU151)","v":0},{"$f":"SUM(Start:End!WV151)","v":0},{"$f":"SUM(Start:End!WW151)","v":0},{"$f":"SUM(Start:End!WX151)","v":0},{"$f":"SUM(Start:End!WY151)","v":0},{"$f":"SUM(Start:End!WZ151)","v":0},{"$f":"SUM(Start:End!XA151)","v":0},{"$f":"SUM(Start:End!XB151)","v":0},{"$f":"SUM(Start:End!XC151)","v":0},{"$f":"SUM(Start:End!XD151)","v":0},{"$f":"SUM(Start:End!XE151)","v":0},{"$f":"SUM(Start:End!XF151)","v":0},{"$f":"SUM(Start:End!XG151)","v":0},{"$f":"SUM(Start:End!XH151)","v":0},{"$f":"SUM(Start:End!XI151)","v":0},{"$f":"SUM(Start:End!XJ151)","v":0},{"$f":"SUM(Start:End!XK151)","v":0},{"$f":"SUM(Start:End!XL151)","v":0},{"$f":"SUM(Start:End!XM151)","v":0},{"$f":"SUM(Start:End!XN151)","v":0},{"$f":"SUM(Start:End!XO151)","v":0},{"$f":"SUM(Start:End!XP151)","v":0},{"$f":"SUM(Start:End!XQ151)","v":0},{"$f":"SUM(Start:End!XR151)","v":0},{"$f":"SUM(Start:End!XS151)","v":0},{"$f":"SUM(Start:End!XT151)","v":0},{"$f":"SUM(Start:End!XU151)","v":0},{"$f":"SUM(Start:End!XV151)","v":0},{"$f":"SUM(Start:End!XW151)","v":0},{"$f":"SUM(Start:End!XX151)","v":0},{"$f":"SUM(Start:End!XY151)","v":0},{"$f":"SUM(Start:End!XZ151)","v":0},{"$f":"SUM(Start:End!YA151)","v":0},{"$f":"SUM(Start:End!YB151)","v":0},{"$f":"SUM(Start:End!YC151)","v":0},{"$f":"SUM(Start:End!YD151)","v":0},{"$f":"SUM(Start:End!YE151)","v":0},{"$f":"SUM(Start:End!YF151)","v":0},{"$f":"SUM(Start:End!YG151)","v":0},{"$f":"SUM(Start:End!YH151)","v":0},{"$f":"SUM(Start:End!YI151)","v":0},{"$f":"SUM(Start:End!YJ151)","v":0},{"$f":"SUM(Start:End!YK151)","v":0},{"$f":"SUM(Start:End!YL151)","v":0},{"$f":"SUM(Start:End!YM151)","v":0},{"$f":"SUM(Start:End!YN151)","v":0},{"$f":"SUM(Start:End!YO151)","v":0},{"$f":"SUM(Start:End!YP151)","v":0},{"$f":"SUM(Start:End!YQ151)","v":0},{"$f":"SUM(Start:End!YR151)","v":0},{"$f":"SUM(Start:End!YS151)","v":0},{"$f":"SUM(Start:End!YT151)","v":0},{"$f":"SUM(Start:End!YU151)","v":0},{"$f":"SUM(Start:End!YV151)","v":0},{"$f":"SUM(Start:End!YW151)","v":0},{"$f":"SUM(Start:End!YX151)","v":0},{"$f":"SUM(Start:End!YY151)","v":0},{"$f":"SUM(Start:End!YZ151)","v":0},{"$f":"SUM(Start:End!ZA151)","v":0},{"$f":"SUM(Start:End!ZB151)","v":0},{"$f":"SUM(Start:End!ZC151)","v":0},{"$f":"SUM(Start:End!ZD151)","v":0},{"$f":"SUM(Start:End!ZE151)","v":0},{"$f":"SUM(Start:End!ZF151)","v":0},{"$f":"SUM(Start:End!ZG151)","v":0},{"$f":"SUM(Start:End!ZH151)","v":0},{"$f":"SUM(Start:End!ZI151)","v":0},{"$f":"SUM(Start:End!ZJ151)","v":0},{"$f":"SUM(Start:End!ZK151)","v":0},{"$f":"SUM(Start:End!ZL151)","v":0},{"$f":"SUM(Start:End!ZM151)","v":0},{"$f":"SUM(Start:End!ZN151)","v":0},{"$f":"SUM(Start:End!ZO151)","v":0},{"$f":"SUM(Start:End!ZP151)","v":0},{"$f":"SUM(Start:End!ZQ151)","v":0},{"$f":"SUM(Start:End!ZR151)","v":0},{"$f":"SUM(Start:End!ZS151)","v":0},{"$f":"SUM(Start:End!ZT151)","v":0},{"$f":"SUM(Start:End!ZU151)","v":0},{"$f":"SUM(Start:End!ZV151)","v":0},{"$f":"SUM(Start:End!ZW151)","v":0},{"$f":"SUM(Start:End!ZX151)","v":0},{"$f":"SUM(Start:End!ZY151)","v":0},{"$f":"SUM(Start:End!ZZ151)","v":0},{"$f":"SUM(Start:End!AAA151)","v":0},{"$f":"SUM(Start:End!AAB151)","v":0},{"$f":"SUM(Start:End!AAC151)","v":0},{"$f":"SUM(Start:End!AAD151)","v":0},{"$f":"SUM(Start:End!AAE151)","v":0},{"$f":"SUM(Start:End!AAF151)","v":0},{"$f":"SUM(Start:End!AAG151)","v":0},{"$f":"SUM(Start:End!AAH151)","v":0},{"$f":"SUM(Start:End!AAI151)","v":0},{"$f":"SUM(Start:End!AAJ151)","v":0},{"$f":"SUM(Start:End!AAK151)","v":0},{"$f":"SUM(Start:End!AAL151)","v":0},{"$f":"SUM(Start:End!AAM151)","v":0},{"$f":"SUM(Start:End!AAN151)","v":0},{"$f":"SUM(Start:End!AAO151)","v":0},{"$f":"SUM(Start:End!AAP151)","v":0},{"$f":"SUM(Start:End!AAQ151)","v":0},{"$f":"SUM(Start:End!AAR151)","v":0},{"$f":"SUM(Start:End!AAS151)","v":0},{"$f":"SUM(Start:End!AAT151)","v":0},{"$f":"SUM(Start:End!AAU151)","v":0},{"$f":"SUM(Start:End!AAV151)","v":0},{"$f":"SUM(Start:End!AAW151)","v":0},{"$f":"SUM(Start:End!AAX151)","v":0},{"$f":"SUM(Start:End!AAY151)","v":0},{"$f":"SUM(Start:End!AAZ151)","v":0},{"$f":"SUM(Start:End!ABA151)","v":0},{"$f":"SUM(Start:End!ABB151)","v":0},{"$f":"SUM(Start:End!ABC151)","v":0},{"$f":"SUM(Start:End!ABD151)","v":0},{"$f":"SUM(Start:End!ABE151)","v":0},{"$f":"SUM(Start:End!ABF151)","v":0},{"$f":"SUM(Start:End!ABG151)","v":0},{"$f":"SUM(Start:End!ABH151)","v":0},{"$f":"SUM(Start:End!ABI151)","v":0},{"$f":"SUM(Start:End!ABJ151)","v":0},{"$f":"SUM(Start:End!ABK151)","v":0},{"$f":"SUM(Start:End!ABL151)","v":0},{"$f":"SUM(Start:End!ABM151)","v":0},{"$f":"SUM(Start:End!ABN151)","v":0},{"$f":"SUM(Start:End!ABO151)","v":0},{"$f":"SUM(Start:End!ABP151)","v":0},{"$f":"SUM(Start:End!ABQ151)","v":0},{"$f":"SUM(Start:End!ABR151)","v":0},{"$f":"SUM(Start:End!ABS151)","v":0},{"$f":"SUM(Start:End!ABT151)","v":0},{"$f":"SUM(Start:End!ABU151)","v":0},{"$f":"SUM(Start:End!ABV151)","v":0},{"$f":"SUM(Start:End!ABW151)","v":0},{"$f":"SUM(Start:End!ABX151)","v":0},{"$f":"SUM(Start:End!ABY151)","v":0},{"$f":"SUM(Start:End!ABZ151)","v":0}]
[null,null,null,"Fees During Construction",{"$f":"ROW('Template Model'!E152)","v":152},{"$f":"SUM(Start:End!F152)","v":0},{"$f":"_xlfn.FORMULATEXT(K36)","v":"=SUM(Start:End!K152)"},{"$f":"MID(G36,FIND(\"!\",G36,1)+2,FIND(\")\",G36,1)-FIND(\"!\",G36,1)-2)","v":"152"},{"$f":"(VALUE(H36)-E36)=0","v":true},null,{"$f":"SUM(Start:End!K152)","v":0},{"$f":"SUM(Start:End!L152)","v":0},{"$f":"SUM(Start:End!M152)","v":0},{"$f":"SUM(Start:End!N152)","v":0},{"$f":"SUM(Start:End!O152)","v":0},{"$f":"SUM(Start:End!P152)","v":0},{"$f":"SUM(Start:End!Q152)","v":0},{"$f":"SUM(Start:End!R152)","v":0},{"$f":"SUM(Start:End!S152)","v":0},{"$f":"SUM(Start:End!T152)","v":0},{"$f":"SUM(Start:End!U152)","v":0},{"$f":"SUM(Start:End!V152)","v":0},{"$f":"SUM(Start:End!W152)","v":0},{"$f":"SUM(Start:End!X152)","v":0},{"$f":"SUM(Start:End!Y152)","v":0},{"$f":"SUM(Start:End!Z152)","v":0},{"$f":"SUM(Start:End!AA152)","v":0},{"$f":"SUM(Start:End!AB152)","v":0},{"$f":"SUM(Start:End!AC152)","v":0},{"$f":"SUM(Start:End!AD152)","v":0},{"$f":"SUM(Start:End!AE152)","v":0},{"$f":"SUM(Start:End!AF152)","v":0},{"$f":"SUM(Start:End!AG152)","v":0},{"$f":"SUM(Start:End!AH152)","v":0},{"$f":"SUM(Start:End!AI152)","v":0},{"$f":"SUM(Start:End!AJ152)","v":0},{"$f":"SUM(Start:End!AK152)","v":0},{"$f":"SUM(Start:End!AL152)","v":0},{"$f":"SUM(Start:End!AM152)","v":0},{"$f":"SUM(Start:End!AN152)","v":0},{"$f":"SUM(Start:End!AO152)","v":0},{"$f":"SUM(Start:End!AP152)","v":0},{"$f":"SUM(Start:End!AQ152)","v":0},{"$f":"SUM(Start:End!AR152)","v":0},{"$f":"SUM(Start:End!AS152)","v":0},{"$f":"SUM(Start:End!AT152)","v":0},{"$f":"SUM(Start:End!AU152)","v":0},{"$f":"SUM(Start:End!AV152)","v":0},{"$f":"SUM(Start:End!AW152)","v":0},{"$f":"SUM(Start:End!AX152)","v":0},{"$f":"SUM(Start:End!AY152)","v":0},{"$f":"SUM(Start:End!AZ152)","v":0},{"$f":"SUM(Start:End!BA152)","v":0},{"$f":"SUM(Start:End!BB152)","v":0},{"$f":"SUM(Start:End!BC152)","v":0},{"$f":"SUM(Start:End!BD152)","v":0},{"$f":"SUM(Start:End!BE152)","v":0},{"$f":"SUM(Start:End!BF152)","v":0},{"$f":"SUM(Start:End!BG152)","v":0},{"$f":"SUM(Start:End!BH152)","v":0},{"$f":"SUM(Start:End!BI152)","v":0},{"$f":"SUM(Start:End!BJ152)","v":0},{"$f":"SUM(Start:End!BK152)","v":0},{"$f":"SUM(Start:End!BL152)","v":0},{"$f":"SUM(Start:End!BM152)","v":0},{"$f":"SUM(Start:End!BN152)","v":0},{"$f":"SUM(Start:End!BO152)","v":0},{"$f":"SUM(Start:End!BP152)","v":0},{"$f":"SUM(Start:End!BQ152)","v":0},{"$f":"SUM(Start:End!BR152)","v":0},{"$f":"SUM(Start:End!BS152)","v":0},{"$f":"SUM(Start:End!BT152)","v":0},{"$f":"SUM(Start:End!BU152)","v":0},{"$f":"SUM(Start:End!BV152)","v":0},{"$f":"SUM(Start:End!BW152)","v":0},{"$f":"SUM(Start:End!BX152)","v":0},{"$f":"SUM(Start:End!BY152)","v":0},{"$f":"SUM(Start:End!BZ152)","v":0},{"$f":"SUM(Start:End!CA152)","v":0},{"$f":"SUM(Start:End!CB152)","v":0},{"$f":"SUM(Start:End!CC152)","v":0},{"$f":"SUM(Start:End!CD152)","v":0},{"$f":"SUM(Start:End!CE152)","v":0},{"$f":"SUM(Start:End!CF152)","v":0},{"$f":"SUM(Start:End!CG152)","v":0},{"$f":"SUM(Start:End!CH152)","v":0},{"$f":"SUM(Start:End!CI152)","v":0},{"$f":"SUM(Start:End!CJ152)","v":0},{"$f":"SUM(Start:End!CK152)","v":0},{"$f":"SUM(Start:End!CL152)","v":0},{"$f":"SUM(Start:End!CM152)","v":0},{"$f":"SUM(Start:End!CN152)","v":0},{"$f":"SUM(Start:End!CO152)","v":0},{"$f":"SUM(Start:End!CP152)","v":0},{"$f":"SUM(Start:End!CQ152)","v":0},{"$f":"SUM(Start:End!CR152)","v":0},{"$f":"SUM(Start:End!CS152)","v":0},{"$f":"SUM(Start:End!CT152)","v":0},{"$f":"SUM(Start:End!CU152)","v":0},{"$f":"SUM(Start:End!CV152)","v":0},{"$f":"SUM(Start:End!CW152)","v":0},{"$f":"SUM(Start:End!CX152)","v":0},{"$f":"SUM(Start:End!CY152)","v":0},{"$f":"SUM(Start:End!CZ152)","v":0},{"$f":"SUM(Start:End!DA152)","v":0},{"$f":"SUM(Start:End!DB152)","v":0},{"$f":"SUM(Start:End!DC152)","v":0},{"$f":"SUM(Start:End!DD152)","v":0},{"$f":"SUM(Start:End!DE152)","v":0},{"$f":"SUM(Start:End!DF152)","v":0},{"$f":"SUM(Start:End!DG152)","v":0},{"$f":"SUM(Start:End!DH152)","v":0},{"$f":"SUM(Start:End!DI152)","v":0},{"$f":"SUM(Start:End!DJ152)","v":0},{"$f":"SUM(Start:End!DK152)","v":0},{"$f":"SUM(Start:End!DL152)","v":0},{"$f":"SUM(Start:End!DM152)","v":0},{"$f":"SUM(Start:End!DN152)","v":0},{"$f":"SUM(Start:End!DO152)","v":0},{"$f":"SUM(Start:End!DP152)","v":0},{"$f":"SUM(Start:End!DQ152)","v":0},{"$f":"SUM(Start:End!DR152)","v":0},{"$f":"SUM(Start:End!DS152)","v":0},{"$f":"SUM(Start:End!DT152)","v":0},{"$f":"SUM(Start:End!DU152)","v":0},{"$f":"SUM(Start:End!DV152)","v":0},{"$f":"SUM(Start:End!DW152)","v":0},{"$f":"SUM(Start:End!DX152)","v":0},{"$f":"SUM(Start:End!DY152)","v":0},{"$f":"SUM(Start:End!DZ152)","v":0},{"$f":"SUM(Start:End!EA152)","v":0},{"$f":"SUM(Start:End!EB152)","v":0},{"$f":"SUM(Start:End!EC152)","v":0},{"$f":"SUM(Start:End!ED152)","v":0},{"$f":"SUM(Start:End!EE152)","v":0},{"$f":"SUM(Start:End!EF152)","v":0},{"$f":"SUM(Start:End!EG152)","v":0},{"$f":"SUM(Start:End!EH152)","v":0},{"$f":"SUM(Start:End!EI152)","v":0},{"$f":"SUM(Start:End!EJ152)","v":0},{"$f":"SUM(Start:End!EK152)","v":0},{"$f":"SUM(Start:End!EL152)","v":0},{"$f":"SUM(Start:End!EM152)","v":0},{"$f":"SUM(Start:End!EN152)","v":0},{"$f":"SUM(Start:End!EO152)","v":0},{"$f":"SUM(Start:End!EP152)","v":0},{"$f":"SUM(Start:End!EQ152)","v":0},{"$f":"SUM(Start:End!ER152)","v":0},{"$f":"SUM(Start:End!ES152)","v":0},{"$f":"SUM(Start:End!ET152)","v":0},{"$f":"SUM(Start:End!EU152)","v":0},{"$f":"SUM(Start:End!EV152)","v":0},{"$f":"SUM(Start:End!EW152)","v":0},{"$f":"SUM(Start:End!EX152)","v":0},{"$f":"SUM(Start:End!EY152)","v":0},{"$f":"SUM(Start:End!EZ152)","v":0},{"$f":"SUM(Start:End!FA152)","v":0},{"$f":"SUM(Start:End!FB152)","v":0},{"$f":"SUM(Start:End!FC152)","v":0},{"$f":"SUM(Start:End!FD152)","v":0},{"$f":"SUM(Start:End!FE152)","v":0},{"$f":"SUM(Start:End!FF152)","v":0},{"$f":"SUM(Start:End!FG152)","v":0},{"$f":"SUM(Start:End!FH152)","v":0},{"$f":"SUM(Start:End!FI152)","v":0},{"$f":"SUM(Start:End!FJ152)","v":0},{"$f":"SUM(Start:End!FK152)","v":0},{"$f":"SUM(Start:End!FL152)","v":0},{"$f":"SUM(Start:End!FM152)","v":0},{"$f":"SUM(Start:End!FN152)","v":0},{"$f":"SUM(Start:End!FO152)","v":0},{"$f":"SUM(Start:End!FP152)","v":0},{"$f":"SUM(Start:End!FQ152)","v":0},{"$f":"SUM(Start:End!FR152)","v":0},{"$f":"SUM(Start:End!FS152)","v":0},{"$f":"SUM(Start:End!FT152)","v":0},{"$f":"SUM(Start:End!FU152)","v":0},{"$f":"SUM(Start:End!FV152)","v":0},{"$f":"SUM(Start:End!FW152)","v":0},{"$f":"SUM(Start:End!FX152)","v":0},{"$f":"SUM(Start:End!FY152)","v":0},{"$f":"SUM(Start:End!FZ152)","v":0},{"$f":"SUM(Start:End!GA152)","v":0},{"$f":"SUM(Start:End!GB152)","v":0},{"$f":"SUM(Start:End!GC152)","v":0},{"$f":"SUM(Start:End!GD152)","v":0},{"$f":"SUM(Start:End!GE152)","v":0},{"$f":"SUM(Start:End!GF152)","v":0},{"$f":"SUM(Start:End!GG152)","v":0},{"$f":"SUM(Start:End!GH152)","v":0},{"$f":"SUM(Start:End!GI152)","v":0},{"$f":"SUM(Start:End!GJ152)","v":0},{"$f":"SUM(Start:End!GK152)","v":0},{"$f":"SUM(Start:End!GL152)","v":0},{"$f":"SUM(Start:End!GM152)","v":0},{"$f":"SUM(Start:End!GN152)","v":0},{"$f":"SUM(Start:End!GO152)","v":0},{"$f":"SUM(Start:End!GP152)","v":0},{"$f":"SUM(Start:End!GQ152)","v":0},{"$f":"SUM(Start:End!GR152)","v":0},{"$f":"SUM(Start:End!GS152)","v":0},{"$f":"SUM(Start:End!GT152)","v":0},{"$f":"SUM(Start:End!GU152)","v":0},{"$f":"SUM(Start:End!GV152)","v":0},{"$f":"SUM(Start:End!GW152)","v":0},{"$f":"SUM(Start:End!GX152)","v":0},{"$f":"SUM(Start:End!GY152)","v":0},{"$f":"SUM(Start:End!GZ152)","v":0},{"$f":"SUM(Start:End!HA152)","v":0},{"$f":"SUM(Start:End!HB152)","v":0},{"$f":"SUM(Start:End!HC152)","v":0},{"$f":"SUM(Start:End!HD152)","v":0},{"$f":"SUM(Start:End!HE152)","v":0},{"$f":"SUM(Start:End!HF152)","v":0},{"$f":"SUM(Start:End!HG152)","v":0},{"$f":"SUM(Start:End!HH152)","v":0},{"$f":"SUM(Start:End!HI152)","v":0},{"$f":"SUM(Start:End!HJ152)","v":0},{"$f":"SUM(Start:End!HK152)","v":0},{"$f":"SUM(Start:End!HL152)","v":0},{"$f":"SUM(Start:End!HM152)","v":0},{"$f":"SUM(Start:End!HN152)","v":0},{"$f":"SUM(Start:End!HO152)","v":0},{"$f":"SUM(Start:End!HP152)","v":0},{"$f":"SUM(Start:End!HQ152)","v":0},{"$f":"SUM(Start:End!HR152)","v":0},{"$f":"SUM(Start:End!HS152)","v":0},{"$f":"SUM(Start:End!HT152)","v":0},{"$f":"SUM(Start:End!HU152)","v":0},{"$f":"SUM(Start:End!HV152)","v":0},{"$f":"SUM(Start:End!HW152)","v":0},{"$f":"SUM(Start:End!HX152)","v":0},{"$f":"SUM(Start:End!HY152)","v":0},{"$f":"SUM(Start:End!HZ152)","v":0},{"$f":"SUM(Start:End!IA152)","v":0},{"$f":"SUM(Start:End!IB152)","v":0},{"$f":"SUM(Start:End!IC152)","v":0},{"$f":"SUM(Start:End!ID152)","v":0},{"$f":"SUM(Start:End!IE152)","v":0},{"$f":"SUM(Start:End!IF152)","v":0},{"$f":"SUM(Start:End!IG152)","v":0},{"$f":"SUM(Start:End!IH152)","v":0},{"$f":"SUM(Start:End!II152)","v":0},{"$f":"SUM(Start:End!IJ152)","v":0},{"$f":"SUM(Start:End!IK152)","v":0},{"$f":"SUM(Start:End!IL152)","v":0},{"$f":"SUM(Start:End!IM152)","v":0},{"$f":"SUM(Start:End!IN152)","v":0},{"$f":"SUM(Start:End!IO152)","v":0},{"$f":"SUM(Start:End!IP152)","v":0},{"$f":"SUM(Start:End!IQ152)","v":0},{"$f":"SUM(Start:End!IR152)","v":0},{"$f":"SUM(Start:End!IS152)","v":0},{"$f":"SUM(Start:End!IT152)","v":0},{"$f":"SUM(Start:End!IU152)","v":0},{"$f":"SUM(Start:End!IV152)","v":0},{"$f":"SUM(Start:End!IW152)","v":0},{"$f":"SUM(Start:End!IX152)","v":0},{"$f":"SUM(Start:End!IY152)","v":0},{"$f":"SUM(Start:End!IZ152)","v":0},{"$f":"SUM(Start:End!JA152)","v":0},{"$f":"SUM(Start:End!JB152)","v":0},{"$f":"SUM(Start:End!JC152)","v":0},{"$f":"SUM(Start:End!JD152)","v":0},{"$f":"SUM(Start:End!JE152)","v":0},{"$f":"SUM(Start:End!JF152)","v":0},{"$f":"SUM(Start:End!JG152)","v":0},{"$f":"SUM(Start:End!JH152)","v":0},{"$f":"SUM(Start:End!JI152)","v":0},{"$f":"SUM(Start:End!JJ152)","v":0},{"$f":"SUM(Start:End!JK152)","v":0},{"$f":"SUM(Start:End!JL152)","v":0},{"$f":"SUM(Start:End!JM152)","v":0},{"$f":"SUM(Start:End!JN152)","v":0},{"$f":"SUM(Start:End!JO152)","v":0},{"$f":"SUM(Start:End!JP152)","v":0},{"$f":"SUM(Start:End!JQ152)","v":0},{"$f":"SUM(Start:End!JR152)","v":0},{"$f":"SUM(Start:End!JS152)","v":0},{"$f":"SUM(Start:End!JT152)","v":0},{"$f":"SUM(Start:End!JU152)","v":0},{"$f":"SUM(Start:End!JV152)","v":0},{"$f":"SUM(Start:End!JW152)","v":0},{"$f":"SUM(Start:End!JX152)","v":0},{"$f":"SUM(Start:End!JY152)","v":0},{"$f":"SUM(Start:End!JZ152)","v":0},{"$f":"SUM(Start:End!KA152)","v":0},{"$f":"SUM(Start:End!KB152)","v":0},{"$f":"SUM(Start:End!KC152)","v":0},{"$f":"SUM(Start:End!KD152)","v":0},{"$f":"SUM(Start:End!KE152)","v":0},{"$f":"SUM(Start:End!KF152)","v":0},{"$f":"SUM(Start:End!KG152)","v":0},{"$f":"SUM(Start:End!KH152)","v":0},{"$f":"SUM(Start:End!KI152)","v":0},{"$f":"SUM(Start:End!KJ152)","v":0},{"$f":"SUM(Start:End!KK152)","v":0},{"$f":"SUM(Start:End!KL152)","v":0},{"$f":"SUM(Start:End!KM152)","v":0},{"$f":"SUM(Start:End!KN152)","v":0},{"$f":"SUM(Start:End!KO152)","v":0},{"$f":"SUM(Start:End!KP152)","v":0},{"$f":"SUM(Start:End!KQ152)","v":0},{"$f":"SUM(Start:End!KR152)","v":0},{"$f":"SUM(Start:End!KS152)","v":0},{"$f":"SUM(Start:End!KT152)","v":0},{"$f":"SUM(Start:End!KU152)","v":0},{"$f":"SUM(Start:End!KV152)","v":0},{"$f":"SUM(Start:End!KW152)","v":0},{"$f":"SUM(Start:End!KX152)","v":0},{"$f":"SUM(Start:End!KY152)","v":0},{"$f":"SUM(Start:End!KZ152)","v":0},{"$f":"SUM(Start:End!LA152)","v":0},{"$f":"SUM(Start:End!LB152)","v":0},{"$f":"SUM(Start:End!LC152)","v":0},{"$f":"SUM(Start:End!LD152)","v":0},{"$f":"SUM(Start:End!LE152)","v":0},{"$f":"SUM(Start:End!LF152)","v":0},{"$f":"SUM(Start:End!LG152)","v":0},{"$f":"SUM(Start:End!LH152)","v":0},{"$f":"SUM(Start:End!LI152)","v":0},{"$f":"SUM(Start:End!LJ152)","v":0},{"$f":"SUM(Start:End!LK152)","v":0},{"$f":"SUM(Start:End!LL152)","v":0},{"$f":"SUM(Start:End!LM152)","v":0},{"$f":"SUM(Start:End!LN152)","v":0},{"$f":"SUM(Start:End!LO152)","v":0},{"$f":"SUM(Start:End!LP152)","v":0},{"$f":"SUM(Start:End!LQ152)","v":0},{"$f":"SUM(Start:End!LR152)","v":0},{"$f":"SUM(Start:End!LS152)","v":0},{"$f":"SUM(Start:End!LT152)","v":0},{"$f":"SUM(Start:End!LU152)","v":0},{"$f":"SUM(Start:End!LV152)","v":0},{"$f":"SUM(Start:End!LW152)","v":0},{"$f":"SUM(Start:End!LX152)","v":0},{"$f":"SUM(Start:End!LY152)","v":0},{"$f":"SUM(Start:End!LZ152)","v":0},{"$f":"SUM(Start:End!MA152)","v":0},{"$f":"SUM(Start:End!MB152)","v":0},{"$f":"SUM(Start:End!MC152)","v":0},{"$f":"SUM(Start:End!MD152)","v":0},{"$f":"SUM(Start:End!ME152)","v":0},{"$f":"SUM(Start:End!MF152)","v":0},{"$f":"SUM(Start:End!MG152)","v":0},{"$f":"SUM(Start:End!MH152)","v":0},{"$f":"SUM(Start:End!MI152)","v":0},{"$f":"SUM(Start:End!MJ152)","v":0},{"$f":"SUM(Start:End!MK152)","v":0},{"$f":"SUM(Start:End!ML152)","v":0},{"$f":"SUM(Start:End!MM152)","v":0},{"$f":"SUM(Start:End!MN152)","v":0},{"$f":"SUM(Start:End!MO152)","v":0},{"$f":"SUM(Start:End!MP152)","v":0},{"$f":"SUM(Start:End!MQ152)","v":0},{"$f":"SUM(Start:End!MR152)","v":0},{"$f":"SUM(Start:End!MS152)","v":0},{"$f":"SUM(Start:End!MT152)","v":0},{"$f":"SUM(Start:End!MU152)","v":0},{"$f":"SUM(Start:End!MV152)","v":0},{"$f":"SUM(Start:End!MW152)","v":0},{"$f":"SUM(Start:End!MX152)","v":0},{"$f":"SUM(Start:End!MY152)","v":0},{"$f":"SUM(Start:End!MZ152)","v":0},{"$f":"SUM(Start:End!NA152)","v":0},{"$f":"SUM(Start:End!NB152)","v":0},{"$f":"SUM(Start:End!NC152)","v":0},{"$f":"SUM(Start:End!ND152)","v":0},{"$f":"SUM(Start:End!NE152)","v":0},{"$f":"SUM(Start:End!NF152)","v":0},{"$f":"SUM(Start:End!NG152)","v":0},{"$f":"SUM(Start:End!NH152)","v":0},{"$f":"SUM(Start:End!NI152)","v":0},{"$f":"SUM(Start:End!NJ152)","v":0},{"$f":"SUM(Start:End!NK152)","v":0},{"$f":"SUM(Start:End!NL152)","v":0},{"$f":"SUM(Start:End!NM152)","v":0},{"$f":"SUM(Start:End!NN152)","v":0},{"$f":"SUM(Start:End!NO152)","v":0},{"$f":"SUM(Start:End!NP152)","v":0},{"$f":"SUM(Start:End!NQ152)","v":0},{"$f":"SUM(Start:End!NR152)","v":0},{"$f":"SUM(Start:End!NS152)","v":0},{"$f":"SUM(Start:End!NT152)","v":0},{"$f":"SUM(Start:End!NU152)","v":0},{"$f":"SUM(Start:End!NV152)","v":0},{"$f":"SUM(Start:End!NW152)","v":0},{"$f":"SUM(Start:End!NX152)","v":0},{"$f":"SUM(Start:End!NY152)","v":0},{"$f":"SUM(Start:End!NZ152)","v":0},{"$f":"SUM(Start:End!OA152)","v":0},{"$f":"SUM(Start:End!OB152)","v":0},{"$f":"SUM(Start:End!OC152)","v":0},{"$f":"SUM(Start:End!OD152)","v":0},{"$f":"SUM(Start:End!OE152)","v":0},{"$f":"SUM(Start:End!OF152)","v":0},{"$f":"SUM(Start:End!OG152)","v":0},{"$f":"SUM(Start:End!OH152)","v":0},{"$f":"SUM(Start:End!OI152)","v":0},{"$f":"SUM(Start:End!OJ152)","v":0},{"$f":"SUM(Start:End!OK152)","v":0},{"$f":"SUM(Start:End!OL152)","v":0},{"$f":"SUM(Start:End!OM152)","v":0},{"$f":"SUM(Start:End!ON152)","v":0},{"$f":"SUM(Start:End!OO152)","v":0},{"$f":"SUM(Start:End!OP152)","v":0},{"$f":"SUM(Start:End!OQ152)","v":0},{"$f":"SUM(Start:End!OR152)","v":0},{"$f":"SUM(Start:End!OS152)","v":0},{"$f":"SUM(Start:End!OT152)","v":0},{"$f":"SUM(Start:End!OU152)","v":0},{"$f":"SUM(Start:End!OV152)","v":0},{"$f":"SUM(Start:End!OW152)","v":0},{"$f":"SUM(Start:End!OX152)","v":0},{"$f":"SUM(Start:End!OY152)","v":0},{"$f":"SUM(Start:End!OZ152)","v":0},{"$f":"SUM(Start:End!PA152)","v":0},{"$f":"SUM(Start:End!PB152)","v":0},{"$f":"SUM(Start:End!PC152)","v":0},{"$f":"SUM(Start:End!PD152)","v":0},{"$f":"SUM(Start:End!PE152)","v":0},{"$f":"SUM(Start:End!PF152)","v":0},{"$f":"SUM(Start:End!PG152)","v":0},{"$f":"SUM(Start:End!PH152)","v":0},{"$f":"SUM(Start:End!PI152)","v":0},{"$f":"SUM(Start:End!PJ152)","v":0},{"$f":"SUM(Start:End!PK152)","v":0},{"$f":"SUM(Start:End!PL152)","v":0},{"$f":"SUM(Start:End!PM152)","v":0},{"$f":"SUM(Start:End!PN152)","v":0},{"$f":"SUM(Start:End!PO152)","v":0},{"$f":"SUM(Start:End!PP152)","v":0},{"$f":"SUM(Start:End!PQ152)","v":0},{"$f":"SUM(Start:End!PR152)","v":0},{"$f":"SUM(Start:End!PS152)","v":0},{"$f":"SUM(Start:End!PT152)","v":0},{"$f":"SUM(Start:End!PU152)","v":0},{"$f":"SUM(Start:End!PV152)","v":0},{"$f":"SUM(Start:End!PW152)","v":0},{"$f":"SUM(Start:End!PX152)","v":0},{"$f":"SUM(Start:End!PY152)","v":0},{"$f":"SUM(Start:End!PZ152)","v":0},{"$f":"SUM(Start:End!QA152)","v":0},{"$f":"SUM(Start:End!QB152)","v":0},{"$f":"SUM(Start:End!QC152)","v":0},{"$f":"SUM(Start:End!QD152)","v":0},{"$f":"SUM(Start:End!QE152)","v":0},{"$f":"SUM(Start:End!QF152)","v":0},{"$f":"SUM(Start:End!QG152)","v":0},{"$f":"SUM(Start:End!QH152)","v":0},{"$f":"SUM(Start:End!QI152)","v":0},{"$f":"SUM(Start:End!QJ152)","v":0},{"$f":"SUM(Start:End!QK152)","v":0},{"$f":"SUM(Start:End!QL152)","v":0},{"$f":"SUM(Start:End!QM152)","v":0},{"$f":"SUM(Start:End!QN152)","v":0},{"$f":"SUM(Start:End!QO152)","v":0},{"$f":"SUM(Start:End!QP152)","v":0},{"$f":"SUM(Start:End!QQ152)","v":0},{"$f":"SUM(Start:End!QR152)","v":0},{"$f":"SUM(Start:End!QS152)","v":0},{"$f":"SUM(Start:End!QT152)","v":0},{"$f":"SUM(Start:End!QU152)","v":0},{"$f":"SUM(Start:End!QV152)","v":0},{"$f":"SUM(Start:End!QW152)","v":0},{"$f":"SUM(Start:End!QX152)","v":0},{"$f":"SUM(Start:End!QY152)","v":0},{"$f":"SUM(Start:End!QZ152)","v":0},{"$f":"SUM(Start:End!RA152)","v":0},{"$f":"SUM(Start:End!RB152)","v":0},{"$f":"SUM(Start:End!RC152)","v":0},{"$f":"SUM(Start:End!RD152)","v":0},{"$f":"SUM(Start:End!RE152)","v":0},{"$f":"SUM(Start:End!RF152)","v":0},{"$f":"SUM(Start:End!RG152)","v":0},{"$f":"SUM(Start:End!RH152)","v":0},{"$f":"SUM(Start:End!RI152)","v":0},{"$f":"SUM(Start:End!RJ152)","v":0},{"$f":"SUM(Start:End!RK152)","v":0},{"$f":"SUM(Start:End!RL152)","v":0},{"$f":"SUM(Start:End!RM152)","v":0},{"$f":"SUM(Start:End!RN152)","v":0},{"$f":"SUM(Start:End!RO152)","v":0},{"$f":"SUM(Start:End!RP152)","v":0},{"$f":"SUM(Start:End!RQ152)","v":0},{"$f":"SUM(Start:End!RR152)","v":0},{"$f":"SUM(Start:End!RS152)","v":0},{"$f":"SUM(Start:End!RT152)","v":0},{"$f":"SUM(Start:End!RU152)","v":0},{"$f":"SUM(Start:End!RV152)","v":0},{"$f":"SUM(Start:End!RW152)","v":0},{"$f":"SUM(Start:End!RX152)","v":0},{"$f":"SUM(Start:End!RY152)","v":0},{"$f":"SUM(Start:End!RZ152)","v":0},{"$f":"SUM(Start:End!SA152)","v":0},{"$f":"SUM(Start:End!SB152)","v":0},{"$f":"SUM(Start:End!SC152)","v":0},{"$f":"SUM(Start:End!SD152)","v":0},{"$f":"SUM(Start:End!SE152)","v":0},{"$f":"SUM(Start:End!SF152)","v":0},{"$f":"SUM(Start:End!SG152)","v":0},{"$f":"SUM(Start:End!SH152)","v":0},{"$f":"SUM(Start:End!SI152)","v":0},{"$f":"SUM(Start:End!SJ152)","v":0},{"$f":"SUM(Start:End!SK152)","v":0},{"$f":"SUM(Start:End!SL152)","v":0},{"$f":"SUM(Start:End!SM152)","v":0},{"$f":"SUM(Start:End!SN152)","v":0},{"$f":"SUM(Start:End!SO152)","v":0},{"$f":"SUM(Start:End!SP152)","v":0},{"$f":"SUM(Start:End!SQ152)","v":0},{"$f":"SUM(Start:End!SR152)","v":0},{"$f":"SUM(Start:End!SS152)","v":0},{"$f":"SUM(Start:End!ST152)","v":0},{"$f":"SUM(Start:End!SU152)","v":0},{"$f":"SUM(Start:End!SV152)","v":0},{"$f":"SUM(Start:End!SW152)","v":0},{"$f":"SUM(Start:End!SX152)","v":0},{"$f":"SUM(Start:End!SY152)","v":0},{"$f":"SUM(Start:End!SZ152)","v":0},{"$f":"SUM(Start:End!TA152)","v":0},{"$f":"SUM(Start:End!TB152)","v":0},{"$f":"SUM(Start:End!TC152)","v":0},{"$f":"SUM(Start:End!TD152)","v":0},{"$f":"SUM(Start:End!TE152)","v":0},{"$f":"SUM(Start:End!TF152)","v":0},{"$f":"SUM(Start:End!TG152)","v":0},{"$f":"SUM(Start:End!TH152)","v":0},{"$f":"SUM(Start:End!TI152)","v":0},{"$f":"SUM(Start:End!TJ152)","v":0},{"$f":"SUM(Start:End!TK152)","v":0},{"$f":"SUM(Start:End!TL152)","v":0},{"$f":"SUM(Start:End!TM152)","v":0},{"$f":"SUM(Start:End!TN152)","v":0},{"$f":"SUM(Start:End!TO152)","v":0},{"$f":"SUM(Start:End!TP152)","v":0},{"$f":"SUM(Start:End!TQ152)","v":0},{"$f":"SUM(Start:End!TR152)","v":0},{"$f":"SUM(Start:End!TS152)","v":0},{"$f":"SUM(Start:End!TT152)","v":0},{"$f":"SUM(Start:End!TU152)","v":0},{"$f":"SUM(Start:End!TV152)","v":0},{"$f":"SUM(Start:End!TW152)","v":0},{"$f":"SUM(Start:End!TX152)","v":0},{"$f":"SUM(Start:End!TY152)","v":0},{"$f":"SUM(Start:End!TZ152)","v":0},{"$f":"SUM(Start:End!UA152)","v":0},{"$f":"SUM(Start:End!UB152)","v":0},{"$f":"SUM(Start:End!UC152)","v":0},{"$f":"SUM(Start:End!UD152)","v":0},{"$f":"SUM(Start:End!UE152)","v":0},{"$f":"SUM(Start:End!UF152)","v":0},{"$f":"SUM(Start:End!UG152)","v":0},{"$f":"SUM(Start:End!UH152)","v":0},{"$f":"SUM(Start:End!UI152)","v":0},{"$f":"SUM(Start:End!UJ152)","v":0},{"$f":"SUM(Start:End!UK152)","v":0},{"$f":"SUM(Start:End!UL152)","v":0},{"$f":"SUM(Start:End!UM152)","v":0},{"$f":"SUM(Start:End!UN152)","v":0},{"$f":"SUM(Start:End!UO152)","v":0},{"$f":"SUM(Start:End!UP152)","v":0},{"$f":"SUM(Start:End!UQ152)","v":0},{"$f":"SUM(Start:End!UR152)","v":0},{"$f":"SUM(Start:End!US152)","v":0},{"$f":"SUM(Start:End!UT152)","v":0},{"$f":"SUM(Start:End!UU152)","v":0},{"$f":"SUM(Start:End!UV152)","v":0},{"$f":"SUM(Start:End!UW152)","v":0},{"$f":"SUM(Start:End!UX152)","v":0},{"$f":"SUM(Start:End!UY152)","v":0},{"$f":"SUM(Start:End!UZ152)","v":0},{"$f":"SUM(Start:End!VA152)","v":0},{"$f":"SUM(Start:End!VB152)","v":0},{"$f":"SUM(Start:End!VC152)","v":0},{"$f":"SUM(Start:End!VD152)","v":0},{"$f":"SUM(Start:End!VE152)","v":0},{"$f":"SUM(Start:End!VF152)","v":0},{"$f":"SUM(Start:End!VG152)","v":0},{"$f":"SUM(Start:End!VH152)","v":0},{"$f":"SUM(Start:End!VI152)","v":0},{"$f":"SUM(Start:End!VJ152)","v":0},{"$f":"SUM(Start:End!VK152)","v":0},{"$f":"SUM(Start:End!VL152)","v":0},{"$f":"SUM(Start:End!VM152)","v":0},{"$f":"SUM(Start:End!VN152)","v":0},{"$f":"SUM(Start:End!VO152)","v":0},{"$f":"SUM(Start:End!VP152)","v":0},{"$f":"SUM(Start:End!VQ152)","v":0},{"$f":"SUM(Start:End!VR152)","v":0},{"$f":"SUM(Start:End!VS152)","v":0},{"$f":"SUM(Start:End!VT152)","v":0},{"$f":"SUM(Start:End!VU152)","v":0},{"$f":"SUM(Start:End!VV152)","v":0},{"$f":"SUM(Start:End!VW152)","v":0},{"$f":"SUM(Start:End!VX152)","v":0},{"$f":"SUM(Start:End!VY152)","v":0},{"$f":"SUM(Start:End!VZ152)","v":0},{"$f":"SUM(Start:End!WA152)","v":0},{"$f":"SUM(Start:End!WB152)","v":0},{"$f":"SUM(Start:End!WC152)","v":0},{"$f":"SUM(Start:End!WD152)","v":0},{"$f":"SUM(Start:End!WE152)","v":0},{"$f":"SUM(Start:End!WF152)","v":0},{"$f":"SUM(Start:End!WG152)","v":0},{"$f":"SUM(Start:End!WH152)","v":0},{"$f":"SUM(Start:End!WI152)","v":0},{"$f":"SUM(Start:End!WJ152)","v":0},{"$f":"SUM(Start:End!WK152)","v":0},{"$f":"SUM(Start:End!WL152)","v":0},{"$f":"SUM(Start:End!WM152)","v":0},{"$f":"SUM(Start:End!WN152)","v":0},{"$f":"SUM(Start:End!WO152)","v":0},{"$f":"SUM(Start:End!WP152)","v":0},{"$f":"SUM(Start:End!WQ152)","v":0},{"$f":"SUM(Start:End!WR152)","v":0},{"$f":"SUM(Start:End!WS152)","v":0},{"$f":"SUM(Start:End!WT152)","v":0},{"$f":"SUM(Start:End!WU152)","v":0},{"$f":"SUM(Start:End!WV152)","v":0},{"$f":"SUM(Start:End!WW152)","v":0},{"$f":"SUM(Start:End!WX152)","v":0},{"$f":"SUM(Start:End!WY152)","v":0},{"$f":"SUM(Start:End!WZ152)","v":0},{"$f":"SUM(Start:End!XA152)","v":0},{"$f":"SUM(Start:End!XB152)","v":0},{"$f":"SUM(Start:End!XC152)","v":0},{"$f":"SUM(Start:End!XD152)","v":0},{"$f":"SUM(Start:End!XE152)","v":0},{"$f":"SUM(Start:End!XF152)","v":0},{"$f":"SUM(Start:End!XG152)","v":0},{"$f":"SUM(Start:End!XH152)","v":0},{"$f":"SUM(Start:End!XI152)","v":0},{"$f":"SUM(Start:End!XJ152)","v":0},{"$f":"SUM(Start:End!XK152)","v":0},{"$f":"SUM(Start:End!XL152)","v":0},{"$f":"SUM(Start:End!XM152)","v":0},{"$f":"SUM(Start:End!XN152)","v":0},{"$f":"SUM(Start:End!XO152)","v":0},{"$f":"SUM(Start:End!XP152)","v":0},{"$f":"SUM(Start:End!XQ152)","v":0},{"$f":"SUM(Start:End!XR152)","v":0},{"$f":"SUM(Start:End!XS152)","v":0},{"$f":"SUM(Start:End!XT152)","v":0},{"$f":"SUM(Start:End!XU152)","v":0},{"$f":"SUM(Start:End!XV152)","v":0},{"$f":"SUM(Start:End!XW152)","v":0},{"$f":"SUM(Start:End!XX152)","v":0},{"$f":"SUM(Start:End!XY152)","v":0},{"$f":"SUM(Start:End!XZ152)","v":0},{"$f":"SUM(Start:End!YA152)","v":0},{"$f":"SUM(Start:End!YB152)","v":0},{"$f":"SUM(Start:End!YC152)","v":0},{"$f":"SUM(Start:End!YD152)","v":0},{"$f":"SUM(Start:End!YE152)","v":0},{"$f":"SUM(Start:End!YF152)","v":0},{"$f":"SUM(Start:End!YG152)","v":0},{"$f":"SUM(Start:End!YH152)","v":0},{"$f":"SUM(Start:End!YI152)","v":0},{"$f":"SUM(Start:End!YJ152)","v":0},{"$f":"SUM(Start:End!YK152)","v":0},{"$f":"SUM(Start:End!YL152)","v":0},{"$f":"SUM(Start:End!YM152)","v":0},{"$f":"SUM(Start:End!YN152)","v":0},{"$f":"SUM(Start:End!YO152)","v":0},{"$f":"SUM(Start:End!YP152)","v":0},{"$f":"SUM(Start:End!YQ152)","v":0},{"$f":"SUM(Start:End!YR152)","v":0},{"$f":"SUM(Start:End!YS152)","v":0},{"$f":"SUM(Start:End!YT152)","v":0},{"$f":"SUM(Start:End!YU152)","v":0},{"$f":"SUM(Start:End!YV152)","v":0},{"$f":"SUM(Start:End!YW152)","v":0},{"$f":"SUM(Start:End!YX152)","v":0},{"$f":"SUM(Start:End!YY152)","v":0},{"$f":"SUM(Start:End!YZ152)","v":0},{"$f":"SUM(Start:End!ZA152)","v":0},{"$f":"SUM(Start:End!ZB152)","v":0},{"$f":"SUM(Start:End!ZC152)","v":0},{"$f":"SUM(Start:End!ZD152)","v":0},{"$f":"SUM(Start:End!ZE152)","v":0},{"$f":"SUM(Start:End!ZF152)","v":0},{"$f":"SUM(Start:End!ZG152)","v":0},{"$f":"SUM(Start:End!ZH152)","v":0},{"$f":"SUM(Start:End!ZI152)","v":0},{"$f":"SUM(Start:End!ZJ152)","v":0},{"$f":"SUM(Start:End!ZK152)","v":0},{"$f":"SUM(Start:End!ZL152)","v":0},{"$f":"SUM(Start:End!ZM152)","v":0},{"$f":"SUM(Start:End!ZN152)","v":0},{"$f":"SUM(Start:End!ZO152)","v":0},{"$f":"SUM(Start:End!ZP152)","v":0},{"$f":"SUM(Start:End!ZQ152)","v":0},{"$f":"SUM(Start:End!ZR152)","v":0},{"$f":"SUM(Start:End!ZS152)","v":0},{"$f":"SUM(Start:End!ZT152)","v":0},{"$f":"SUM(Start:End!ZU152)","v":0},{"$f":"SUM(Start:End!ZV152)","v":0},{"$f":"SUM(Start:End!ZW152)","v":0},{"$f":"SUM(Start:End!ZX152)","v":0},{"$f":"SUM(Start:End!ZY152)","v":0},{"$f":"SUM(Start:End!ZZ152)","v":0},{"$f":"SUM(Start:End!AAA152)","v":0},{"$f":"SUM(Start:End!AAB152)","v":0},{"$f":"SUM(Start:End!AAC152)","v":0},{"$f":"SUM(Start:End!AAD152)","v":0},{"$f":"SUM(Start:End!AAE152)","v":0},{"$f":"SUM(Start:End!AAF152)","v":0},{"$f":"SUM(Start:End!AAG152)","v":0},{"$f":"SUM(Start:End!AAH152)","v":0},{"$f":"SUM(Start:End!AAI152)","v":0},{"$f":"SUM(Start:End!AAJ152)","v":0},{"$f":"SUM(Start:End!AAK152)","v":0},{"$f":"SUM(Start:End!AAL152)","v":0},{"$f":"SUM(Start:End!AAM152)","v":0},{"$f":"SUM(Start:End!AAN152)","v":0},{"$f":"SUM(Start:End!AAO152)","v":0},{"$f":"SUM(Start:End!AAP152)","v":0},{"$f":"SUM(Start:End!AAQ152)","v":0},{"$f":"SUM(Start:End!AAR152)","v":0},{"$f":"SUM(Start:End!AAS152)","v":0},{"$f":"SUM(Start:End!AAT152)","v":0},{"$f":"SUM(Start:End!AAU152)","v":0},{"$f":"SUM(Start:End!AAV152)","v":0},{"$f":"SUM(Start:End!AAW152)","v":0},{"$f":"SUM(Start:End!AAX152)","v":0},{"$f":"SUM(Start:End!AAY152)","v":0},{"$f":"SUM(Start:End!AAZ152)","v":0},{"$f":"SUM(Start:End!ABA152)","v":0},{"$f":"SUM(Start:End!ABB152)","v":0},{"$f":"SUM(Start:End!ABC152)","v":0},{"$f":"SUM(Start:End!ABD152)","v":0},{"$f":"SUM(Start:End!ABE152)","v":0},{"$f":"SUM(Start:End!ABF152)","v":0},{"$f":"SUM(Start:End!ABG152)","v":0},{"$f":"SUM(Start:End!ABH152)","v":0},{"$f":"SUM(Start:End!ABI152)","v":0},{"$f":"SUM(Start:End!ABJ152)","v":0},{"$f":"SUM(Start:End!ABK152)","v":0},{"$f":"SUM(Start:End!ABL152)","v":0},{"$f":"SUM(Start:End!ABM152)","v":0},{"$f":"SUM(Start:End!ABN152)","v":0},{"$f":"SUM(Start:End!ABO152)","v":0},{"$f":"SUM(Start:End!ABP152)","v":0},{"$f":"SUM(Start:End!ABQ152)","v":0},{"$f":"SUM(Start:End!ABR152)","v":0},{"$f":"SUM(Start:End!ABS152)","v":0},{"$f":"SUM(Start:End!ABT152)","v":0},{"$f":"SUM(Start:End!ABU152)","v":0},{"$f":"SUM(Start:End!ABV152)","v":0},{"$f":"SUM(Start:End!ABW152)","v":0},{"$f":"SUM(Start:End!ABX152)","v":0},{"$f":"SUM(Start:End!ABY152)","v":0},{"$f":"SUM(Start:End!ABZ152)","v":0}]
[null,null,null,"Funding During Construction",{"$f":"ROW('Template Model'!E80)","v":80},{"$f":"SUM(Start:End!F80)","v":7.6754191357402801E-2},{"$f":"_xlfn.FORMULATEXT(K37)","v":"=-SUM(Start:End!K80)"},{"$f":"MID(G37,FIND(\"!\",G37,1)+2,FIND(\")\",G37,1)-FIND(\"!\",G37,1)-2)","v":"80"},{"$f":"(VALUE(H37)-E37)=0","v":true},null,{"$f":"-SUM(Start:End!K80)","v":0},{"$f":"-SUM(Start:End!L80)","v":-419.46942933953937},{"$f":"-SUM(Start:End!M80)","v":-841.38267259783481},{"$f":"-SUM(Start:End!N80)","v":-1265.7539673475239},{"$f":"-SUM(Start:End!O80)","v":-1692.5976341088344},{"$f":"-SUM(Start:End!P80)","v":-2121.9280768328335},{"$f":"-SUM(Start:End!Q80)","v":0},{"$f":"-SUM(Start:End!R80)","v":0},{"$f":"-SUM(Start:End!S80)","v":0},{"$f":"-SUM(Start:End!T80)","v":0},{"$f":"-SUM(Start:End!U80)","v":0},{"$f":"-SUM(Start:End!V80)","v":0},{"$f":"-SUM(Start:End!W80)","v":-289.44909246971918},{"$f":"-SUM(Start:End!X80)","v":-581.11591139292034},{"$f":"-SUM(Start:End!Y80)","v":-875.01744874073222},{"$f":"-SUM(Start:End!Z80)","v":-1171.170826674859},{"$f":"-SUM(Start:End!AA80)","v":-1469.5932985450852},{"$f":"-SUM(Start:End!AB80)","v":-1770.3022498944251},{"$f":"-SUM(Start:End!AC80)","v":-2073.3151994719719},{"$f":"-SUM(Start:End!AD80)","v":-2378.6498002535072},{"$f":"-SUM(Start:End!AE80)","v":-2686.3238404699318},{"$f":"-SUM(Start:End!AF80)","v":-2996.3552446435747},{"$f":"-SUM(Start:End!AG80)","v":-3308.7620746324428},{"$f":"-SUM(Start:End!AH80)","v":-3623.5625306824713},{"$f":"-SUM(Start:End!AI80)","v":-3940.7749524878373},{"$f":"-SUM(Start:End!AJ80)","v":-4260.4178202593948},{"$f":"-SUM(Start:End!AK80)","v":-4582.5097558012994},{"$f":"-SUM(Start:End!AL80)","v":-5143.4500115991532},{"$f":"-SUM(Start:End!AM80)","v":-5708.4734574779004},{"$f":"-SUM(Start:End!AN80)","v":-713.94159471997523},{"$f":"-SUM(Start:End!AO80)","v":-955.14385022512636},{"$f":"-SUM(Start:End!AP80)","v":-1197.9751202121004},{"$f":"-SUM(Start:End!AQ80)","v":-1442.4464066019877},{"$f":"-SUM(Start:End!AR80)","v":-1688.5687856198647},{"$f":"-SUM(Start:End!AS80)","v":0},{"$f":"-SUM(Start:End!AT80)","v":0},{"$f":"-SUM(Start:End!AU80)","v":0},{"$f":"-SUM(Start:End!AV80)","v":0},{"$f":"-SUM(Start:End!AW80)","v":0},{"$f":"-SUM(Start:End!AX80)","v":0},{"$f":"-SUM(Start:End!AY80)","v":0},{"$f":"-SUM(Start:End!AZ80)","v":0},{"$f":"-SUM(Start:End!BA80)","v":-520.31940673084398},{"$f":"-SUM(Start:End!BB80)","v":-1043.6845516681715},{"$f":"-SUM(Start:End!BC80)","v":-1570.1132633248194},{"$f":"-SUM(Start:End!BD80)","v":-2099.6234745744891},{"$f":"-SUM(Start:End!BE80)","v":-2632.2332232626313},{"$f":"-SUM(Start:End!BF80)","v":-3167.9606528209092},{"$f":"-SUM(Start:End!BG80)","v":-3706.8240128852553},{"$f":"-SUM(Start:End!BH80)","v":-4248.8416599175507},{"$f":"-SUM(Start:End!BI80)","v":0},{"$f":"-SUM(Start:End!BJ80)","v":0},{"$f":"-SUM(Start:End!BK80)","v":0},{"$f":"-SUM(Start:End!BL80)","v":0},{"$f":"-SUM(Start:End!BM80)","v":-407.95878418514951},{"$f":"-SUM(Start:End!BN80)","v":-818.2951450787823},{"$f":"-SUM(Start:End!BO80)","v":-1231.0229391566597},{"$f":"-SUM(Start:End!BP80)","v":-1646.1561036498433},{"$f":"-SUM(Start:End!BQ80)","v":-2063.7086570153347},{"$f":"-SUM(Start:End!BR80)","v":-2483.6946994094606},{"$f":"-SUM(Start:End!BS80)","v":-2906.1284131640127},{"$f":"-SUM(Start:End!BT80)","v":-3331.0240632651667},{"$f":"-SUM(Start:End!BU80)","v":-3872.1239231276645},{"$f":"-SUM(Start:End!BV80)","v":-4416.3180877815012},{"$f":"-SUM(Start:End!BW80)","v":-4963.6242765050847},{"$f":"-SUM(Start:End!BX80)","v":-5514.0603101765146},{"$f":"-SUM(Start:End!BY80)","v":-6067.6441118568437},{"$f":"-SUM(Start:End!BZ80)","v":-6624.3937073767056},{"$f":"-SUM(Start:End!CA80)","v":-6375.4436717890076},{"$f":"-SUM(Start:End!CB80)","v":0},{"$f":"-SUM(Start:End!CC80)","v":0},{"$f":"-SUM(Start:End!CD80)","v":0},{"$f":"-SUM(Start:End!CE80)","v":0},{"$f":"-SUM(Start:End!CF80)","v":0},{"$f":"-SUM(Start:End!CG80)","v":0},{"$f":"-SUM(Start:End!CH80)","v":0},{"$f":"-SUM(Start:End!CI80)","v":0},{"$f":"-SUM(Start:End!CJ80)","v":0},{"$f":"-SUM(Start:End!CK80)","v":-160.84702261980186},{"$f":"-SUM(Start:End!CL80)","v":-322.63019461967679},{"$f":"-SUM(Start:End!CM80)","v":-485.35496450372221},{"$f":"-SUM(Start:End!CN80)","v":-649.02681248699707},{"$f":"-SUM(Start:End!CO80)","v":-813.65125068008342},{"$f":"-SUM(Start:End!CP80)","v":-979.23382327472245},{"$f":"-SUM(Start:End!CQ80)","v":-1145.7801067305304},{"$f":"-SUM(Start:End!CR80)","v":-1313.2957099628015},{"$f":"-SUM(Start:End!CS80)","v":-1481.7862745314048},{"$f":"-SUM(Start:End!CT80)","v":-1651.2574748307788},{"$f":"-SUM(Start:End!CU80)","v":-255.30065299427841},{"$f":"-SUM(Start:End!CV80)","v":-511.96924820846812},{"$f":"-SUM(Start:End!CW80)","v":-770.01311529838904},{"$f":"-SUM(Start:End!CX80)","v":-1029.4396231933429},{"$f":"-SUM(Start:End!CY80)","v":-1290.2561803065478},{"$f":"-SUM(Start:End!CZ80)","v":-1552.4702347466987},{"$f":"-SUM(Start:End!DA80)","v":-1816.0892745306626},{"$f":"-SUM(Start:End!DB80)","v":-2081.1208277973124},{"$f":"-SUM(Start:End!DC80)","v":-2347.5724630225081},{"$f":"-SUM(Start:End!DD80)","v":-2615.4517892352278},{"$f":"-SUM(Start:End!DE80)","v":-3160.0380567174175},{"$f":"-SUM(Start:End!DF80)","v":-3707.7895024573199},{"$f":"-SUM(Start:End!DG80)","v":-4258.7246324988},{"$f":"-SUM(Start:End!DH80)","v":-4812.8620617193128},{"$f":"-SUM(Start:End!DI80)","v":-3976.5329673208216},{"$f":"-SUM(Start:End!DJ80)","v":-4503.9800080838895},{"$f":"-SUM(Start:End!DK80)","v":-502.7975467210901},{"$f":"-SUM(Start:End!DL80)","v":-755.87918680041776},{"$f":"-SUM(Start:End!DM80)","v":-1010.0894111842023},{"$f":"-SUM(Start:End!DN80)","v":-1265.4332526457886},{"$f":"-SUM(Start:End!DO80)","v":-2018.8529655861139},{"$f":"-SUM(Start:End!DP80)","v":-2776.9442368647492},{"$f":"-SUM(Start:End!DQ80)","v":-3539.737211158536},{"$f":"-SUM(Start:End!DR80)","v":-4307.262233680769},{"$f":"-SUM(Start:End!DS80)","v":-5079.5498515447844},{"$f":"-SUM(Start:End!DT80)","v":-5856.6308151369612},{"$f":"-SUM(Start:End!DU80)","v":-3553.5271671402388},{"$f":"-SUM(Start:End!DV80)","v":-4075.6912211486269},{"$f":"-SUM(Start:End!DW80)","v":-4601.5621714786412},{"$f":"-SUM(Start:End!DX80)","v":-5131.1663337685059},{"$f":"-SUM(Start:End!DY80)","v":-5664.5302104738676},{"$f":"-SUM(Start:End!DZ80)","v":-6201.6804921940338},{"$f":"-SUM(Start:End!EA80)","v":-6742.6440590076163},{"$f":"-SUM(Start:End!EB80)","v":-8077.2582401955733},{"$f":"-SUM(Start:End!EC80)","v":-9424.0573770520405},{"$f":"-SUM(Start:End!ED80)","v":-10783.156514439437},{"$f":"-SUM(Start:End!EE80)","v":-12154.671814512101},{"$f":"-SUM(Start:End!EF80)","v":-4033.1051617420362},{"$f":"-SUM(Start:End!EG80)","v":-4865.3872578514111},{"$f":"-SUM(Start:End!EH80)","v":-5706.4339531257392},{"$f":"-SUM(Start:End!EI80)","v":0},{"$f":"-SUM(Start:End!EJ80)","v":0},{"$f":"-SUM(Start:End!EK80)","v":0},{"$f":"-SUM(Start:End!EL80)","v":0},{"$f":"-SUM(Start:End!EM80)","v":0},{"$f":"-SUM(Start:End!EN80)","v":0},{"$f":"-SUM(Start:End!EO80)","v":0},{"$f":"-SUM(Start:End!EP80)","v":0},{"$f":"-SUM(Start:End!EQ80)","v":0},{"$f":"-SUM(Start:End!ER80)","v":0},{"$f":"-SUM(Start:End!ES80)","v":0},{"$f":"-SUM(Start:End!ET80)","v":0},{"$f":"-SUM(Start:End!EU80)","v":0},{"$f":"-SUM(Start:End!EV80)","v":0},{"$f":"-SUM(Start:End!EW80)","v":0},{"$f":"-SUM(Start:End!EX80)","v":0},{"$f":"-SUM(Start:End!EY80)","v":0},{"$f":"-SUM(Start:End!EZ80)","v":0},{"$f":"-SUM(Start:End!FA80)","v":0},{"$f":"-SUM(Start:End!FB80)","v":0},{"$f":"-SUM(Start:End!FC80)","v":0},{"$f":"-SUM(Start:End!FD80)","v":0},{"$f":"-SUM(Start:End!FE80)","v":0},{"$f":"-SUM(Start:End!FF80)","v":0},{"$f":"-SUM(Start:End!FG80)","v":0},{"$f":"-SUM(Start:End!FH80)","v":0},{"$f":"-SUM(Start:End!FI80)","v":0},{"$f":"-SUM(Start:End!FJ80)","v":0},{"$f":"-SUM(Start:End!FK80)","v":0},{"$f":"-SUM(Start:End!FL80)","v":0},{"$f":"-SUM(Start:End!FM80)","v":0},{"$f":"-SUM(Start:End!FN80)","v":0},{"$f":"-SUM(Start:End!FO80)","v":0},{"$f":"-SUM(Start:End!FP80)","v":0},{"$f":"-SUM(Start:End!FQ80)","v":0},{"$f":"-SUM(Start:End!FR80)","v":0},{"$f":"-SUM(Start:End!FS80)","v":0},{"$f":"-SUM(Start:End!FT80)","v":0},{"$f":"-SUM(Start:End!FU80)","v":0},{"$f":"-SUM(Start:End!FV80)","v":0},{"$f":"-SUM(Start:End!FW80)","v":0},{"$f":"-SUM(Start:End!FX80)","v":0},{"$f":"-SUM(Start:End!FY80)","v":0},{"$f":"-SUM(Start:End!FZ80)","v":0},{"$f":"-SUM(Start:End!GA80)","v":0},{"$f":"-SUM(Start:End!GB80)","v":0},{"$f":"-SUM(Start:End!GC80)","v":0},{"$f":"-SUM(Start:End!GD80)","v":0},{"$f":"-SUM(Start:End!GE80)","v":0},{"$f":"-SUM(Start:End!GF80)","v":0},{"$f":"-SUM(Start:End!GG80)","v":0},{"$f":"-SUM(Start:End!GH80)","v":0},{"$f":"-SUM(Start:End!GI80)","v":0},{"$f":"-SUM(Start:End!GJ80)","v":0},{"$f":"-SUM(Start:End!GK80)","v":0},{"$f":"-SUM(Start:End!GL80)","v":0},{"$f":"-SUM(Start:End!GM80)","v":0},{"$f":"-SUM(Start:End!GN80)","v":0},{"$f":"-SUM(Start:End!GO80)","v":0},{"$f":"-SUM(Start:End!GP80)","v":0},{"$f":"-SUM(Start:End!GQ80)","v":0},{"$f":"-SUM(Start:End!GR80)","v":0},{"$f":"-SUM(Start:End!GS80)","v":0},{"$f":"-SUM(Start:End!GT80)","v":0},{"$f":"-SUM(Start:End!GU80)","v":0},{"$f":"-SUM(Start:End!GV80)","v":0},{"$f":"-SUM(Start:End!GW80)","v":0},{"$f":"-SUM(Start:End!GX80)","v":0},{"$f":"-SUM(Start:End!GY80)","v":0},{"$f":"-SUM(Start:End!GZ80)","v":0},{"$f":"-SUM(Start:End!HA80)","v":0},{"$f":"-SUM(Start:End!HB80)","v":0},{"$f":"-SUM(Start:End!HC80)","v":0},{"$f":"-SUM(Start:End!HD80)","v":0},{"$f":"-SUM(Start:End!HE80)","v":0},{"$f":"-SUM(Start:End!HF80)","v":0},{"$f":"-SUM(Start:End!HG80)","v":0},{"$f":"-SUM(Start:End!HH80)","v":0},{"$f":"-SUM(Start:End!HI80)","v":0},{"$f":"-SUM(Start:End!HJ80)","v":0},{"$f":"-SUM(Start:End!HK80)","v":0},{"$f":"-SUM(Start:End!HL80)","v":0},{"$f":"-SUM(Start:End!HM80)","v":0},{"$f":"-SUM(Start:End!HN80)","v":0},{"$f":"-SUM(Start:End!HO80)","v":0},{"$f":"-SUM(Start:End!HP80)","v":0},{"$f":"-SUM(Start:End!HQ80)","v":0},{"$f":"-SUM(Start:End!HR80)","v":0},{"$f":"-SUM(Start:End!HS80)","v":0},{"$f":"-SUM(Start:End!HT80)","v":0},{"$f":"-SUM(Start:End!HU80)","v":0},{"$f":"-SUM(Start:End!HV80)","v":0},{"$f":"-SUM(Start:End!HW80)","v":0},{"$f":"-SUM(Start:End!HX80)","v":0},{"$f":"-SUM(Start:End!HY80)","v":0},{"$f":"-SUM(Start:End!HZ80)","v":0},{"$f":"-SUM(Start:End!IA80)","v":0},{"$f":"-SUM(Start:End!IB80)","v":0},{"$f":"-SUM(Start:End!IC80)","v":0},{"$f":"-SUM(Start:End!ID80)","v":0},{"$f":"-SUM(Start:End!IE80)","v":0},{"$f":"-SUM(Start:End!IF80)","v":0},{"$f":"-SUM(Start:End!IG80)","v":0},{"$f":"-SUM(Start:End!IH80)","v":0},{"$f":"-SUM(Start:End!II80)","v":0},{"$f":"-SUM(Start:End!IJ80)","v":0},{"$f":"-SUM(Start:End!IK80)","v":0},{"$f":"-SUM(Start:End!IL80)","v":0},{"$f":"-SUM(Start:End!IM80)","v":0},{"$f":"-SUM(Start:End!IN80)","v":0},{"$f":"-SUM(Start:End!IO80)","v":0},{"$f":"-SUM(Start:End!IP80)","v":0},{"$f":"-SUM(Start:End!IQ80)","v":0},{"$f":"-SUM(Start:End!IR80)","v":0},{"$f":"-SUM(Start:End!IS80)","v":0},{"$f":"-SUM(Start:End!IT80)","v":0},{"$f":"-SUM(Start:End!IU80)","v":0},{"$f":"-SUM(Start:End!IV80)","v":0},{"$f":"-SUM(Start:End!IW80)","v":0},{"$f":"-SUM(Start:End!IX80)","v":0},{"$f":"-SUM(Start:End!IY80)","v":0},{"$f":"-SUM(Start:End!IZ80)","v":0},{"$f":"-SUM(Start:End!JA80)","v":0},{"$f":"-SUM(Start:End!JB80)","v":0},{"$f":"-SUM(Start:End!JC80)","v":0},{"$f":"-SUM(Start:End!JD80)","v":0},{"$f":"-SUM(Start:End!JE80)","v":0},{"$f":"-SUM(Start:End!JF80)","v":0},{"$f":"-SUM(Start:End!JG80)","v":0},{"$f":"-SUM(Start:End!JH80)","v":0},{"$f":"-SUM(Start:End!JI80)","v":0},{"$f":"-SUM(Start:End!JJ80)","v":0},{"$f":"-SUM(Start:End!JK80)","v":0},{"$f":"-SUM(Start:End!JL80)","v":0},{"$f":"-SUM(Start:End!JM80)","v":0},{"$f":"-SUM(Start:End!JN80)","v":0},{"$f":"-SUM(Start:End!JO80)","v":0},{"$f":"-SUM(Start:End!JP80)","v":0},{"$f":"-SUM(Start:End!JQ80)","v":0},{"$f":"-SUM(Start:End!JR80)","v":0},{"$f":"-SUM(Start:End!JS80)","v":0},{"$f":"-SUM(Start:End!JT80)","v":0},{"$f":"-SUM(Start:End!JU80)","v":0},{"$f":"-SUM(Start:End!JV80)","v":0},{"$f":"-SUM(Start:End!JW80)","v":0},{"$f":"-SUM(Start:End!JX80)","v":0},{"$f":"-SUM(Start:End!JY80)","v":0},{"$f":"-SUM(Start:End!JZ80)","v":0},{"$f":"-SUM(Start:End!KA80)","v":0},{"$f":"-SUM(Start:End!KB80)","v":0},{"$f":"-SUM(Start:End!KC80)","v":0},{"$f":"-SUM(Start:End!KD80)","v":0},{"$f":"-SUM(Start:End!KE80)","v":0},{"$f":"-SUM(Start:End!KF80)","v":0},{"$f":"-SUM(Start:End!KG80)","v":0},{"$f":"-SUM(Start:End!KH80)","v":0},{"$f":"-SUM(Start:End!KI80)","v":0},{"$f":"-SUM(Start:End!KJ80)","v":0},{"$f":"-SUM(Start:End!KK80)","v":0},{"$f":"-SUM(Start:End!KL80)","v":0},{"$f":"-SUM(Start:End!KM80)","v":0},{"$f":"-SUM(Start:End!KN80)","v":0},{"$f":"-SUM(Start:End!KO80)","v":0},{"$f":"-SUM(Start:End!KP80)","v":0},{"$f":"-SUM(Start:End!KQ80)","v":0},{"$f":"-SUM(Start:End!KR80)","v":0},{"$f":"-SUM(Start:End!KS80)","v":0},{"$f":"-SUM(Start:End!KT80)","v":0},{"$f":"-SUM(Start:End!KU80)","v":0},{"$f":"-SUM(Start:End!KV80)","v":0},{"$f":"-SUM(Start:End!KW80)","v":0},{"$f":"-SUM(Start:End!KX80)","v":0},{"$f":"-SUM(Start:End!KY80)","v":0},{"$f":"-SUM(Start:End!KZ80)","v":0},{"$f":"-SUM(Start:End!LA80)","v":0},{"$f":"-SUM(Start:End!LB80)","v":0},{"$f":"-SUM(Start:End!LC80)","v":0},{"$f":"-SUM(Start:End!LD80)","v":0},{"$f":"-SUM(Start:End!LE80)","v":0},{"$f":"-SUM(Start:End!LF80)","v":0},{"$f":"-SUM(Start:End!LG80)","v":0},{"$f":"-SUM(Start:End!LH80)","v":0},{"$f":"-SUM(Start:End!LI80)","v":0},{"$f":"-SUM(Start:End!LJ80)","v":0},{"$f":"-SUM(Start:End!LK80)","v":0},{"$f":"-SUM(Start:End!LL80)","v":0},{"$f":"-SUM(Start:End!LM80)","v":0},{"$f":"-SUM(Start:End!LN80)","v":0},{"$f":"-SUM(Start:End!LO80)","v":0},{"$f":"-SUM(Start:End!LP80)","v":0},{"$f":"-SUM(Start:End!LQ80)","v":0},{"$f":"-SUM(Start:End!LR80)","v":0},{"$f":"-SUM(Start:End!LS80)","v":0},{"$f":"-SUM(Start:End!LT80)","v":0},{"$f":"-SUM(Start:End!LU80)","v":0},{"$f":"-SUM(Start:End!LV80)","v":0},{"$f":"-SUM(Start:End!LW80)","v":0},{"$f":"-SUM(Start:End!LX80)","v":0},{"$f":"-SUM(Start:End!LY80)","v":0},{"$f":"-SUM(Start:End!LZ80)","v":0},{"$f":"-SUM(Start:End!MA80)","v":0},{"$f":"-SUM(Start:End!MB80)","v":0},{"$f":"-SUM(Start:End!MC80)","v":0},{"$f":"-SUM(Start:End!MD80)","v":0},{"$f":"-SUM(Start:End!ME80)","v":0},{"$f":"-SUM(Start:End!MF80)","v":0},{"$f":"-SUM(Start:End!MG80)","v":0},{"$f":"-SUM(Start:End!MH80)","v":0},{"$f":"-SUM(Start:End!MI80)","v":0},{"$f":"-SUM(Start:End!MJ80)","v":0},{"$f":"-SUM(Start:End!MK80)","v":0},{"$f":"-SUM(Start:End!ML80)","v":0},{"$f":"-SUM(Start:End!MM80)","v":0},{"$f":"-SUM(Start:End!MN80)","v":0},{"$f":"-SUM(Start:End!MO80)","v":0},{"$f":"-SUM(Start:End!MP80)","v":0},{"$f":"-SUM(Start:End!MQ80)","v":0},{"$f":"-SUM(Start:End!MR80)","v":0},{"$f":"-SUM(Start:End!MS80)","v":0},{"$f":"-SUM(Start:End!MT80)","v":0},{"$f":"-SUM(Start:End!MU80)","v":0},{"$f":"-SUM(Start:End!MV80)","v":0},{"$f":"-SUM(Start:End!MW80)","v":0},{"$f":"-SUM(Start:End!MX80)","v":0},{"$f":"-SUM(Start:End!MY80)","v":0},{"$f":"-SUM(Start:End!MZ80)","v":0},{"$f":"-SUM(Start:End!NA80)","v":0},{"$f":"-SUM(Start:End!NB80)","v":0},{"$f":"-SUM(Start:End!NC80)","v":0},{"$f":"-SUM(Start:End!ND80)","v":0},{"$f":"-SUM(Start:End!NE80)","v":0},{"$f":"-SUM(Start:End!NF80)","v":0},{"$f":"-SUM(Start:End!NG80)","v":0},{"$f":"-SUM(Start:End!NH80)","v":0},{"$f":"-SUM(Start:End!NI80)","v":0},{"$f":"-SUM(Start:End!NJ80)","v":0},{"$f":"-SUM(Start:End!NK80)","v":0},{"$f":"-SUM(Start:End!NL80)","v":0},{"$f":"-SUM(Start:End!NM80)","v":0},{"$f":"-SUM(Start:End!NN80)","v":0},{"$f":"-SUM(Start:End!NO80)","v":0},{"$f":"-SUM(Start:End!NP80)","v":0},{"$f":"-SUM(Start:End!NQ80)","v":0},{"$f":"-SUM(Start:End!NR80)","v":0},{"$f":"-SUM(Start:End!NS80)","v":0},{"$f":"-SUM(Start:End!NT80)","v":0},{"$f":"-SUM(Start:End!NU80)","v":0},{"$f":"-SUM(Start:End!NV80)","v":0},{"$f":"-SUM(Start:End!NW80)","v":0},{"$f":"-SUM(Start:End!NX80)","v":0},{"$f":"-SUM(Start:End!NY80)","v":0},{"$f":"-SUM(Start:End!NZ80)","v":0},{"$f":"-SUM(Start:End!OA80)","v":0},{"$f":"-SUM(Start:End!OB80)","v":0},{"$f":"-SUM(Start:End!OC80)","v":0},{"$f":"-SUM(Start:End!OD80)","v":0},{"$f":"-SUM(Start:End!OE80)","v":0},{"$f":"-SUM(Start:End!OF80)","v":0},{"$f":"-SUM(Start:End!OG80)","v":0},{"$f":"-SUM(Start:End!OH80)","v":0},{"$f":"-SUM(Start:End!OI80)","v":0},{"$f":"-SUM(Start:End!OJ80)","v":0},{"$f":"-SUM(Start:End!OK80)","v":0},{"$f":"-SUM(Start:End!OL80)","v":0},{"$f":"-SUM(Start:End!OM80)","v":0},{"$f":"-SUM(Start:End!ON80)","v":0},{"$f":"-SUM(Start:End!OO80)","v":0},{"$f":"-SUM(Start:End!OP80)","v":0},{"$f":"-SUM(Start:End!OQ80)","v":0},{"$f":"-SUM(Start:End!OR80)","v":0},{"$f":"-SUM(Start:End!OS80)","v":0},{"$f":"-SUM(Start:End!OT80)","v":0},{"$f":"-SUM(Start:End!OU80)","v":0},{"$f":"-SUM(Start:End!OV80)","v":0},{"$f":"-SUM(Start:End!OW80)","v":0},{"$f":"-SUM(Start:End!OX80)","v":0},{"$f":"-SUM(Start:End!OY80)","v":0},{"$f":"-SUM(Start:End!OZ80)","v":0},{"$f":"-SUM(Start:End!PA80)","v":0},{"$f":"-SUM(Start:End!PB80)","v":0},{"$f":"-SUM(Start:End!PC80)","v":0},{"$f":"-SUM(Start:End!PD80)","v":0},{"$f":"-SUM(Start:End!PE80)","v":0},{"$f":"-SUM(Start:End!PF80)","v":0},{"$f":"-SUM(Start:End!PG80)","v":0},{"$f":"-SUM(Start:End!PH80)","v":0},{"$f":"-SUM(Start:End!PI80)","v":0},{"$f":"-SUM(Start:End!PJ80)","v":0},{"$f":"-SUM(Start:End!PK80)","v":0},{"$f":"-SUM(Start:End!PL80)","v":0},{"$f":"-SUM(Start:End!PM80)","v":0},{"$f":"-SUM(Start:End!PN80)","v":0},{"$f":"-SUM(Start:End!PO80)","v":0},{"$f":"-SUM(Start:End!PP80)","v":0},{"$f":"-SUM(Start:End!PQ80)","v":0},{"$f":"-SUM(Start:End!PR80)","v":0},{"$f":"-SUM(Start:End!PS80)","v":0},{"$f":"-SUM(Start:End!PT80)","v":0},{"$f":"-SUM(Start:End!PU80)","v":0},{"$f":"-SUM(Start:End!PV80)","v":0},{"$f":"-SUM(Start:End!PW80)","v":0},{"$f":"-SUM(Start:End!PX80)","v":0},{"$f":"-SUM(Start:End!PY80)","v":0},{"$f":"-SUM(Start:End!PZ80)","v":0},{"$f":"-SUM(Start:End!QA80)","v":0},{"$f":"-SUM(Start:End!QB80)","v":0},{"$f":"-SUM(Start:End!QC80)","v":0},{"$f":"-SUM(Start:End!QD80)","v":0},{"$f":"-SUM(Start:End!QE80)","v":0},{"$f":"-SUM(Start:End!QF80)","v":0},{"$f":"-SUM(Start:End!QG80)","v":0},{"$f":"-SUM(Start:End!QH80)","v":0},{"$f":"-SUM(Start:End!QI80)","v":0},{"$f":"-SUM(Start:End!QJ80)","v":0},{"$f":"-SUM(Start:End!QK80)","v":0},{"$f":"-SUM(Start:End!QL80)","v":0},{"$f":"-SUM(Start:End!QM80)","v":0},{"$f":"-SUM(Start:End!QN80)","v":0},{"$f":"-SUM(Start:End!QO80)","v":0},{"$f":"-SUM(Start:End!QP80)","v":0},{"$f":"-SUM(Start:End!QQ80)","v":0},{"$f":"-SUM(Start:End!QR80)","v":0},{"$f":"-SUM(Start:End!QS80)","v":0},{"$f":"-SUM(Start:End!QT80)","v":0},{"$f":"-SUM(Start:End!QU80)","v":0},{"$f":"-SUM(Start:End!QV80)","v":0},{"$f":"-SUM(Start:End!QW80)","v":0},{"$f":"-SUM(Start:End!QX80)","v":0},{"$f":"-SUM(Start:End!QY80)","v":0},{"$f":"-SUM(Start:End!QZ80)","v":0},{"$f":"-SUM(Start:End!RA80)","v":0},{"$f":"-SUM(Start:End!RB80)","v":0},{"$f":"-SUM(Start:End!RC80)","v":0},{"$f":"-SUM(Start:End!RD80)","v":0},{"$f":"-SUM(Start:End!RE80)","v":0},{"$f":"-SUM(Start:End!RF80)","v":0},{"$f":"-SUM(Start:End!RG80)","v":0},{"$f":"-SUM(Start:End!RH80)","v":0},{"$f":"-SUM(Start:End!RI80)","v":0},{"$f":"-SUM(Start:End!RJ80)","v":0},{"$f":"-SUM(Start:End!RK80)","v":0},{"$f":"-SUM(Start:End!RL80)","v":0},{"$f":"-SUM(Start:End!RM80)","v":0},{"$f":"-SUM(Start:End!RN80)","v":0},{"$f":"-SUM(Start:End!RO80)","v":0},{"$f":"-SUM(Start:End!RP80)","v":0},{"$f":"-SUM(Start:End!RQ80)","v":0},{"$f":"-SUM(Start:End!RR80)","v":0},{"$f":"-SUM(Start:End!RS80)","v":0},{"$f":"-SUM(Start:End!RT80)","v":0},{"$f":"-SUM(Start:End!RU80)","v":0},{"$f":"-SUM(Start:End!RV80)","v":0},{"$f":"-SUM(Start:End!RW80)","v":0},{"$f":"-SUM(Start:End!RX80)","v":0},{"$f":"-SUM(Start:End!RY80)","v":0},{"$f":"-SUM(Start:End!RZ80)","v":0},{"$f":"-SUM(Start:End!SA80)","v":0},{"$f":"-SUM(Start:End!SB80)","v":0},{"$f":"-SUM(Start:End!SC80)","v":0},{"$f":"-SUM(Start:End!SD80)","v":0},{"$f":"-SUM(Start:End!SE80)","v":0},{"$f":"-SUM(Start:End!SF80)","v":0},{"$f":"-SUM(Start:End!SG80)","v":0},{"$f":"-SUM(Start:End!SH80)","v":0},{"$f":"-SUM(Start:End!SI80)","v":0},{"$f":"-SUM(Start:End!SJ80)","v":0},{"$f":"-SUM(Start:End!SK80)","v":0},{"$f":"-SUM(Start:End!SL80)","v":0},{"$f":"-SUM(Start:End!SM80)","v":0},{"$f":"-SUM(Start:End!SN80)","v":0},{"$f":"-SUM(Start:End!SO80)","v":0},{"$f":"-SUM(Start:End!SP80)","v":0},{"$f":"-SUM(Start:End!SQ80)","v":0},{"$f":"-SUM(Start:End!SR80)","v":0},{"$f":"-SUM(Start:End!SS80)","v":0},{"$f":"-SUM(Start:End!ST80)","v":0},{"$f":"-SUM(Start:End!SU80)","v":0},{"$f":"-SUM(Start:End!SV80)","v":0},{"$f":"-SUM(Start:End!SW80)","v":0},{"$f":"-SUM(Start:End!SX80)","v":0},{"$f":"-SUM(Start:End!SY80)","v":0},{"$f":"-SUM(Start:End!SZ80)","v":0},{"$f":"-SUM(Start:End!TA80)","v":0},{"$f":"-SUM(Start:End!TB80)","v":0},{"$f":"-SUM(Start:End!TC80)","v":0},{"$f":"-SUM(Start:End!TD80)","v":0},{"$f":"-SUM(Start:End!TE80)","v":0},{"$f":"-SUM(Start:End!TF80)","v":0},{"$f":"-SUM(Start:End!TG80)","v":0},{"$f":"-SUM(Start:End!TH80)","v":0},{"$f":"-SUM(Start:End!TI80)","v":0},{"$f":"-SUM(Start:End!TJ80)","v":0},{"$f":"-SUM(Start:End!TK80)","v":0},{"$f":"-SUM(Start:End!TL80)","v":0},{"$f":"-SUM(Start:End!TM80)","v":0},{"$f":"-SUM(Start:End!TN80)","v":0},{"$f":"-SUM(Start:End!TO80)","v":0},{"$f":"-SUM(Start:End!TP80)","v":0},{"$f":"-SUM(Start:End!TQ80)","v":0},{"$f":"-SUM(Start:End!TR80)","v":0},{"$f":"-SUM(Start:End!TS80)","v":0},{"$f":"-SUM(Start:End!TT80)","v":0},{"$f":"-SUM(Start:End!TU80)","v":0},{"$f":"-SUM(Start:End!TV80)","v":0},{"$f":"-SUM(Start:End!TW80)","v":0},{"$f":"-SUM(Start:End!TX80)","v":0},{"$f":"-SUM(Start:End!TY80)","v":0},{"$f":"-SUM(Start:End!TZ80)","v":0},{"$f":"-SUM(Start:End!UA80)","v":0},{"$f":"-SUM(Start:End!UB80)","v":0},{"$f":"-SUM(Start:End!UC80)","v":0},{"$f":"-SUM(Start:End!UD80)","v":0},{"$f":"-SUM(Start:End!UE80)","v":0},{"$f":"-SUM(Start:End!UF80)","v":0},{"$f":"-SUM(Start:End!UG80)","v":0},{"$f":"-SUM(Start:End!UH80)","v":0},{"$f":"-SUM(Start:End!UI80)","v":0},{"$f":"-SUM(Start:End!UJ80)","v":0},{"$f":"-SUM(Start:End!UK80)","v":0},{"$f":"-SUM(Start:End!UL80)","v":0},{"$f":"-SUM(Start:End!UM80)","v":0},{"$f":"-SUM(Start:End!UN80)","v":0},{"$f":"-SUM(Start:End!UO80)","v":0},{"$f":"-SUM(Start:End!UP80)","v":0},{"$f":"-SUM(Start:End!UQ80)","v":0},{"$f":"-SUM(Start:End!UR80)","v":0},{"$f":"-SUM(Start:End!US80)","v":0},{"$f":"-SUM(Start:End!UT80)","v":0},{"$f":"-SUM(Start:End!UU80)","v":0},{"$f":"-SUM(Start:End!UV80)","v":0},{"$f":"-SUM(Start:End!UW80)","v":0},{"$f":"-SUM(Start:End!UX80)","v":0},{"$f":"-SUM(Start:End!UY80)","v":0},{"$f":"-SUM(Start:End!UZ80)","v":0},{"$f":"-SUM(Start:End!VA80)","v":0},{"$f":"-SUM(Start:End!VB80)","v":0},{"$f":"-SUM(Start:End!VC80)","v":0},{"$f":"-SUM(Start:End!VD80)","v":0},{"$f":"-SUM(Start:End!VE80)","v":0},{"$f":"-SUM(Start:End!VF80)","v":0},{"$f":"-SUM(Start:End!VG80)","v":0},{"$f":"-SUM(Start:End!VH80)","v":0},{"$f":"-SUM(Start:End!VI80)","v":0},{"$f":"-SUM(Start:End!VJ80)","v":0},{"$f":"-SUM(Start:End!VK80)","v":0},{"$f":"-SUM(Start:End!VL80)","v":0},{"$f":"-SUM(Start:End!VM80)","v":0},{"$f":"-SUM(Start:End!VN80)","v":0},{"$f":"-SUM(Start:End!VO80)","v":0},{"$f":"-SUM(Start:End!VP80)","v":0},{"$f":"-SUM(Start:End!VQ80)","v":0},{"$f":"-SUM(Start:End!VR80)","v":0},{"$f":"-SUM(Start:End!VS80)","v":0},{"$f":"-SUM(Start:End!VT80)","v":0},{"$f":"-SUM(Start:End!VU80)","v":0},{"$f":"-SUM(Start:End!VV80)","v":0},{"$f":"-SUM(Start:End!VW80)","v":0},{"$f":"-SUM(Start:End!VX80)","v":0},{"$f":"-SUM(Start:End!VY80)","v":0},{"$f":"-SUM(Start:End!VZ80)","v":0},{"$f":"-SUM(Start:End!WA80)","v":0},{"$f":"-SUM(Start:End!WB80)","v":0},{"$f":"-SUM(Start:End!WC80)","v":0},{"$f":"-SUM(Start:End!WD80)","v":0},{"$f":"-SUM(Start:End!WE80)","v":0},{"$f":"-SUM(Start:End!WF80)","v":0},{"$f":"-SUM(Start:End!WG80)","v":0},{"$f":"-SUM(Start:End!WH80)","v":0},{"$f":"-SUM(Start:End!WI80)","v":0},{"$f":"-SUM(Start:End!WJ80)","v":0},{"$f":"-SUM(Start:End!WK80)","v":0},{"$f":"-SUM(Start:End!WL80)","v":0},{"$f":"-SUM(Start:End!WM80)","v":0},{"$f":"-SUM(Start:End!WN80)","v":0},{"$f":"-SUM(Start:End!WO80)","v":0},{"$f":"-SUM(Start:End!WP80)","v":0},{"$f":"-SUM(Start:End!WQ80)","v":0},{"$f":"-SUM(Start:End!WR80)","v":0},{"$f":"-SUM(Start:End!WS80)","v":0},{"$f":"-SUM(Start:End!WT80)","v":0},{"$f":"-SUM(Start:End!WU80)","v":0},{"$f":"-SUM(Start:End!WV80)","v":0},{"$f":"-SUM(Start:End!WW80)","v":0},{"$f":"-SUM(Start:End!WX80)","v":0},{"$f":"-SUM(Start:End!WY80)","v":0},{"$f":"-SUM(Start:End!WZ80)","v":0},{"$f":"-SUM(Start:End!XA80)","v":0},{"$f":"-SUM(Start:End!XB80)","v":0},{"$f":"-SUM(Start:End!XC80)","v":0},{"$f":"-SUM(Start:End!XD80)","v":0},{"$f":"-SUM(Start:End!XE80)","v":0},{"$f":"-SUM(Start:End!XF80)","v":0},{"$f":"-SUM(Start:End!XG80)","v":0},{"$f":"-SUM(Start:End!XH80)","v":0},{"$f":"-SUM(Start:End!XI80)","v":0},{"$f":"-SUM(Start:End!XJ80)","v":0},{"$f":"-SUM(Start:End!XK80)","v":0},{"$f":"-SUM(Start:End!XL80)","v":0},{"$f":"-SUM(Start:End!XM80)","v":0},{"$f":"-SUM(Start:End!XN80)","v":0},{"$f":"-SUM(Start:End!XO80)","v":0},{"$f":"-SUM(Start:End!XP80)","v":0},{"$f":"-SUM(Start:End!XQ80)","v":0},{"$f":"-SUM(Start:End!XR80)","v":0},{"$f":"-SUM(Start:End!XS80)","v":0},{"$f":"-SUM(Start:End!XT80)","v":0},{"$f":"-SUM(Start:End!XU80)","v":0},{"$f":"-SUM(Start:End!XV80)","v":0},{"$f":"-SUM(Start:End!XW80)","v":0},{"$f":"-SUM(Start:End!XX80)","v":0},{"$f":"-SUM(Start:End!XY80)","v":0},{"$f":"-SUM(Start:End!XZ80)","v":0},{"$f":"-SUM(Start:End!YA80)","v":0},{"$f":"-SUM(Start:End!YB80)","v":0},{"$f":"-SUM(Start:End!YC80)","v":0},{"$f":"-SUM(Start:End!YD80)","v":0},{"$f":"-SUM(Start:End!YE80)","v":0},{"$f":"-SUM(Start:End!YF80)","v":0},{"$f":"-SUM(Start:End!YG80)","v":0},{"$f":"-SUM(Start:End!YH80)","v":0},{"$f":"-SUM(Start:End!YI80)","v":0},{"$f":"-SUM(Start:End!YJ80)","v":0},{"$f":"-SUM(Start:End!YK80)","v":0},{"$f":"-SUM(Start:End!YL80)","v":0},{"$f":"-SUM(Start:End!YM80)","v":0},{"$f":"-SUM(Start:End!YN80)","v":0},{"$f":"-SUM(Start:End!YO80)","v":0},{"$f":"-SUM(Start:End!YP80)","v":0},{"$f":"-SUM(Start:End!YQ80)","v":0},{"$f":"-SUM(Start:End!YR80)","v":0},{"$f":"-SUM(Start:End!YS80)","v":0},{"$f":"-SUM(Start:End!YT80)","v":0},{"$f":"-SUM(Start:End!YU80)","v":0},{"$f":"-SUM(Start:End!YV80)","v":0},{"$f":"-SUM(Start:End!YW80)","v":0},{"$f":"-SUM(Start:End!YX80)","v":0},{"$f":"-SUM(Start:End!YY80)","v":0},{"$f":"-SUM(Start:End!YZ80)","v":0},{"$f":"-SUM(Start:End!ZA80)","v":0},{"$f":"-SUM(Start:End!ZB80)","v":0},{"$f":"-SUM(Start:End!ZC80)","v":0},{"$f":"-SUM(Start:End!ZD80)","v":0},{"$f":"-SUM(Start:End!ZE80)","v":0},{"$f":"-SUM(Start:End!ZF80)","v":0},{"$f":"-SUM(Start:End!ZG80)","v":0},{"$f":"-SUM(Start:End!ZH80)","v":0},{"$f":"-SUM(Start:End!ZI80)","v":0},{"$f":"-SUM(Start:End!ZJ80)","v":0},{"$f":"-SUM(Start:End!ZK80)","v":0},{"$f":"-SUM(Start:End!ZL80)","v":0},{"$f":"-SUM(Start:End!ZM80)","v":0},{"$f":"-SUM(Start:End!ZN80)","v":0},{"$f":"-SUM(Start:End!ZO80)","v":0},{"$f":"-SUM(Start:End!ZP80)","v":0},{"$f":"-SUM(Start:End!ZQ80)","v":0},{"$f":"-SUM(Start:End!ZR80)","v":0},{"$f":"-SUM(Start:End!ZS80)","v":0},{"$f":"-SUM(Start:End!ZT80)","v":0},{"$f":"-SUM(Start:End!ZU80)","v":0},{"$f":"-SUM(Start:End!ZV80)","v":0},{"$f":"-SUM(Start:End!ZW80)","v":0},{"$f":"-SUM(Start:End!ZX80)","v":0},{"$f":"-SUM(Start:End!ZY80)","v":0},{"$f":"-SUM(Start:End!ZZ80)","v":0},{"$f":"-SUM(Start:End!AAA80)","v":0},{"$f":"-SUM(Start:End!AAB80)","v":0},{"$f":"-SUM(Start:End!AAC80)","v":0},{"$f":"-SUM(Start:End!AAD80)","v":0},{"$f":"-SUM(Start:End!AAE80)","v":0},{"$f":"-SUM(Start:End!AAF80)","v":0},{"$f":"-SUM(Start:End!AAG80)","v":0},{"$f":"-SUM(Start:End!AAH80)","v":0},{"$f":"-SUM(Start:End!AAI80)","v":0},{"$f":"-SUM(Start:End!AAJ80)","v":0},{"$f":"-SUM(Start:End!AAK80)","v":0},{"$f":"-SUM(Start:End!AAL80)","v":0},{"$f":"-SUM(Start:End!AAM80)","v":0},{"$f":"-SUM(Start:End!AAN80)","v":0},{"$f":"-SUM(Start:End!AAO80)","v":0},{"$f":"-SUM(Start:End!AAP80)","v":0},{"$f":"-SUM(Start:End!AAQ80)","v":0},{"$f":"-SUM(Start:End!AAR80)","v":0},{"$f":"-SUM(Start:End!AAS80)","v":0},{"$f":"-SUM(Start:End!AAT80)","v":0},{"$f":"-SUM(Start:End!AAU80)","v":0},{"$f":"-SUM(Start:End!AAV80)","v":0},{"$f":"-SUM(Start:End!AAW80)","v":0},{"$f":"-SUM(Start:End!AAX80)","v":0},{"$f":"-SUM(Start:End!AAY80)","v":0},{"$f":"-SUM(Start:End!AAZ80)","v":0},{"$f":"-SUM(Start:End!ABA80)","v":0},{"$f":"-SUM(Start:End!ABB80)","v":0},{"$f":"-SUM(Start:End!ABC80)","v":0},{"$f":"-SUM(Start:End!ABD80)","v":0},{"$f":"-SUM(Start:End!ABE80)","v":0},{"$f":"-SUM(Start:End!ABF80)","v":0},{"$f":"-SUM(Start:End!ABG80)","v":0},{"$f":"-SUM(Start:End!ABH80)","v":0},{"$f":"-SUM(Start:End!ABI80)","v":0},{"$f":"-SUM(Start:End!ABJ80)","v":0},{"$f":"-SUM(Start:End!ABK80)","v":0},{"$f":"-SUM(Start:End!ABL80)","v":0},{"$f":"-SUM(Start:End!ABM80)","v":0},{"$f":"-SUM(Start:End!ABN80)","v":0},{"$f":"-SUM(Start:End!ABO80)","v":0},{"$f":"-SUM(Start:End!ABP80)","v":0},{"$f":"-SUM(Start:End!ABQ80)","v":0},{"$f":"-SUM(Start:End!ABR80)","v":0},{"$f":"-SUM(Start:End!ABS80)","v":0},{"$f":"-SUM(Start:End!ABT80)","v":0},{"$f":"-SUM(Start:End!ABU80)","v":0},{"$f":"-SUM(Start:End!ABV80)","v":0},{"$f":"-SUM(Start:End!ABW80)","v":0},{"$f":"-SUM(Start:End!ABX80)","v":0},{"$f":"-SUM(Start:End!ABY80)","v":0},{"$f":"-SUM(Start:End!ABZ80)","v":0}]
[null,null,null,"Investing Cash Flow",null,null,null,null,null,null,{"$f":"SUM(K34:K37)","v":-72000},{"$f":"SUM(L34:L37)","v":-72419.469429339544},-72841.382672597829,-73265.753967347526,-73692.597634108839,-74121.928076832832,0,0,0,0,0,-37777.777777777774,-38067.22687024749,-38358.893689170691,-38652.795226518509,-38948.948604452635,-39247.371076322859,-39548.0800276722,-39851.092977249747,-40156.427578031282,-40464.101618247703,-40774.133022421345,-41086.53985241022,-41401.340308460247,-41718.552730265612,-42038.195598037171,-77360.287533579074,-77921.227789376935,-78486.251235255681,-35713.941594719974,-35955.143850225126,-36197.975120212097,-36442.446406601986,-36688.568785619864,0,0,0,0,0,0,0,-88888.888888888891,-89409.208295619741,-89932.573440557055,-90459.00215221371,-90988.512363463378,-91521.122112151526,-92056.849541709802,-92595.712901774139,-93137.730548806445,0,0,0,-70000,-70407.958784185146,-70818.29514507878,-71231.022939156654,-71646.156103649846,-72063.708657015333,-72483.694699409461,-72906.128413164013,-94759.59549183659,-95300.695351699091,-95844.889516352923,-96392.195705076505,{"$f":"SUM(BX34:BX37)","v":-96942.631738747936},-97496.215540428268,-98052.965135948121,-76375.443671789006,0,0,0,0,0,0,0,0,-27636.363636363636,-27797.210658983437,-27958.993830983312,-28121.71860086736,-28285.390448850634,-28450.014887043719,-28615.59745963836,-28782.143743094166,-28949.659346326436,-29118.149910895041,-76934.679934723827,-47902.359476523692,-48159.028071737877,-48417.071938827801,-48676.498446722755,-48937.31500383596,-49199.529058276108,-49463.148098060075,-49728.179651326725,-49994.631286551921,-94262.510612764643,-94807.096880246827,-95354.848325986735,-95905.783456028206,-96459.920885248721,-107873.59179085023,-108401.0388316133,-56752.797546721093,-57005.879186800419,-57260.089411184199,-127515.43325264579,-128268.85296558612,-129026.94423686474,-129789.73721115854,-130557.26223368077,-131329.54985154478,-132106.63081513697,-73553.527167140244,-74075.69122114862,-74601.562171478639,-75131.166333768502,-75664.530210473866,-76201.680492194035,-151742.64405900761,-153077.25824019557,-154424.05737705203,-155783.15651443944,-157154.67181451211,-79033.105161742031,-79865.387257851413,-80706.433953125743,0,{"$f":"SUM(EJ34:EJ37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV34:GV37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH34:JH37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT34:LT37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF34:OF37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR34:QR37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD34:TD37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP34:VP37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB34:YB37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN34:AAN37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Cash Flow"]
[null,null,null,"Debt Issued",{"$f":"ROW('Template Model'!D157)","v":157},{"$f":"SUM(Start:End!F157)","v":8.9716647037337118},{"$f":"_xlfn.FORMULATEXT(K41)","v":"=SUM(Start:End!K157)"},{"$f":"MID(G41,FIND(\"!\",G41,1)+2,FIND(\")\",G41,1)-FIND(\"!\",G41,1)-2)","v":"157"},{"$f":"(VALUE(H41)-E41)=0","v":true},null,{"$f":"SUM(Start:End!K157)","v":49029.717448708849},{"$f":"SUM(Start:End!L157)","v":49029.717448708849},{"$f":"SUM(Start:End!M157)","v":49029.717448708849},{"$f":"SUM(Start:End!N157)","v":49029.717448708849},{"$f":"SUM(Start:End!O157)","v":49029.717448708849},{"$f":"SUM(Start:End!P157)","v":49029.717448708849},{"$f":"SUM(Start:End!Q157)","v":0},{"$f":"SUM(Start:End!R157)","v":0},{"$f":"SUM(Start:End!S157)","v":0},{"$f":"SUM(Start:End!T157)","v":0},{"$f":"SUM(Start:End!U157)","v":0},{"$f":"SUM(Start:End!V157)","v":30222.222222222226},{"$f":"SUM(Start:End!W157)","v":30222.222222222226},{"$f":"SUM(Start:End!X157)","v":30222.222222222226},{"$f":"SUM(Start:End!Y157)","v":30222.222222222226},{"$f":"SUM(Start:End!Z157)","v":30222.222222222226},{"$f":"SUM(Start:End!AA157)","v":30222.222222222226},{"$f":"SUM(Start:End!AB157)","v":30222.222222222226},{"$f":"SUM(Start:End!AC157)","v":30222.222222222226},{"$f":"SUM(Start:End!AD157)","v":30222.222222222226},{"$f":"SUM(Start:End!AE157)","v":30222.222222222226},{"$f":"SUM(Start:End!AF157)","v":30222.222222222226},{"$f":"SUM(Start:End!AG157)","v":30222.222222222226},{"$f":"SUM(Start:End!AH157)","v":30222.222222222226},{"$f":"SUM(Start:End!AI157)","v":30222.222222222226},{"$f":"SUM(Start:End!AJ157)","v":30222.222222222226},{"$f":"SUM(Start:End!AK157)","v":55864.781925542644},{"$f":"SUM(Start:End!AL157)","v":55864.781925542644},{"$f":"SUM(Start:End!AM157)","v":55864.781925542644},{"$f":"SUM(Start:End!AN157)","v":25642.559703320418},{"$f":"SUM(Start:End!AO157)","v":25642.559703320418},{"$f":"SUM(Start:End!AP157)","v":25642.559703320418},{"$f":"SUM(Start:End!AQ157)","v":25642.559703320418},{"$f":"SUM(Start:End!AR157)","v":25642.559703320418},{"$f":"SUM(Start:End!AS157)","v":0},{"$f":"SUM(Start:End!AT157)","v":0},{"$f":"SUM(Start:End!AU157)","v":0},{"$f":"SUM(Start:End!AV157)","v":0},{"$f":"SUM(Start:End!AW157)","v":0},{"$f":"SUM(Start:End!AX157)","v":0},{"$f":"SUM(Start:End!AY157)","v":0},{"$f":"SUM(Start:End!AZ157)","v":71111.111111111109},{"$f":"SUM(Start:End!BA157)","v":71111.111111111109},{"$f":"SUM(Start:End!BB157)","v":71111.111111111109},{"$f":"SUM(Start:End!BC157)","v":71111.111111111109},{"$f":"SUM(Start:End!BD157)","v":71111.111111111109},{"$f":"SUM(Start:End!BE157)","v":71111.111111111109},{"$f":"SUM(Start:End!BF157)","v":71111.111111111109},{"$f":"SUM(Start:End!BG157)","v":71111.111111111109},{"$f":"SUM(Start:End!BH157)","v":71111.111111111109},{"$f":"SUM(Start:End!BI157)","v":0},{"$f":"SUM(Start:End!BJ157)","v":0},{"$f":"SUM(Start:End!BK157)","v":0},{"$f":"SUM(Start:End!BL157)","v":56000},{"$f":"SUM(Start:End!BM157)","v":56000},{"$f":"SUM(Start:End!BN157)","v":56000},{"$f":"SUM(Start:End!BO157)","v":56000},{"$f":"SUM(Start:End!BP157)","v":56000},{"$f":"SUM(Start:End!BQ157)","v":56000},{"$f":"SUM(Start:End!BR157)","v":56000},{"$f":"SUM(Start:End!BS157)","v":56000},{"$f":"SUM(Start:End!BT157)","v":68053.269443725352},{"$f":"SUM(Start:End!BU157)","v":68053.269443725352},{"$f":"SUM(Start:End!BV157)","v":68053.269443725352},{"$f":"SUM(Start:End!BW157)","v":68053.269443725352},{"$f":"SUM(Start:End!BX157)","v":68053.269443725352},{"$f":"SUM(Start:End!BY157)","v":68053.269443725352},{"$f":"SUM(Start:End!BZ157)","v":68053.269443725352},{"$f":"SUM(Start:End!CA157)","v":56000},{"$f":"SUM(Start:End!CB157)","v":0},{"$f":"SUM(Start:End!CC157)","v":0},{"$f":"SUM(Start:End!CD157)","v":0},{"$f":"SUM(Start:End!CE157)","v":0},{"$f":"SUM(Start:End!CF157)","v":0},{"$f":"SUM(Start:End!CG157)","v":0},{"$f":"SUM(Start:End!CH157)","v":0},{"$f":"SUM(Start:End!CI157)","v":0},{"$f":"SUM(Start:End!CJ157)","v":22109.090909090912},{"$f":"SUM(Start:End!CK157)","v":22109.090909090912},{"$f":"SUM(Start:End!CL157)","v":22109.090909090912},{"$f":"SUM(Start:End!CM157)","v":22109.090909090912},{"$f":"SUM(Start:End!CN157)","v":22109.090909090912},{"$f":"SUM(Start:End!CO157)","v":22109.090909090912},{"$f":"SUM(Start:End!CP157)","v":22109.090909090912},{"$f":"SUM(Start:End!CQ157)","v":22109.090909090912},{"$f":"SUM(Start:End!CR157)","v":22109.090909090912},{"$f":"SUM(Start:End!CS157)","v":22109.090909090912},{"$f":"SUM(Start:End!CT157)","v":60226.737967914451},{"$f":"SUM(Start:End!CU157)","v":38117.647058823539},{"$f":"SUM(Start:End!CV157)","v":38117.647058823539},{"$f":"SUM(Start:End!CW157)","v":38117.647058823539},{"$f":"SUM(Start:End!CX157)","v":38117.647058823539},{"$f":"SUM(Start:End!CY157)","v":38117.647058823539},{"$f":"SUM(Start:End!CZ157)","v":38117.647058823539},{"$f":"SUM(Start:End!DA157)","v":38117.647058823539},{"$f":"SUM(Start:End!DB157)","v":38117.647058823539},{"$f":"SUM(Start:End!DC157)","v":38117.647058823539},{"$f":"SUM(Start:End!DD157)","v":70020.23401581854},{"$f":"SUM(Start:End!DE157)","v":70020.23401581854},{"$f":"SUM(Start:End!DF157)","v":70020.23401581854},{"$f":"SUM(Start:End!DG157)","v":70020.23401581854},{"$f":"SUM(Start:End!DH157)","v":70020.23401581854},{"$f":"SUM(Start:End!DI157)","v":75833.673741871055},{"$f":"SUM(Start:End!DJ157)","v":75833.673741871055},{"$f":"SUM(Start:End!DK157)","v":37716.026683047508},{"$f":"SUM(Start:End!DL157)","v":37716.026683047508},{"$f":"SUM(Start:End!DM157)","v":37716.026683047508},{"$f":"SUM(Start:End!DN157)","v":93716.026683047501},{"$f":"SUM(Start:End!DO157)","v":93716.026683047501},{"$f":"SUM(Start:End!DP157)","v":93716.026683047501},{"$f":"SUM(Start:End!DQ157)","v":93716.026683047501},{"$f":"SUM(Start:End!DR157)","v":93716.026683047501},{"$f":"SUM(Start:End!DS157)","v":93716.026683047501},{"$f":"SUM(Start:End!DT157)","v":93716.026683047501},{"$f":"SUM(Start:End!DU157)","v":56000},{"$f":"SUM(Start:End!DV157)","v":56000},{"$f":"SUM(Start:End!DW157)","v":56000},{"$f":"SUM(Start:End!DX157)","v":56000},{"$f":"SUM(Start:End!DY157)","v":56000},{"$f":"SUM(Start:End!DZ157)","v":56000},{"$f":"SUM(Start:End!EA157)","v":116000},{"$f":"SUM(Start:End!EB157)","v":116000},{"$f":"SUM(Start:End!EC157)","v":116000},{"$f":"SUM(Start:End!ED157)","v":116000},{"$f":"SUM(Start:End!EE157)","v":116000},{"$f":"SUM(Start:End!EF157)","v":60000},{"$f":"SUM(Start:End!EG157)","v":60000},{"$f":"SUM(Start:End!EH157)","v":60000},{"$f":"SUM(Start:End!EI157)","v":0},{"$f":"SUM(Start:End!EJ157)","v":0},{"$f":"SUM(Start:End!EK157)","v":0},{"$f":"SUM(Start:End!EL157)","v":0},{"$f":"SUM(Start:End!EM157)","v":0},{"$f":"SUM(Start:End!EN157)","v":0},{"$f":"SUM(Start:End!EO157)","v":0},{"$f":"SUM(Start:End!EP157)","v":0},{"$f":"SUM(Start:End!EQ157)","v":0},{"$f":"SUM(Start:End!ER157)","v":0},{"$f":"SUM(Start:End!ES157)","v":0},{"$f":"SUM(Start:End!ET157)","v":0},{"$f":"SUM(Start:End!EU157)","v":0},{"$f":"SUM(Start:End!EV157)","v":0},{"$f":"SUM(Start:End!EW157)","v":0},{"$f":"SUM(Start:End!EX157)","v":0},{"$f":"SUM(Start:End!EY157)","v":0},{"$f":"SUM(Start:End!EZ157)","v":0},{"$f":"SUM(Start:End!FA157)","v":0},{"$f":"SUM(Start:End!FB157)","v":0},{"$f":"SUM(Start:End!FC157)","v":0},{"$f":"SUM(Start:End!FD157)","v":0},{"$f":"SUM(Start:End!FE157)","v":0},{"$f":"SUM(Start:End!FF157)","v":0},{"$f":"SUM(Start:End!FG157)","v":0},{"$f":"SUM(Start:End!FH157)","v":0},{"$f":"SUM(Start:End!FI157)","v":0},{"$f":"SUM(Start:End!FJ157)","v":0},{"$f":"SUM(Start:End!FK157)","v":0},{"$f":"SUM(Start:End!FL157)","v":0},{"$f":"SUM(Start:End!FM157)","v":0},{"$f":"SUM(Start:End!FN157)","v":0},{"$f":"SUM(Start:End!FO157)","v":0},{"$f":"SUM(Start:End!FP157)","v":0},{"$f":"SUM(Start:End!FQ157)","v":0},{"$f":"SUM(Start:End!FR157)","v":0},{"$f":"SUM(Start:End!FS157)","v":0},{"$f":"SUM(Start:End!FT157)","v":0},{"$f":"SUM(Start:End!FU157)","v":0},{"$f":"SUM(Start:End!FV157)","v":0},{"$f":"SUM(Start:End!FW157)","v":0},{"$f":"SUM(Start:End!FX157)","v":0},{"$f":"SUM(Start:End!FY157)","v":0},{"$f":"SUM(Start:End!FZ157)","v":0},{"$f":"SUM(Start:End!GA157)","v":0},{"$f":"SUM(Start:End!GB157)","v":0},{"$f":"SUM(Start:End!GC157)","v":0},{"$f":"SUM(Start:End!GD157)","v":0},{"$f":"SUM(Start:End!GE157)","v":0},{"$f":"SUM(Start:End!GF157)","v":0},{"$f":"SUM(Start:End!GG157)","v":0},{"$f":"SUM(Start:End!GH157)","v":0},{"$f":"SUM(Start:End!GI157)","v":0},{"$f":"SUM(Start:End!GJ157)","v":0},{"$f":"SUM(Start:End!GK157)","v":0},{"$f":"SUM(Start:End!GL157)","v":0},{"$f":"SUM(Start:End!GM157)","v":0},{"$f":"SUM(Start:End!GN157)","v":0},{"$f":"SUM(Start:End!GO157)","v":0},{"$f":"SUM(Start:End!GP157)","v":0},{"$f":"SUM(Start:End!GQ157)","v":0},{"$f":"SUM(Start:End!GR157)","v":0},{"$f":"SUM(Start:End!GS157)","v":0},{"$f":"SUM(Start:End!GT157)","v":0},{"$f":"SUM(Start:End!GU157)","v":0},{"$f":"SUM(Start:End!GV157)","v":0},{"$f":"SUM(Start:End!GW157)","v":0},{"$f":"SUM(Start:End!GX157)","v":0},{"$f":"SUM(Start:End!GY157)","v":0},{"$f":"SUM(Start:End!GZ157)","v":0},{"$f":"SUM(Start:End!HA157)","v":0},{"$f":"SUM(Start:End!HB157)","v":0},{"$f":"SUM(Start:End!HC157)","v":0},{"$f":"SUM(Start:End!HD157)","v":0},{"$f":"SUM(Start:End!HE157)","v":0},{"$f":"SUM(Start:End!HF157)","v":0},{"$f":"SUM(Start:End!HG157)","v":0},{"$f":"SUM(Start:End!HH157)","v":0},{"$f":"SUM(Start:End!HI157)","v":0},{"$f":"SUM(Start:End!HJ157)","v":0},{"$f":"SUM(Start:End!HK157)","v":0},{"$f":"SUM(Start:End!HL157)","v":0},{"$f":"SUM(Start:End!HM157)","v":0},{"$f":"SUM(Start:End!HN157)","v":0},{"$f":"SUM(Start:End!HO157)","v":0},{"$f":"SUM(Start:End!HP157)","v":0},{"$f":"SUM(Start:End!HQ157)","v":0},{"$f":"SUM(Start:End!HR157)","v":0},{"$f":"SUM(Start:End!HS157)","v":0},{"$f":"SUM(Start:End!HT157)","v":0},{"$f":"SUM(Start:End!HU157)","v":0},{"$f":"SUM(Start:End!HV157)","v":0},{"$f":"SUM(Start:End!HW157)","v":0},{"$f":"SUM(Start:End!HX157)","v":0},{"$f":"SUM(Start:End!HY157)","v":0},{"$f":"SUM(Start:End!HZ157)","v":0},{"$f":"SUM(Start:End!IA157)","v":0},{"$f":"SUM(Start:End!IB157)","v":0},{"$f":"SUM(Start:End!IC157)","v":0},{"$f":"SUM(Start:End!ID157)","v":0},{"$f":"SUM(Start:End!IE157)","v":0},{"$f":"SUM(Start:End!IF157)","v":0},{"$f":"SUM(Start:End!IG157)","v":0},{"$f":"SUM(Start:End!IH157)","v":0},{"$f":"SUM(Start:End!II157)","v":0},{"$f":"SUM(Start:End!IJ157)","v":0},{"$f":"SUM(Start:End!IK157)","v":0},{"$f":"SUM(Start:End!IL157)","v":0},{"$f":"SUM(Start:End!IM157)","v":0},{"$f":"SUM(Start:End!IN157)","v":0},{"$f":"SUM(Start:End!IO157)","v":0},{"$f":"SUM(Start:End!IP157)","v":0},{"$f":"SUM(Start:End!IQ157)","v":0},{"$f":"SUM(Start:End!IR157)","v":0},{"$f":"SUM(Start:End!IS157)","v":0},{"$f":"SUM(Start:End!IT157)","v":0},{"$f":"SUM(Start:End!IU157)","v":0},{"$f":"SUM(Start:End!IV157)","v":0},{"$f":"SUM(Start:End!IW157)","v":0},{"$f":"SUM(Start:End!IX157)","v":0},{"$f":"SUM(Start:End!IY157)","v":0},{"$f":"SUM(Start:End!IZ157)","v":0},{"$f":"SUM(Start:End!JA157)","v":0},{"$f":"SUM(Start:End!JB157)","v":0},{"$f":"SUM(Start:End!JC157)","v":0},{"$f":"SUM(Start:End!JD157)","v":0},{"$f":"SUM(Start:End!JE157)","v":0},{"$f":"SUM(Start:End!JF157)","v":0},{"$f":"SUM(Start:End!JG157)","v":0},{"$f":"SUM(Start:End!JH157)","v":0},{"$f":"SUM(Start:End!JI157)","v":0},{"$f":"SUM(Start:End!JJ157)","v":0},{"$f":"SUM(Start:End!JK157)","v":0},{"$f":"SUM(Start:End!JL157)","v":0},{"$f":"SUM(Start:End!JM157)","v":0},{"$f":"SUM(Start:End!JN157)","v":0},{"$f":"SUM(Start:End!JO157)","v":0},{"$f":"SUM(Start:End!JP157)","v":0},{"$f":"SUM(Start:End!JQ157)","v":0},{"$f":"SUM(Start:End!JR157)","v":0},{"$f":"SUM(Start:End!JS157)","v":0},{"$f":"SUM(Start:End!JT157)","v":0},{"$f":"SUM(Start:End!JU157)","v":0},{"$f":"SUM(Start:End!JV157)","v":0},{"$f":"SUM(Start:End!JW157)","v":0},{"$f":"SUM(Start:End!JX157)","v":0},{"$f":"SUM(Start:End!JY157)","v":0},{"$f":"SUM(Start:End!JZ157)","v":0},{"$f":"SUM(Start:End!KA157)","v":0},{"$f":"SUM(Start:End!KB157)","v":0},{"$f":"SUM(Start:End!KC157)","v":0},{"$f":"SUM(Start:End!KD157)","v":0},{"$f":"SUM(Start:End!KE157)","v":0},{"$f":"SUM(Start:End!KF157)","v":0},{"$f":"SUM(Start:End!KG157)","v":0},{"$f":"SUM(Start:End!KH157)","v":0},{"$f":"SUM(Start:End!KI157)","v":0},{"$f":"SUM(Start:End!KJ157)","v":0},{"$f":"SUM(Start:End!KK157)","v":0},{"$f":"SUM(Start:End!KL157)","v":0},{"$f":"SUM(Start:End!KM157)","v":0},{"$f":"SUM(Start:End!KN157)","v":0},{"$f":"SUM(Start:End!KO157)","v":0},{"$f":"SUM(Start:End!KP157)","v":0},{"$f":"SUM(Start:End!KQ157)","v":0},{"$f":"SUM(Start:End!KR157)","v":0},{"$f":"SUM(Start:End!KS157)","v":0},{"$f":"SUM(Start:End!KT157)","v":0},{"$f":"SUM(Start:End!KU157)","v":0},{"$f":"SUM(Start:End!KV157)","v":0},{"$f":"SUM(Start:End!KW157)","v":0},{"$f":"SUM(Start:End!KX157)","v":0},{"$f":"SUM(Start:End!KY157)","v":0},{"$f":"SUM(Start:End!KZ157)","v":0},{"$f":"SUM(Start:End!LA157)","v":0},{"$f":"SUM(Start:End!LB157)","v":0},{"$f":"SUM(Start:End!LC157)","v":0},{"$f":"SUM(Start:End!LD157)","v":0},{"$f":"SUM(Start:End!LE157)","v":0},{"$f":"SUM(Start:End!LF157)","v":0},{"$f":"SUM(Start:End!LG157)","v":0},{"$f":"SUM(Start:End!LH157)","v":0},{"$f":"SUM(Start:End!LI157)","v":0},{"$f":"SUM(Start:End!LJ157)","v":0},{"$f":"SUM(Start:End!LK157)","v":0},{"$f":"SUM(Start:End!LL157)","v":0},{"$f":"SUM(Start:End!LM157)","v":0},{"$f":"SUM(Start:End!LN157)","v":0},{"$f":"SUM(Start:End!LO157)","v":0},{"$f":"SUM(Start:End!LP157)","v":0},{"$f":"SUM(Start:End!LQ157)","v":0},{"$f":"SUM(Start:End!LR157)","v":0},{"$f":"SUM(Start:End!LS157)","v":0},{"$f":"SUM(Start:End!LT157)","v":0},{"$f":"SUM(Start:End!LU157)","v":0},{"$f":"SUM(Start:End!LV157)","v":0},{"$f":"SUM(Start:End!LW157)","v":0},{"$f":"SUM(Start:End!LX157)","v":0},{"$f":"SUM(Start:End!LY157)","v":0},{"$f":"SUM(Start:End!LZ157)","v":0},{"$f":"SUM(Start:End!MA157)","v":0},{"$f":"SUM(Start:End!MB157)","v":0},{"$f":"SUM(Start:End!MC157)","v":0},{"$f":"SUM(Start:End!MD157)","v":0},{"$f":"SUM(Start:End!ME157)","v":0},{"$f":"SUM(Start:End!MF157)","v":0},{"$f":"SUM(Start:End!MG157)","v":0},{"$f":"SUM(Start:End!MH157)","v":0},{"$f":"SUM(Start:End!MI157)","v":0},{"$f":"SUM(Start:End!MJ157)","v":0},{"$f":"SUM(Start:End!MK157)","v":0},{"$f":"SUM(Start:End!ML157)","v":0},{"$f":"SUM(Start:End!MM157)","v":0},{"$f":"SUM(Start:End!MN157)","v":0},{"$f":"SUM(Start:End!MO157)","v":0},{"$f":"SUM(Start:End!MP157)","v":0},{"$f":"SUM(Start:End!MQ157)","v":0},{"$f":"SUM(Start:End!MR157)","v":0},{"$f":"SUM(Start:End!MS157)","v":0},{"$f":"SUM(Start:End!MT157)","v":0},{"$f":"SUM(Start:End!MU157)","v":0},{"$f":"SUM(Start:End!MV157)","v":0},{"$f":"SUM(Start:End!MW157)","v":0},{"$f":"SUM(Start:End!MX157)","v":0},{"$f":"SUM(Start:End!MY157)","v":0},{"$f":"SUM(Start:End!MZ157)","v":0},{"$f":"SUM(Start:End!NA157)","v":0},{"$f":"SUM(Start:End!NB157)","v":0},{"$f":"SUM(Start:End!NC157)","v":0},{"$f":"SUM(Start:End!ND157)","v":0},{"$f":"SUM(Start:End!NE157)","v":0},{"$f":"SUM(Start:End!NF157)","v":0},{"$f":"SUM(Start:End!NG157)","v":0},{"$f":"SUM(Start:End!NH157)","v":0},{"$f":"SUM(Start:End!NI157)","v":0},{"$f":"SUM(Start:End!NJ157)","v":0},{"$f":"SUM(Start:End!NK157)","v":0},{"$f":"SUM(Start:End!NL157)","v":0},{"$f":"SUM(Start:End!NM157)","v":0},{"$f":"SUM(Start:End!NN157)","v":0},{"$f":"SUM(Start:End!NO157)","v":0},{"$f":"SUM(Start:End!NP157)","v":0},{"$f":"SUM(Start:End!NQ157)","v":0},{"$f":"SUM(Start:End!NR157)","v":0},{"$f":"SUM(Start:End!NS157)","v":0},{"$f":"SUM(Start:End!NT157)","v":0},{"$f":"SUM(Start:End!NU157)","v":0},{"$f":"SUM(Start:End!NV157)","v":0},{"$f":"SUM(Start:End!NW157)","v":0},{"$f":"SUM(Start:End!NX157)","v":0},{"$f":"SUM(Start:End!NY157)","v":0},{"$f":"SUM(Start:End!NZ157)","v":0},{"$f":"SUM(Start:End!OA157)","v":0},{"$f":"SUM(Start:End!OB157)","v":0},{"$f":"SUM(Start:End!OC157)","v":0},{"$f":"SUM(Start:End!OD157)","v":0},{"$f":"SUM(Start:End!OE157)","v":0},{"$f":"SUM(Start:End!OF157)","v":0},{"$f":"SUM(Start:End!OG157)","v":0},{"$f":"SUM(Start:End!OH157)","v":0},{"$f":"SUM(Start:End!OI157)","v":0},{"$f":"SUM(Start:End!OJ157)","v":0},{"$f":"SUM(Start:End!OK157)","v":0},{"$f":"SUM(Start:End!OL157)","v":0},{"$f":"SUM(Start:End!OM157)","v":0},{"$f":"SUM(Start:End!ON157)","v":0},{"$f":"SUM(Start:End!OO157)","v":0},{"$f":"SUM(Start:End!OP157)","v":0},{"$f":"SUM(Start:End!OQ157)","v":0},{"$f":"SUM(Start:End!OR157)","v":0},{"$f":"SUM(Start:End!OS157)","v":0},{"$f":"SUM(Start:End!OT157)","v":0},{"$f":"SUM(Start:End!OU157)","v":0},{"$f":"SUM(Start:End!OV157)","v":0},{"$f":"SUM(Start:End!OW157)","v":0},{"$f":"SUM(Start:End!OX157)","v":0},{"$f":"SUM(Start:End!OY157)","v":0},{"$f":"SUM(Start:End!OZ157)","v":0},{"$f":"SUM(Start:End!PA157)","v":0},{"$f":"SUM(Start:End!PB157)","v":0},{"$f":"SUM(Start:End!PC157)","v":0},{"$f":"SUM(Start:End!PD157)","v":0},{"$f":"SUM(Start:End!PE157)","v":0},{"$f":"SUM(Start:End!PF157)","v":0},{"$f":"SUM(Start:End!PG157)","v":0},{"$f":"SUM(Start:End!PH157)","v":0},{"$f":"SUM(Start:End!PI157)","v":0},{"$f":"SUM(Start:End!PJ157)","v":0},{"$f":"SUM(Start:End!PK157)","v":0},{"$f":"SUM(Start:End!PL157)","v":0},{"$f":"SUM(Start:End!PM157)","v":0},{"$f":"SUM(Start:End!PN157)","v":0},{"$f":"SUM(Start:End!PO157)","v":0},{"$f":"SUM(Start:End!PP157)","v":0},{"$f":"SUM(Start:End!PQ157)","v":0},{"$f":"SUM(Start:End!PR157)","v":0},{"$f":"SUM(Start:End!PS157)","v":0},{"$f":"SUM(Start:End!PT157)","v":0},{"$f":"SUM(Start:End!PU157)","v":0},{"$f":"SUM(Start:End!PV157)","v":0},{"$f":"SUM(Start:End!PW157)","v":0},{"$f":"SUM(Start:End!PX157)","v":0},{"$f":"SUM(Start:End!PY157)","v":0},{"$f":"SUM(Start:End!PZ157)","v":0},{"$f":"SUM(Start:End!QA157)","v":0},{"$f":"SUM(Start:End!QB157)","v":0},{"$f":"SUM(Start:End!QC157)","v":0},{"$f":"SUM(Start:End!QD157)","v":0},{"$f":"SUM(Start:End!QE157)","v":0},{"$f":"SUM(Start:End!QF157)","v":0},{"$f":"SUM(Start:End!QG157)","v":0},{"$f":"SUM(Start:End!QH157)","v":0},{"$f":"SUM(Start:End!QI157)","v":0},{"$f":"SUM(Start:End!QJ157)","v":0},{"$f":"SUM(Start:End!QK157)","v":0},{"$f":"SUM(Start:End!QL157)","v":0},{"$f":"SUM(Start:End!QM157)","v":0},{"$f":"SUM(Start:End!QN157)","v":0},{"$f":"SUM(Start:End!QO157)","v":0},{"$f":"SUM(Start:End!QP157)","v":0},{"$f":"SUM(Start:End!QQ157)","v":0},{"$f":"SUM(Start:End!QR157)","v":0},{"$f":"SUM(Start:End!QS157)","v":0},{"$f":"SUM(Start:End!QT157)","v":0},{"$f":"SUM(Start:End!QU157)","v":0},{"$f":"SUM(Start:End!QV157)","v":0},{"$f":"SUM(Start:End!QW157)","v":0},{"$f":"SUM(Start:End!QX157)","v":0},{"$f":"SUM(Start:End!QY157)","v":0},{"$f":"SUM(Start:End!QZ157)","v":0},{"$f":"SUM(Start:End!RA157)","v":0},{"$f":"SUM(Start:End!RB157)","v":0},{"$f":"SUM(Start:End!RC157)","v":0},{"$f":"SUM(Start:End!RD157)","v":0},{"$f":"SUM(Start:End!RE157)","v":0},{"$f":"SUM(Start:End!RF157)","v":0},{"$f":"SUM(Start:End!RG157)","v":0},{"$f":"SUM(Start:End!RH157)","v":0},{"$f":"SUM(Start:End!RI157)","v":0},{"$f":"SUM(Start:End!RJ157)","v":0},{"$f":"SUM(Start:End!RK157)","v":0},{"$f":"SUM(Start:End!RL157)","v":0},{"$f":"SUM(Start:End!RM157)","v":0},{"$f":"SUM(Start:End!RN157)","v":0},{"$f":"SUM(Start:End!RO157)","v":0},{"$f":"SUM(Start:End!RP157)","v":0},{"$f":"SUM(Start:End!RQ157)","v":0},{"$f":"SUM(Start:End!RR157)","v":0},{"$f":"SUM(Start:End!RS157)","v":0},{"$f":"SUM(Start:End!RT157)","v":0},{"$f":"SUM(Start:End!RU157)","v":0},{"$f":"SUM(Start:End!RV157)","v":0},{"$f":"SUM(Start:End!RW157)","v":0},{"$f":"SUM(Start:End!RX157)","v":0},{"$f":"SUM(Start:End!RY157)","v":0},{"$f":"SUM(Start:End!RZ157)","v":0},{"$f":"SUM(Start:End!SA157)","v":0},{"$f":"SUM(Start:End!SB157)","v":0},{"$f":"SUM(Start:End!SC157)","v":0},{"$f":"SUM(Start:End!SD157)","v":0},{"$f":"SUM(Start:End!SE157)","v":0},{"$f":"SUM(Start:End!SF157)","v":0},{"$f":"SUM(Start:End!SG157)","v":0},{"$f":"SUM(Start:End!SH157)","v":0},{"$f":"SUM(Start:End!SI157)","v":0},{"$f":"SUM(Start:End!SJ157)","v":0},{"$f":"SUM(Start:End!SK157)","v":0},{"$f":"SUM(Start:End!SL157)","v":0},{"$f":"SUM(Start:End!SM157)","v":0},{"$f":"SUM(Start:End!SN157)","v":0},{"$f":"SUM(Start:End!SO157)","v":0},{"$f":"SUM(Start:End!SP157)","v":0},{"$f":"SUM(Start:End!SQ157)","v":0},{"$f":"SUM(Start:End!SR157)","v":0},{"$f":"SUM(Start:End!SS157)","v":0},{"$f":"SUM(Start:End!ST157)","v":0},{"$f":"SUM(Start:End!SU157)","v":0},{"$f":"SUM(Start:End!SV157)","v":0},{"$f":"SUM(Start:End!SW157)","v":0},{"$f":"SUM(Start:End!SX157)","v":0},{"$f":"SUM(Start:End!SY157)","v":0},{"$f":"SUM(Start:End!SZ157)","v":0},{"$f":"SUM(Start:End!TA157)","v":0},{"$f":"SUM(Start:End!TB157)","v":0},{"$f":"SUM(Start:End!TC157)","v":0},{"$f":"SUM(Start:End!TD157)","v":0},{"$f":"SUM(Start:End!TE157)","v":0},{"$f":"SUM(Start:End!TF157)","v":0},{"$f":"SUM(Start:End!TG157)","v":0},{"$f":"SUM(Start:End!TH157)","v":0},{"$f":"SUM(Start:End!TI157)","v":0},{"$f":"SUM(Start:End!TJ157)","v":0},{"$f":"SUM(Start:End!TK157)","v":0},{"$f":"SUM(Start:End!TL157)","v":0},{"$f":"SUM(Start:End!TM157)","v":0},{"$f":"SUM(Start:End!TN157)","v":0},{"$f":"SUM(Start:End!TO157)","v":0},{"$f":"SUM(Start:End!TP157)","v":0},{"$f":"SUM(Start:End!TQ157)","v":0},{"$f":"SUM(Start:End!TR157)","v":0},{"$f":"SUM(Start:End!TS157)","v":0},{"$f":"SUM(Start:End!TT157)","v":0},{"$f":"SUM(Start:End!TU157)","v":0},{"$f":"SUM(Start:End!TV157)","v":0},{"$f":"SUM(Start:End!TW157)","v":0},{"$f":"SUM(Start:End!TX157)","v":0},{"$f":"SUM(Start:End!TY157)","v":0},{"$f":"SUM(Start:End!TZ157)","v":0},{"$f":"SUM(Start:End!UA157)","v":0},{"$f":"SUM(Start:End!UB157)","v":0},{"$f":"SUM(Start:End!UC157)","v":0},{"$f":"SUM(Start:End!UD157)","v":0},{"$f":"SUM(Start:End!UE157)","v":0},{"$f":"SUM(Start:End!UF157)","v":0},{"$f":"SUM(Start:End!UG157)","v":0},{"$f":"SUM(Start:End!UH157)","v":0},{"$f":"SUM(Start:End!UI157)","v":0},{"$f":"SUM(Start:End!UJ157)","v":0},{"$f":"SUM(Start:End!UK157)","v":0},{"$f":"SUM(Start:End!UL157)","v":0},{"$f":"SUM(Start:End!UM157)","v":0},{"$f":"SUM(Start:End!UN157)","v":0},{"$f":"SUM(Start:End!UO157)","v":0},{"$f":"SUM(Start:End!UP157)","v":0},{"$f":"SUM(Start:End!UQ157)","v":0},{"$f":"SUM(Start:End!UR157)","v":0},{"$f":"SUM(Start:End!US157)","v":0},{"$f":"SUM(Start:End!UT157)","v":0},{"$f":"SUM(Start:End!UU157)","v":0},{"$f":"SUM(Start:End!UV157)","v":0},{"$f":"SUM(Start:End!UW157)","v":0},{"$f":"SUM(Start:End!UX157)","v":0},{"$f":"SUM(Start:End!UY157)","v":0},{"$f":"SUM(Start:End!UZ157)","v":0},{"$f":"SUM(Start:End!VA157)","v":0},{"$f":"SUM(Start:End!VB157)","v":0},{"$f":"SUM(Start:End!VC157)","v":0},{"$f":"SUM(Start:End!VD157)","v":0},{"$f":"SUM(Start:End!VE157)","v":0},{"$f":"SUM(Start:End!VF157)","v":0},{"$f":"SUM(Start:End!VG157)","v":0},{"$f":"SUM(Start:End!VH157)","v":0},{"$f":"SUM(Start:End!VI157)","v":0},{"$f":"SUM(Start:End!VJ157)","v":0},{"$f":"SUM(Start:End!VK157)","v":0},{"$f":"SUM(Start:End!VL157)","v":0},{"$f":"SUM(Start:End!VM157)","v":0},{"$f":"SUM(Start:End!VN157)","v":0},{"$f":"SUM(Start:End!VO157)","v":0},{"$f":"SUM(Start:End!VP157)","v":0},{"$f":"SUM(Start:End!VQ157)","v":0},{"$f":"SUM(Start:End!VR157)","v":0},{"$f":"SUM(Start:End!VS157)","v":0},{"$f":"SUM(Start:End!VT157)","v":0},{"$f":"SUM(Start:End!VU157)","v":0},{"$f":"SUM(Start:End!VV157)","v":0},{"$f":"SUM(Start:End!VW157)","v":0},{"$f":"SUM(Start:End!VX157)","v":0},{"$f":"SUM(Start:End!VY157)","v":0},{"$f":"SUM(Start:End!VZ157)","v":0},{"$f":"SUM(Start:End!WA157)","v":0},{"$f":"SUM(Start:End!WB157)","v":0},{"$f":"SUM(Start:End!WC157)","v":0},{"$f":"SUM(Start:End!WD157)","v":0},{"$f":"SUM(Start:End!WE157)","v":0},{"$f":"SUM(Start:End!WF157)","v":0},{"$f":"SUM(Start:End!WG157)","v":0},{"$f":"SUM(Start:End!WH157)","v":0},{"$f":"SUM(Start:End!WI157)","v":0},{"$f":"SUM(Start:End!WJ157)","v":0},{"$f":"SUM(Start:End!WK157)","v":0},{"$f":"SUM(Start:End!WL157)","v":0},{"$f":"SUM(Start:End!WM157)","v":0},{"$f":"SUM(Start:End!WN157)","v":0},{"$f":"SUM(Start:End!WO157)","v":0},{"$f":"SUM(Start:End!WP157)","v":0},{"$f":"SUM(Start:End!WQ157)","v":0},{"$f":"SUM(Start:End!WR157)","v":0},{"$f":"SUM(Start:End!WS157)","v":0},{"$f":"SUM(Start:End!WT157)","v":0},{"$f":"SUM(Start:End!WU157)","v":0},{"$f":"SUM(Start:End!WV157)","v":0},{"$f":"SUM(Start:End!WW157)","v":0},{"$f":"SUM(Start:End!WX157)","v":0},{"$f":"SUM(Start:End!WY157)","v":0},{"$f":"SUM(Start:End!WZ157)","v":0},{"$f":"SUM(Start:End!XA157)","v":0},{"$f":"SUM(Start:End!XB157)","v":0},{"$f":"SUM(Start:End!XC157)","v":0},{"$f":"SUM(Start:End!XD157)","v":0},{"$f":"SUM(Start:End!XE157)","v":0},{"$f":"SUM(Start:End!XF157)","v":0},{"$f":"SUM(Start:End!XG157)","v":0},{"$f":"SUM(Start:End!XH157)","v":0},{"$f":"SUM(Start:End!XI157)","v":0},{"$f":"SUM(Start:End!XJ157)","v":0},{"$f":"SUM(Start:End!XK157)","v":0},{"$f":"SUM(Start:End!XL157)","v":0},{"$f":"SUM(Start:End!XM157)","v":0},{"$f":"SUM(Start:End!XN157)","v":0},{"$f":"SUM(Start:End!XO157)","v":0},{"$f":"SUM(Start:End!XP157)","v":0},{"$f":"SUM(Start:End!XQ157)","v":0},{"$f":"SUM(Start:End!XR157)","v":0},{"$f":"SUM(Start:End!XS157)","v":0},{"$f":"SUM(Start:End!XT157)","v":0},{"$f":"SUM(Start:End!XU157)","v":0},{"$f":"SUM(Start:End!XV157)","v":0},{"$f":"SUM(Start:End!XW157)","v":0},{"$f":"SUM(Start:End!XX157)","v":0},{"$f":"SUM(Start:End!XY157)","v":0},{"$f":"SUM(Start:End!XZ157)","v":0},{"$f":"SUM(Start:End!YA157)","v":0},{"$f":"SUM(Start:End!YB157)","v":0},{"$f":"SUM(Start:End!YC157)","v":0},{"$f":"SUM(Start:End!YD157)","v":0},{"$f":"SUM(Start:End!YE157)","v":0},{"$f":"SUM(Start:End!YF157)","v":0},{"$f":"SUM(Start:End!YG157)","v":0},{"$f":"SUM(Start:End!YH157)","v":0},{"$f":"SUM(Start:End!YI157)","v":0},{"$f":"SUM(Start:End!YJ157)","v":0},{"$f":"SUM(Start:End!YK157)","v":0},{"$f":"SUM(Start:End!YL157)","v":0},{"$f":"SUM(Start:End!YM157)","v":0},{"$f":"SUM(Start:End!YN157)","v":0},{"$f":"SUM(Start:End!YO157)","v":0},{"$f":"SUM(Start:End!YP157)","v":0},{"$f":"SUM(Start:End!YQ157)","v":0},{"$f":"SUM(Start:End!YR157)","v":0},{"$f":"SUM(Start:End!YS157)","v":0},{"$f":"SUM(Start:End!YT157)","v":0},{"$f":"SUM(Start:End!YU157)","v":0},{"$f":"SUM(Start:End!YV157)","v":0},{"$f":"SUM(Start:End!YW157)","v":0},{"$f":"SUM(Start:End!YX157)","v":0},{"$f":"SUM(Start:End!YY157)","v":0},{"$f":"SUM(Start:End!YZ157)","v":0},{"$f":"SUM(Start:End!ZA157)","v":0},{"$f":"SUM(Start:End!ZB157)","v":0},{"$f":"SUM(Start:End!ZC157)","v":0},{"$f":"SUM(Start:End!ZD157)","v":0},{"$f":"SUM(Start:End!ZE157)","v":0},{"$f":"SUM(Start:End!ZF157)","v":0},{"$f":"SUM(Start:End!ZG157)","v":0},{"$f":"SUM(Start:End!ZH157)","v":0},{"$f":"SUM(Start:End!ZI157)","v":0},{"$f":"SUM(Start:End!ZJ157)","v":0},{"$f":"SUM(Start:End!ZK157)","v":0},{"$f":"SUM(Start:End!ZL157)","v":0},{"$f":"SUM(Start:End!ZM157)","v":0},{"$f":"SUM(Start:End!ZN157)","v":0},{"$f":"SUM(Start:End!ZO157)","v":0},{"$f":"SUM(Start:End!ZP157)","v":0},{"$f":"SUM(Start:End!ZQ157)","v":0},{"$f":"SUM(Start:End!ZR157)","v":0},{"$f":"SUM(Start:End!ZS157)","v":0},{"$f":"SUM(Start:End!ZT157)","v":0},{"$f":"SUM(Start:End!ZU157)","v":0},{"$f":"SUM(Start:End!ZV157)","v":0},{"$f":"SUM(Start:End!ZW157)","v":0},{"$f":"SUM(Start:End!ZX157)","v":0},{"$f":"SUM(Start:End!ZY157)","v":0},{"$f":"SUM(Start:End!ZZ157)","v":0},{"$f":"SUM(Start:End!AAA157)","v":0},{"$f":"SUM(Start:End!AAB157)","v":0},{"$f":"SUM(Start:End!AAC157)","v":0},{"$f":"SUM(Start:End!AAD157)","v":0},{"$f":"SUM(Start:End!AAE157)","v":0},{"$f":"SUM(Start:End!AAF157)","v":0},{"$f":"SUM(Start:End!AAG157)","v":0},{"$f":"SUM(Start:End!AAH157)","v":0},{"$f":"SUM(Start:End!AAI157)","v":0},{"$f":"SUM(Start:End!AAJ157)","v":0},{"$f":"SUM(Start:End!AAK157)","v":0},{"$f":"SUM(Start:End!AAL157)","v":0},{"$f":"SUM(Start:End!AAM157)","v":0},{"$f":"SUM(Start:End!AAN157)","v":0},{"$f":"SUM(Start:End!AAO157)","v":0},{"$f":"SUM(Start:End!AAP157)","v":0},{"$f":"SUM(Start:End!AAQ157)","v":0},{"$f":"SUM(Start:End!AAR157)","v":0},{"$f":"SUM(Start:End!AAS157)","v":0},{"$f":"SUM(Start:End!AAT157)","v":0},{"$f":"SUM(Start:End!AAU157)","v":0},{"$f":"SUM(Start:End!AAV157)","v":0},{"$f":"SUM(Start:End!AAW157)","v":0},{"$f":"SUM(Start:End!AAX157)","v":0},{"$f":"SUM(Start:End!AAY157)","v":0},{"$f":"SUM(Start:End!AAZ157)","v":0},{"$f":"SUM(Start:End!ABA157)","v":0},{"$f":"SUM(Start:End!ABB157)","v":0},{"$f":"SUM(Start:End!ABC157)","v":0},{"$f":"SUM(Start:End!ABD157)","v":0},{"$f":"SUM(Start:End!ABE157)","v":0},{"$f":"SUM(Start:End!ABF157)","v":0},{"$f":"SUM(Start:End!ABG157)","v":0},{"$f":"SUM(Start:End!ABH157)","v":0},{"$f":"SUM(Start:End!ABI157)","v":0},{"$f":"SUM(Start:End!ABJ157)","v":0},{"$f":"SUM(Start:End!ABK157)","v":0},{"$f":"SUM(Start:End!ABL157)","v":0},{"$f":"SUM(Start:End!ABM157)","v":0},{"$f":"SUM(Start:End!ABN157)","v":0},{"$f":"SUM(Start:End!ABO157)","v":0},{"$f":"SUM(Start:End!ABP157)","v":0},{"$f":"SUM(Start:End!ABQ157)","v":0},{"$f":"SUM(Start:End!ABR157)","v":0},{"$f":"SUM(Start:End!ABS157)","v":0},{"$f":"SUM(Start:End!ABT157)","v":0},{"$f":"SUM(Start:End!ABU157)","v":0},{"$f":"SUM(Start:End!ABV157)","v":0},{"$f":"SUM(Start:End!ABW157)","v":0},{"$f":"SUM(Start:End!ABX157)","v":0},{"$f":"SUM(Start:End!ABY157)","v":0},{"$f":"SUM(Start:End!ABZ157)","v":0}]
[null,null,null,"Equity Issued",{"$f":"ROW('Template Model'!D158)","v":158},{"$f":"SUM(Start:End!F158)","v":0},{"$f":"_xlfn.FORMULATEXT(K42)","v":"=SUM(Start:End!K158)"},{"$f":"MID(G42,FIND(\"!\",G42,1)+2,FIND(\")\",G42,1)-FIND(\"!\",G42,1)-2)","v":"158"},{"$f":"(VALUE(H42)-E42)=0","v":true},null,{"$f":"SUM(Start:End!K158)","v":22970.282551291151},{"$f":"SUM(Start:End!L158)","v":22970.282551291151},{"$f":"SUM(Start:End!M158)","v":22970.282551291151},{"$f":"SUM(Start:End!N158)","v":22970.282551291151},{"$f":"SUM(Start:End!O158)","v":22970.282551291151},{"$f":"SUM(Start:End!P158)","v":22970.282551291151},{"$f":"SUM(Start:End!Q158)","v":0},{"$f":"SUM(Start:End!R158)","v":0},{"$f":"SUM(Start:End!S158)","v":0},{"$f":"SUM(Start:End!T158)","v":0},{"$f":"SUM(Start:End!U158)","v":0},{"$f":"SUM(Start:End!V158)","v":7555.5555555555475},{"$f":"SUM(Start:End!W158)","v":7555.5555555555475},{"$f":"SUM(Start:End!X158)","v":7555.5555555555475},{"$f":"SUM(Start:End!Y158)","v":7555.5555555555475},{"$f":"SUM(Start:End!Z158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AA158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AB158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AC158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AD158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AE158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AF158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AG158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AH158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AI158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AJ158)","v":7555.5555555555475},{"$f":"SUM(Start:End!AK158)","v":16912.99585223513},{"$f":"SUM(Start:End!AL158)","v":16912.99585223513},{"$f":"SUM(Start:End!AM158)","v":16912.99585223513},{"$f":"SUM(Start:End!AN158)","v":9357.4402966795824},{"$f":"SUM(Start:End!AO158)","v":9357.4402966795824},{"$f":"SUM(Start:End!AP158)","v":9357.4402966795824},{"$f":"SUM(Start:End!AQ158)","v":9357.4402966795824},{"$f":"SUM(Start:End!AR158)","v":9357.4402966795824},{"$f":"SUM(Start:End!AS158)","v":0},{"$f":"SUM(Start:End!AT158)","v":0},{"$f":"SUM(Start:End!AU158)","v":0},{"$f":"SUM(Start:End!AV158)","v":0},{"$f":"SUM(Start:End!AW158)","v":0},{"$f":"SUM(Start:End!AX158)","v":0},{"$f":"SUM(Start:End!AY158)","v":0},{"$f":"SUM(Start:End!AZ158)","v":17777.777777777781},{"$f":"SUM(Start:End!BA158)","v":17777.777777777781},{"$f":"SUM(Start:End!BB158)","v":17777.777777777781},{"$f":"SUM(Start:End!BC158)","v":17777.777777777781},{"$f":"SUM(Start:End!BD158)","v":17777.777777777781},{"$f":"SUM(Start:End!BE158)","v":17777.777777777781},{"$f":"SUM(Start:End!BF158)","v":17777.777777777781},{"$f":"SUM(Start:End!BG158)","v":17777.777777777781},{"$f":"SUM(Start:End!BH158)","v":17777.777777777781},{"$f":"SUM(Start:End!BI158)","v":0},{"$f":"SUM(Start:End!BJ158)","v":0},{"$f":"SUM(Start:End!BK158)","v":0},{"$f":"SUM(Start:End!BL158)","v":14000},{"$f":"SUM(Start:End!BM158)","v":14000},{"$f":"SUM(Start:End!BN158)","v":14000},{"$f":"SUM(Start:End!BO158)","v":14000},{"$f":"SUM(Start:End!BP158)","v":14000},{"$f":"SUM(Start:End!BQ158)","v":14000},{"$f":"SUM(Start:End!BR158)","v":14000},{"$f":"SUM(Start:End!BS158)","v":14000},{"$f":"SUM(Start:End!BT158)","v":23375.301984846068},{"$f":"SUM(Start:End!BU158)","v":23375.301984846068},{"$f":"SUM(Start:End!BV158)","v":23375.301984846068},{"$f":"SUM(Start:End!BW158)","v":23375.301984846068},{"$f":"SUM(Start:End!BX158)","v":23375.301984846068},{"$f":"SUM(Start:End!BY158)","v":23375.301984846068},{"$f":"SUM(Start:End!BZ158)","v":23375.301984846068},{"$f":"SUM(Start:End!CA158)","v":14000},{"$f":"SUM(Start:End!CB158)","v":0},{"$f":"SUM(Start:End!CC158)","v":0},{"$f":"SUM(Start:End!CD158)","v":0},{"$f":"SUM(Start:End!CE158)","v":0},{"$f":"SUM(Start:End!CF158)","v":0},{"$f":"SUM(Start:End!CG158)","v":0},{"$f":"SUM(Start:End!CH158)","v":0},{"$f":"SUM(Start:End!CI158)","v":0},{"$f":"SUM(Start:End!CJ158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CK158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CL158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CM158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CN158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CO158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CP158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CQ158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CR158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CS158)","v":5527.2727272727243},{"$f":"SUM(Start:End!CT158)","v":15056.684491978598},{"$f":"SUM(Start:End!CU158)","v":9529.4117647058738},{"$f":"SUM(Start:End!CV158)","v":9529.4117647058738},{"$f":"SUM(Start:End!CW158)","v":9529.4117647058738},{"$f":"SUM(Start:End!CX158)","v":9529.4117647058738},{"$f":"SUM(Start:End!CY158)","v":9529.4117647058738},{"$f":"SUM(Start:End!CZ158)","v":9529.4117647058738},{"$f":"SUM(Start:End!DA158)","v":9529.4117647058738},{"$f":"SUM(Start:End!DB158)","v":9529.4117647058738},{"$f":"SUM(Start:End!DC158)","v":9529.4117647058738},{"$f":"SUM(Start:End!DD158)","v":21626.82480771088},{"$f":"SUM(Start:End!DE158)","v":21626.82480771088},{"$f":"SUM(Start:End!DF158)","v":21626.82480771088},{"$f":"SUM(Start:End!DG158)","v":21626.82480771088},{"$f":"SUM(Start:End!DH158)","v":21626.82480771088},{"$f":"SUM(Start:End!DI158)","v":28063.385081658365},{"$f":"SUM(Start:End!DJ158)","v":28063.385081658365},{"$f":"SUM(Start:End!DK158)","v":18533.973316952492},{"$f":"SUM(Start:End!DL158)","v":18533.973316952492},{"$f":"SUM(Start:End!DM158)","v":18533.973316952492},{"$f":"SUM(Start:End!DN158)","v":32533.973316952492},{"$f":"SUM(Start:End!DO158)","v":32533.973316952492},{"$f":"SUM(Start:End!DP158)","v":32533.973316952492},{"$f":"SUM(Start:End!DQ158)","v":32533.973316952492},{"$f":"SUM(Start:End!DR158)","v":32533.973316952492},{"$f":"SUM(Start:End!DS158)","v":32533.973316952492},{"$f":"SUM(Start:End!DT158)","v":32533.973316952492},{"$f":"SUM(Start:End!DU158)","v":14000},{"$f":"SUM(Start:End!DV158)","v":14000},{"$f":"SUM(Start:End!DW158)","v":14000},{"$f":"SUM(Start:End!DX158)","v":14000},{"$f":"SUM(Start:End!DY158)","v":14000},{"$f":"SUM(Start:End!DZ158)","v":14000},{"$f":"SUM(Start:End!EA158)","v":29000},{"$f":"SUM(Start:End!EB158)","v":29000},{"$f":"SUM(Start:End!EC158)","v":29000},{"$f":"SUM(Start:End!ED158)","v":29000},{"$f":"SUM(Start:End!EE158)","v":29000},{"$f":"SUM(Start:End!EF158)","v":15000},{"$f":"SUM(Start:End!EG158)","v":15000},{"$f":"SUM(Start:End!EH158)","v":15000},{"$f":"SUM(Start:End!EI158)","v":0},{"$f":"SUM(Start:End!EJ158)","v":0},{"$f":"SUM(Start:End!EK158)","v":0},{"$f":"SUM(Start:End!EL158)","v":0},{"$f":"SUM(Start:End!EM158)","v":0},{"$f":"SUM(Start:End!EN158)","v":0},{"$f":"SUM(Start:End!EO158)","v":0},{"$f":"SUM(Start:End!EP158)","v":0},{"$f":"SUM(Start:End!EQ158)","v":0},{"$f":"SUM(Start:End!ER158)","v":0},{"$f":"SUM(Start:End!ES158)","v":0},{"$f":"SUM(Start:End!ET158)","v":0},{"$f":"SUM(Start:End!EU158)","v":0},{"$f":"SUM(Start:End!EV158)","v":0},{"$f":"SUM(Start:End!EW158)","v":0},{"$f":"SUM(Start:End!EX158)","v":0},{"$f":"SUM(Start:End!EY158)","v":0},{"$f":"SUM(Start:End!EZ158)","v":0},{"$f":"SUM(Start:End!FA158)","v":0},{"$f":"SUM(Start:End!FB158)","v":0},{"$f":"SUM(Start:End!FC158)","v":0},{"$f":"SUM(Start:End!FD158)","v":0},{"$f":"SUM(Start:End!FE158)","v":0},{"$f":"SUM(Start:End!FF158)","v":0},{"$f":"SUM(Start:End!FG158)","v":0},{"$f":"SUM(Start:End!FH158)","v":0},{"$f":"SUM(Start:End!FI158)","v":0},{"$f":"SUM(Start:End!FJ158)","v":0},{"$f":"SUM(Start:End!FK158)","v":0},{"$f":"SUM(Start:End!FL158)","v":0},{"$f":"SUM(Start:End!FM158)","v":0},{"$f":"SUM(Start:End!FN158)","v":0},{"$f":"SUM(Start:End!FO158)","v":0},{"$f":"SUM(Start:End!FP158)","v":0},{"$f":"SUM(Start:End!FQ158)","v":0},{"$f":"SUM(Start:End!FR158)","v":0},{"$f":"SUM(Start:End!FS158)","v":0},{"$f":"SUM(Start:End!FT158)","v":0},{"$f":"SUM(Start:End!FU158)","v":0},{"$f":"SUM(Start:End!FV158)","v":0},{"$f":"SUM(Start:End!FW158)","v":0},{"$f":"SUM(Start:End!FX158)","v":0},{"$f":"SUM(Start:End!FY158)","v":0},{"$f":"SUM(Start:End!FZ158)","v":0},{"$f":"SUM(Start:End!GA158)","v":0},{"$f":"SUM(Start:End!GB158)","v":0},{"$f":"SUM(Start:End!GC158)","v":0},{"$f":"SUM(Start:End!GD158)","v":0},{"$f":"SUM(Start:End!GE158)","v":0},{"$f":"SUM(Start:End!GF158)","v":0},{"$f":"SUM(Start:End!GG158)","v":0},{"$f":"SUM(Start:End!GH158)","v":0},{"$f":"SUM(Start:End!GI158)","v":0},{"$f":"SUM(Start:End!GJ158)","v":0},{"$f":"SUM(Start:End!GK158)","v":0},{"$f":"SUM(Start:End!GL158)","v":0},{"$f":"SUM(Start:End!GM158)","v":0},{"$f":"SUM(Start:End!GN158)","v":0},{"$f":"SUM(Start:End!GO158)","v":0},{"$f":"SUM(Start:End!GP158)","v":0},{"$f":"SUM(Start:End!GQ158)","v":0},{"$f":"SUM(Start:End!GR158)","v":0},{"$f":"SUM(Start:End!GS158)","v":0},{"$f":"SUM(Start:End!GT158)","v":0},{"$f":"SUM(Start:End!GU158)","v":0},{"$f":"SUM(Start:End!GV158)","v":0},{"$f":"SUM(Start:End!GW158)","v":0},{"$f":"SUM(Start:End!GX158)","v":0},{"$f":"SUM(Start:End!GY158)","v":0},{"$f":"SUM(Start:End!GZ158)","v":0},{"$f":"SUM(Start:End!HA158)","v":0},{"$f":"SUM(Start:End!HB158)","v":0},{"$f":"SUM(Start:End!HC158)","v":0},{"$f":"SUM(Start:End!HD158)","v":0},{"$f":"SUM(Start:End!HE158)","v":0},{"$f":"SUM(Start:End!HF158)","v":0},{"$f":"SUM(Start:End!HG158)","v":0},{"$f":"SUM(Start:End!HH158)","v":0},{"$f":"SUM(Start:End!HI158)","v":0},{"$f":"SUM(Start:End!HJ158)","v":0},{"$f":"SUM(Start:End!HK158)","v":0},{"$f":"SUM(Start:End!HL158)","v":0},{"$f":"SUM(Start:End!HM158)","v":0},{"$f":"SUM(Start:End!HN158)","v":0},{"$f":"SUM(Start:End!HO158)","v":0},{"$f":"SUM(Start:End!HP158)","v":0},{"$f":"SUM(Start:End!HQ158)","v":0},{"$f":"SUM(Start:End!HR158)","v":0},{"$f":"SUM(Start:End!HS158)","v":0},{"$f":"SUM(Start:End!HT158)","v":0},{"$f":"SUM(Start:End!HU158)","v":0},{"$f":"SUM(Start:End!HV158)","v":0},{"$f":"SUM(Start:End!HW158)","v":0},{"$f":"SUM(Start:End!HX158)","v":0},{"$f":"SUM(Start:End!HY158)","v":0},{"$f":"SUM(Start:End!HZ158)","v":0},{"$f":"SUM(Start:End!IA158)","v":0},{"$f":"SUM(Start:End!IB158)","v":0},{"$f":"SUM(Start:End!IC158)","v":0},{"$f":"SUM(Start:End!ID158)","v":0},{"$f":"SUM(Start:End!IE158)","v":0},{"$f":"SUM(Start:End!IF158)","v":0},{"$f":"SUM(Start:End!IG158)","v":0},{"$f":"SUM(Start:End!IH158)","v":0},{"$f":"SUM(Start:End!II158)","v":0},{"$f":"SUM(Start:End!IJ158)","v":0},{"$f":"SUM(Start:End!IK158)","v":0},{"$f":"SUM(Start:End!IL158)","v":0},{"$f":"SUM(Start:End!IM158)","v":0},{"$f":"SUM(Start:End!IN158)","v":0},{"$f":"SUM(Start:End!IO158)","v":0},{"$f":"SUM(Start:End!IP158)","v":0},{"$f":"SUM(Start:End!IQ158)","v":0},{"$f":"SUM(Start:End!IR158)","v":0},{"$f":"SUM(Start:End!IS158)","v":0},{"$f":"SUM(Start:End!IT158)","v":0},{"$f":"SUM(Start:End!IU158)","v":0},{"$f":"SUM(Start:End!IV158)","v":0},{"$f":"SUM(Start:End!IW158)","v":0},{"$f":"SUM(Start:End!IX158)","v":0},{"$f":"SUM(Start:End!IY158)","v":0},{"$f":"SUM(Start:End!IZ158)","v":0},{"$f":"SUM(Start:End!JA158)","v":0},{"$f":"SUM(Start:End!JB158)","v":0},{"$f":"SUM(Start:End!JC158)","v":0},{"$f":"SUM(Start:End!JD158)","v":0},{"$f":"SUM(Start:End!JE158)","v":0},{"$f":"SUM(Start:End!JF158)","v":0},{"$f":"SUM(Start:End!JG158)","v":0},{"$f":"SUM(Start:End!JH158)","v":0},{"$f":"SUM(Start:End!JI158)","v":0},{"$f":"SUM(Start:End!JJ158)","v":0},{"$f":"SUM(Start:End!JK158)","v":0},{"$f":"SUM(Start:End!JL158)","v":0},{"$f":"SUM(Start:End!JM158)","v":0},{"$f":"SUM(Start:End!JN158)","v":0},{"$f":"SUM(Start:End!JO158)","v":0},{"$f":"SUM(Start:End!JP158)","v":0},{"$f":"SUM(Start:End!JQ158)","v":0},{"$f":"SUM(Start:End!JR158)","v":0},{"$f":"SUM(Start:End!JS158)","v":0},{"$f":"SUM(Start:End!JT158)","v":0},{"$f":"SUM(Start:End!JU158)","v":0},{"$f":"SUM(Start:End!JV158)","v":0},{"$f":"SUM(Start:End!JW158)","v":0},{"$f":"SUM(Start:End!JX158)","v":0},{"$f":"SUM(Start:End!JY158)","v":0},{"$f":"SUM(Start:End!JZ158)","v":0},{"$f":"SUM(Start:End!KA158)","v":0},{"$f":"SUM(Start:End!KB158)","v":0},{"$f":"SUM(Start:End!KC158)","v":0},{"$f":"SUM(Start:End!KD158)","v":0},{"$f":"SUM(Start:End!KE158)","v":0},{"$f":"SUM(Start:End!KF158)","v":0},{"$f":"SUM(Start:End!KG158)","v":0},{"$f":"SUM(Start:End!KH158)","v":0},{"$f":"SUM(Start:End!KI158)","v":0},{"$f":"SUM(Start:End!KJ158)","v":0},{"$f":"SUM(Start:End!KK158)","v":0},{"$f":"SUM(Start:End!KL158)","v":0},{"$f":"SUM(Start:End!KM158)","v":0},{"$f":"SUM(Start:End!KN158)","v":0},{"$f":"SUM(Start:End!KO158)","v":0},{"$f":"SUM(Start:End!KP158)","v":0},{"$f":"SUM(Start:End!KQ158)","v":0},{"$f":"SUM(Start:End!KR158)","v":0},{"$f":"SUM(Start:End!KS158)","v":0},{"$f":"SUM(Start:End!KT158)","v":0},{"$f":"SUM(Start:End!KU158)","v":0},{"$f":"SUM(Start:End!KV158)","v":0},{"$f":"SUM(Start:End!KW158)","v":0},{"$f":"SUM(Start:End!KX158)","v":0},{"$f":"SUM(Start:End!KY158)","v":0},{"$f":"SUM(Start:End!KZ158)","v":0},{"$f":"SUM(Start:End!LA158)","v":0},{"$f":"SUM(Start:End!LB158)","v":0},{"$f":"SUM(Start:End!LC158)","v":0},{"$f":"SUM(Start:End!LD158)","v":0},{"$f":"SUM(Start:End!LE158)","v":0},{"$f":"SUM(Start:End!LF158)","v":0},{"$f":"SUM(Start:End!LG158)","v":0},{"$f":"SUM(Start:End!LH158)","v":0},{"$f":"SUM(Start:End!LI158)","v":0},{"$f":"SUM(Start:End!LJ158)","v":0},{"$f":"SUM(Start:End!LK158)","v":0},{"$f":"SUM(Start:End!LL158)","v":0},{"$f":"SUM(Start:End!LM158)","v":0},{"$f":"SUM(Start:End!LN158)","v":0},{"$f":"SUM(Start:End!LO158)","v":0},{"$f":"SUM(Start:End!LP158)","v":0},{"$f":"SUM(Start:End!LQ158)","v":0},{"$f":"SUM(Start:End!LR158)","v":0},{"$f":"SUM(Start:End!LS158)","v":0},{"$f":"SUM(Start:End!LT158)","v":0},{"$f":"SUM(Start:End!LU158)","v":0},{"$f":"SUM(Start:End!LV158)","v":0},{"$f":"SUM(Start:End!LW158)","v":0},{"$f":"SUM(Start:End!LX158)","v":0},{"$f":"SUM(Start:End!LY158)","v":0},{"$f":"SUM(Start:End!LZ158)","v":0},{"$f":"SUM(Start:End!MA158)","v":0},{"$f":"SUM(Start:End!MB158)","v":0},{"$f":"SUM(Start:End!MC158)","v":0},{"$f":"SUM(Start:End!MD158)","v":0},{"$f":"SUM(Start:End!ME158)","v":0},{"$f":"SUM(Start:End!MF158)","v":0},{"$f":"SUM(Start:End!MG158)","v":0},{"$f":"SUM(Start:End!MH158)","v":0},{"$f":"SUM(Start:End!MI158)","v":0},{"$f":"SUM(Start:End!MJ158)","v":0},{"$f":"SUM(Start:End!MK158)","v":0},{"$f":"SUM(Start:End!ML158)","v":0},{"$f":"SUM(Start:End!MM158)","v":0},{"$f":"SUM(Start:End!MN158)","v":0},{"$f":"SUM(Start:End!MO158)","v":0},{"$f":"SUM(Start:End!MP158)","v":0},{"$f":"SUM(Start:End!MQ158)","v":0},{"$f":"SUM(Start:End!MR158)","v":0},{"$f":"SUM(Start:End!MS158)","v":0},{"$f":"SUM(Start:End!MT158)","v":0},{"$f":"SUM(Start:End!MU158)","v":0},{"$f":"SUM(Start:End!MV158)","v":0},{"$f":"SUM(Start:End!MW158)","v":0},{"$f":"SUM(Start:End!MX158)","v":0},{"$f":"SUM(Start:End!MY158)","v":0},{"$f":"SUM(Start:End!MZ158)","v":0},{"$f":"SUM(Start:End!NA158)","v":0},{"$f":"SUM(Start:End!NB158)","v":0},{"$f":"SUM(Start:End!NC158)","v":0},{"$f":"SUM(Start:End!ND158)","v":0},{"$f":"SUM(Start:End!NE158)","v":0},{"$f":"SUM(Start:End!NF158)","v":0},{"$f":"SUM(Start:End!NG158)","v":0},{"$f":"SUM(Start:End!NH158)","v":0},{"$f":"SUM(Start:End!NI158)","v":0},{"$f":"SUM(Start:End!NJ158)","v":0},{"$f":"SUM(Start:End!NK158)","v":0},{"$f":"SUM(Start:End!NL158)","v":0},{"$f":"SUM(Start:End!NM158)","v":0},{"$f":"SUM(Start:End!NN158)","v":0},{"$f":"SUM(Start:End!NO158)","v":0},{"$f":"SUM(Start:End!NP158)","v":0},{"$f":"SUM(Start:End!NQ158)","v":0},{"$f":"SUM(Start:End!NR158)","v":0},{"$f":"SUM(Start:End!NS158)","v":0},{"$f":"SUM(Start:End!NT158)","v":0},{"$f":"SUM(Start:End!NU158)","v":0},{"$f":"SUM(Start:End!NV158)","v":0},{"$f":"SUM(Start:End!NW158)","v":0},{"$f":"SUM(Start:End!NX158)","v":0},{"$f":"SUM(Start:End!NY158)","v":0},{"$f":"SUM(Start:End!NZ158)","v":0},{"$f":"SUM(Start:End!OA158)","v":0},{"$f":"SUM(Start:End!OB158)","v":0},{"$f":"SUM(Start:End!OC158)","v":0},{"$f":"SUM(Start:End!OD158)","v":0},{"$f":"SUM(Start:End!OE158)","v":0},{"$f":"SUM(Start:End!OF158)","v":0},{"$f":"SUM(Start:End!OG158)","v":0},{"$f":"SUM(Start:End!OH158)","v":0},{"$f":"SUM(Start:End!OI158)","v":0},{"$f":"SUM(Start:End!OJ158)","v":0},{"$f":"SUM(Start:End!OK158)","v":0},{"$f":"SUM(Start:End!OL158)","v":0},{"$f":"SUM(Start:End!OM158)","v":0},{"$f":"SUM(Start:End!ON158)","v":0},{"$f":"SUM(Start:End!OO158)","v":0},{"$f":"SUM(Start:End!OP158)","v":0},{"$f":"SUM(Start:End!OQ158)","v":0},{"$f":"SUM(Start:End!OR158)","v":0},{"$f":"SUM(Start:End!OS158)","v":0},{"$f":"SUM(Start:End!OT158)","v":0},{"$f":"SUM(Start:End!OU158)","v":0},{"$f":"SUM(Start:End!OV158)","v":0},{"$f":"SUM(Start:End!OW158)","v":0},{"$f":"SUM(Start:End!OX158)","v":0},{"$f":"SUM(Start:End!OY158)","v":0},{"$f":"SUM(Start:End!OZ158)","v":0},{"$f":"SUM(Start:End!PA158)","v":0},{"$f":"SUM(Start:End!PB158)","v":0},{"$f":"SUM(Start:End!PC158)","v":0},{"$f":"SUM(Start:End!PD158)","v":0},{"$f":"SUM(Start:End!PE158)","v":0},{"$f":"SUM(Start:End!PF158)","v":0},{"$f":"SUM(Start:End!PG158)","v":0},{"$f":"SUM(Start:End!PH158)","v":0},{"$f":"SUM(Start:End!PI158)","v":0},{"$f":"SUM(Start:End!PJ158)","v":0},{"$f":"SUM(Start:End!PK158)","v":0},{"$f":"SUM(Start:End!PL158)","v":0},{"$f":"SUM(Start:End!PM158)","v":0},{"$f":"SUM(Start:End!PN158)","v":0},{"$f":"SUM(Start:End!PO158)","v":0},{"$f":"SUM(Start:End!PP158)","v":0},{"$f":"SUM(Start:End!PQ158)","v":0},{"$f":"SUM(Start:End!PR158)","v":0},{"$f":"SUM(Start:End!PS158)","v":0},{"$f":"SUM(Start:End!PT158)","v":0},{"$f":"SUM(Start:End!PU158)","v":0},{"$f":"SUM(Start:End!PV158)","v":0},{"$f":"SUM(Start:End!PW158)","v":0},{"$f":"SUM(Start:End!PX158)","v":0},{"$f":"SUM(Start:End!PY158)","v":0},{"$f":"SUM(Start:End!PZ158)","v":0},{"$f":"SUM(Start:End!QA158)","v":0},{"$f":"SUM(Start:End!QB158)","v":0},{"$f":"SUM(Start:End!QC158)","v":0},{"$f":"SUM(Start:End!QD158)","v":0},{"$f":"SUM(Start:End!QE158)","v":0},{"$f":"SUM(Start:End!QF158)","v":0},{"$f":"SUM(Start:End!QG158)","v":0},{"$f":"SUM(Start:End!QH158)","v":0},{"$f":"SUM(Start:End!QI158)","v":0},{"$f":"SUM(Start:End!QJ158)","v":0},{"$f":"SUM(Start:End!QK158)","v":0},{"$f":"SUM(Start:End!QL158)","v":0},{"$f":"SUM(Start:End!QM158)","v":0},{"$f":"SUM(Start:End!QN158)","v":0},{"$f":"SUM(Start:End!QO158)","v":0},{"$f":"SUM(Start:End!QP158)","v":0},{"$f":"SUM(Start:End!QQ158)","v":0},{"$f":"SUM(Start:End!QR158)","v":0},{"$f":"SUM(Start:End!QS158)","v":0},{"$f":"SUM(Start:End!QT158)","v":0},{"$f":"SUM(Start:End!QU158)","v":0},{"$f":"SUM(Start:End!QV158)","v":0},{"$f":"SUM(Start:End!QW158)","v":0},{"$f":"SUM(Start:End!QX158)","v":0},{"$f":"SUM(Start:End!QY158)","v":0},{"$f":"SUM(Start:End!QZ158)","v":0},{"$f":"SUM(Start:End!RA158)","v":0},{"$f":"SUM(Start:End!RB158)","v":0},{"$f":"SUM(Start:End!RC158)","v":0},{"$f":"SUM(Start:End!RD158)","v":0},{"$f":"SUM(Start:End!RE158)","v":0},{"$f":"SUM(Start:End!RF158)","v":0},{"$f":"SUM(Start:End!RG158)","v":0},{"$f":"SUM(Start:End!RH158)","v":0},{"$f":"SUM(Start:End!RI158)","v":0},{"$f":"SUM(Start:End!RJ158)","v":0},{"$f":"SUM(Start:End!RK158)","v":0},{"$f":"SUM(Start:End!RL158)","v":0},{"$f":"SUM(Start:End!RM158)","v":0},{"$f":"SUM(Start:End!RN158)","v":0},{"$f":"SUM(Start:End!RO158)","v":0},{"$f":"SUM(Start:End!RP158)","v":0},{"$f":"SUM(Start:End!RQ158)","v":0},{"$f":"SUM(Start:End!RR158)","v":0},{"$f":"SUM(Start:End!RS158)","v":0},{"$f":"SUM(Start:End!RT158)","v":0},{"$f":"SUM(Start:End!RU158)","v":0},{"$f":"SUM(Start:End!RV158)","v":0},{"$f":"SUM(Start:End!RW158)","v":0},{"$f":"SUM(Start:End!RX158)","v":0},{"$f":"SUM(Start:End!RY158)","v":0},{"$f":"SUM(Start:End!RZ158)","v":0},{"$f":"SUM(Start:End!SA158)","v":0},{"$f":"SUM(Start:End!SB158)","v":0},{"$f":"SUM(Start:End!SC158)","v":0},{"$f":"SUM(Start:End!SD158)","v":0},{"$f":"SUM(Start:End!SE158)","v":0},{"$f":"SUM(Start:End!SF158)","v":0},{"$f":"SUM(Start:End!SG158)","v":0},{"$f":"SUM(Start:End!SH158)","v":0},{"$f":"SUM(Start:End!SI158)","v":0},{"$f":"SUM(Start:End!SJ158)","v":0},{"$f":"SUM(Start:End!SK158)","v":0},{"$f":"SUM(Start:End!SL158)","v":0},{"$f":"SUM(Start:End!SM158)","v":0},{"$f":"SUM(Start:End!SN158)","v":0},{"$f":"SUM(Start:End!SO158)","v":0},{"$f":"SUM(Start:End!SP158)","v":0},{"$f":"SUM(Start:End!SQ158)","v":0},{"$f":"SUM(Start:End!SR158)","v":0},{"$f":"SUM(Start:End!SS158)","v":0},{"$f":"SUM(Start:End!ST158)","v":0},{"$f":"SUM(Start:End!SU158)","v":0},{"$f":"SUM(Start:End!SV158)","v":0},{"$f":"SUM(Start:End!SW158)","v":0},{"$f":"SUM(Start:End!SX158)","v":0},{"$f":"SUM(Start:End!SY158)","v":0},{"$f":"SUM(Start:End!SZ158)","v":0},{"$f":"SUM(Start:End!TA158)","v":0},{"$f":"SUM(Start:End!TB158)","v":0},{"$f":"SUM(Start:End!TC158)","v":0},{"$f":"SUM(Start:End!TD158)","v":0},{"$f":"SUM(Start:End!TE158)","v":0},{"$f":"SUM(Start:End!TF158)","v":0},{"$f":"SUM(Start:End!TG158)","v":0},{"$f":"SUM(Start:End!TH158)","v":0},{"$f":"SUM(Start:End!TI158)","v":0},{"$f":"SUM(Start:End!TJ158)","v":0},{"$f":"SUM(Start:End!TK158)","v":0},{"$f":"SUM(Start:End!TL158)","v":0},{"$f":"SUM(Start:End!TM158)","v":0},{"$f":"SUM(Start:End!TN158)","v":0},{"$f":"SUM(Start:End!TO158)","v":0},{"$f":"SUM(Start:End!TP158)","v":0},{"$f":"SUM(Start:End!TQ158)","v":0},{"$f":"SUM(Start:End!TR158)","v":0},{"$f":"SUM(Start:End!TS158)","v":0},{"$f":"SUM(Start:End!TT158)","v":0},{"$f":"SUM(Start:End!TU158)","v":0},{"$f":"SUM(Start:End!TV158)","v":0},{"$f":"SUM(Start:End!TW158)","v":0},{"$f":"SUM(Start:End!TX158)","v":0},{"$f":"SUM(Start:End!TY158)","v":0},{"$f":"SUM(Start:End!TZ158)","v":0},{"$f":"SUM(Start:End!UA158)","v":0},{"$f":"SUM(Start:End!UB158)","v":0},{"$f":"SUM(Start:End!UC158)","v":0},{"$f":"SUM(Start:End!UD158)","v":0},{"$f":"SUM(Start:End!UE158)","v":0},{"$f":"SUM(Start:End!UF158)","v":0},{"$f":"SUM(Start:End!UG158)","v":0},{"$f":"SUM(Start:End!UH158)","v":0},{"$f":"SUM(Start:End!UI158)","v":0},{"$f":"SUM(Start:End!UJ158)","v":0},{"$f":"SUM(Start:End!UK158)","v":0},{"$f":"SUM(Start:End!UL158)","v":0},{"$f":"SUM(Start:End!UM158)","v":0},{"$f":"SUM(Start:End!UN158)","v":0},{"$f":"SUM(Start:End!UO158)","v":0},{"$f":"SUM(Start:End!UP158)","v":0},{"$f":"SUM(Start:End!UQ158)","v":0},{"$f":"SUM(Start:End!UR158)","v":0},{"$f":"SUM(Start:End!US158)","v":0},{"$f":"SUM(Start:End!UT158)","v":0},{"$f":"SUM(Start:End!UU158)","v":0},{"$f":"SUM(Start:End!UV158)","v":0},{"$f":"SUM(Start:End!UW158)","v":0},{"$f":"SUM(Start:End!UX158)","v":0},{"$f":"SUM(Start:End!UY158)","v":0},{"$f":"SUM(Start:End!UZ158)","v":0},{"$f":"SUM(Start:End!VA158)","v":0},{"$f":"SUM(Start:End!VB158)","v":0},{"$f":"SUM(Start:End!VC158)","v":0},{"$f":"SUM(Start:End!VD158)","v":0},{"$f":"SUM(Start:End!VE158)","v":0},{"$f":"SUM(Start:End!VF158)","v":0},{"$f":"SUM(Start:End!VG158)","v":0},{"$f":"SUM(Start:End!VH158)","v":0},{"$f":"SUM(Start:End!VI158)","v":0},{"$f":"SUM(Start:End!VJ158)","v":0},{"$f":"SUM(Start:End!VK158)","v":0},{"$f":"SUM(Start:End!VL158)","v":0},{"$f":"SUM(Start:End!VM158)","v":0},{"$f":"SUM(Start:End!VN158)","v":0},{"$f":"SUM(Start:End!VO158)","v":0},{"$f":"SUM(Start:End!VP158)","v":0},{"$f":"SUM(Start:End!VQ158)","v":0},{"$f":"SUM(Start:End!VR158)","v":0},{"$f":"SUM(Start:End!VS158)","v":0},{"$f":"SUM(Start:End!VT158)","v":0},{"$f":"SUM(Start:End!VU158)","v":0},{"$f":"SUM(Start:End!VV158)","v":0},{"$f":"SUM(Start:End!VW158)","v":0},{"$f":"SUM(Start:End!VX158)","v":0},{"$f":"SUM(Start:End!VY158)","v":0},{"$f":"SUM(Start:End!VZ158)","v":0},{"$f":"SUM(Start:End!WA158)","v":0},{"$f":"SUM(Start:End!WB158)","v":0},{"$f":"SUM(Start:End!WC158)","v":0},{"$f":"SUM(Start:End!WD158)","v":0},{"$f":"SUM(Start:End!WE158)","v":0},{"$f":"SUM(Start:End!WF158)","v":0},{"$f":"SUM(Start:End!WG158)","v":0},{"$f":"SUM(Start:End!WH158)","v":0},{"$f":"SUM(Start:End!WI158)","v":0},{"$f":"SUM(Start:End!WJ158)","v":0},{"$f":"SUM(Start:End!WK158)","v":0},{"$f":"SUM(Start:End!WL158)","v":0},{"$f":"SUM(Start:End!WM158)","v":0},{"$f":"SUM(Start:End!WN158)","v":0},{"$f":"SUM(Start:End!WO158)","v":0},{"$f":"SUM(Start:End!WP158)","v":0},{"$f":"SUM(Start:End!WQ158)","v":0},{"$f":"SUM(Start:End!WR158)","v":0},{"$f":"SUM(Start:End!WS158)","v":0},{"$f":"SUM(Start:End!WT158)","v":0},{"$f":"SUM(Start:End!WU158)","v":0},{"$f":"SUM(Start:End!WV158)","v":0},{"$f":"SUM(Start:End!WW158)","v":0},{"$f":"SUM(Start:End!WX158)","v":0},{"$f":"SUM(Start:End!WY158)","v":0},{"$f":"SUM(Start:End!WZ158)","v":0},{"$f":"SUM(Start:End!XA158)","v":0},{"$f":"SUM(Start:End!XB158)","v":0},{"$f":"SUM(Start:End!XC158)","v":0},{"$f":"SUM(Start:End!XD158)","v":0},{"$f":"SUM(Start:End!XE158)","v":0},{"$f":"SUM(Start:End!XF158)","v":0},{"$f":"SUM(Start:End!XG158)","v":0},{"$f":"SUM(Start:End!XH158)","v":0},{"$f":"SUM(Start:End!XI158)","v":0},{"$f":"SUM(Start:End!XJ158)","v":0},{"$f":"SUM(Start:End!XK158)","v":0},{"$f":"SUM(Start:End!XL158)","v":0},{"$f":"SUM(Start:End!XM158)","v":0},{"$f":"SUM(Start:End!XN158)","v":0},{"$f":"SUM(Start:End!XO158)","v":0},{"$f":"SUM(Start:End!XP158)","v":0},{"$f":"SUM(Start:End!XQ158)","v":0},{"$f":"SUM(Start:End!XR158)","v":0},{"$f":"SUM(Start:End!XS158)","v":0},{"$f":"SUM(Start:End!XT158)","v":0},{"$f":"SUM(Start:End!XU158)","v":0},{"$f":"SUM(Start:End!XV158)","v":0},{"$f":"SUM(Start:End!XW158)","v":0},{"$f":"SUM(Start:End!XX158)","v":0},{"$f":"SUM(Start:End!XY158)","v":0},{"$f":"SUM(Start:End!XZ158)","v":0},{"$f":"SUM(Start:End!YA158)","v":0},{"$f":"SUM(Start:End!YB158)","v":0},{"$f":"SUM(Start:End!YC158)","v":0},{"$f":"SUM(Start:End!YD158)","v":0},{"$f":"SUM(Start:End!YE158)","v":0},{"$f":"SUM(Start:End!YF158)","v":0},{"$f":"SUM(Start:End!YG158)","v":0},{"$f":"SUM(Start:End!YH158)","v":0},{"$f":"SUM(Start:End!YI158)","v":0},{"$f":"SUM(Start:End!YJ158)","v":0},{"$f":"SUM(Start:End!YK158)","v":0},{"$f":"SUM(Start:End!YL158)","v":0},{"$f":"SUM(Start:End!YM158)","v":0},{"$f":"SUM(Start:End!YN158)","v":0},{"$f":"SUM(Start:End!YO158)","v":0},{"$f":"SUM(Start:End!YP158)","v":0},{"$f":"SUM(Start:End!YQ158)","v":0},{"$f":"SUM(Start:End!YR158)","v":0},{"$f":"SUM(Start:End!YS158)","v":0},{"$f":"SUM(Start:End!YT158)","v":0},{"$f":"SUM(Start:End!YU158)","v":0},{"$f":"SUM(Start:End!YV158)","v":0},{"$f":"SUM(Start:End!YW158)","v":0},{"$f":"SUM(Start:End!YX158)","v":0},{"$f":"SUM(Start:End!YY158)","v":0},{"$f":"SUM(Start:End!YZ158)","v":0},{"$f":"SUM(Start:End!ZA158)","v":0},{"$f":"SUM(Start:End!ZB158)","v":0},{"$f":"SUM(Start:End!ZC158)","v":0},{"$f":"SUM(Start:End!ZD158)","v":0},{"$f":"SUM(Start:End!ZE158)","v":0},{"$f":"SUM(Start:End!ZF158)","v":0},{"$f":"SUM(Start:End!ZG158)","v":0},{"$f":"SUM(Start:End!ZH158)","v":0},{"$f":"SUM(Start:End!ZI158)","v":0},{"$f":"SUM(Start:End!ZJ158)","v":0},{"$f":"SUM(Start:End!ZK158)","v":0},{"$f":"SUM(Start:End!ZL158)","v":0},{"$f":"SUM(Start:End!ZM158)","v":0},{"$f":"SUM(Start:End!ZN158)","v":0},{"$f":"SUM(Start:End!ZO158)","v":0},{"$f":"SUM(Start:End!ZP158)","v":0},{"$f":"SUM(Start:End!ZQ158)","v":0},{"$f":"SUM(Start:End!ZR158)","v":0},{"$f":"SUM(Start:End!ZS158)","v":0},{"$f":"SUM(Start:End!ZT158)","v":0},{"$f":"SUM(Start:End!ZU158)","v":0},{"$f":"SUM(Start:End!ZV158)","v":0},{"$f":"SUM(Start:End!ZW158)","v":0},{"$f":"SUM(Start:End!ZX158)","v":0},{"$f":"SUM(Start:End!ZY158)","v":0},{"$f":"SUM(Start:End!ZZ158)","v":0},{"$f":"SUM(Start:End!AAA158)","v":0},{"$f":"SUM(Start:End!AAB158)","v":0},{"$f":"SUM(Start:End!AAC158)","v":0},{"$f":"SUM(Start:End!AAD158)","v":0},{"$f":"SUM(Start:End!AAE158)","v":0},{"$f":"SUM(Start:End!AAF158)","v":0},{"$f":"SUM(Start:End!AAG158)","v":0},{"$f":"SUM(Start:End!AAH158)","v":0},{"$f":"SUM(Start:End!AAI158)","v":0},{"$f":"SUM(Start:End!AAJ158)","v":0},{"$f":"SUM(Start:End!AAK158)","v":0},{"$f":"SUM(Start:End!AAL158)","v":0},{"$f":"SUM(Start:End!AAM158)","v":0},{"$f":"SUM(Start:End!AAN158)","v":0},{"$f":"SUM(Start:End!AAO158)","v":0},{"$f":"SUM(Start:End!AAP158)","v":0},{"$f":"SUM(Start:End!AAQ158)","v":0},{"$f":"SUM(Start:End!AAR158)","v":0},{"$f":"SUM(Start:End!AAS158)","v":0},{"$f":"SUM(Start:End!AAT158)","v":0},{"$f":"SUM(Start:End!AAU158)","v":0},{"$f":"SUM(Start:End!AAV158)","v":0},{"$f":"SUM(Start:End!AAW158)","v":0},{"$f":"SUM(Start:End!AAX158)","v":0},{"$f":"SUM(Start:End!AAY158)","v":0},{"$f":"SUM(Start:End!AAZ158)","v":0},{"$f":"SUM(Start:End!ABA158)","v":0},{"$f":"SUM(Start:End!ABB158)","v":0},{"$f":"SUM(Start:End!ABC158)","v":0},{"$f":"SUM(Start:End!ABD158)","v":0},{"$f":"SUM(Start:End!ABE158)","v":0},{"$f":"SUM(Start:End!ABF158)","v":0},{"$f":"SUM(Start:End!ABG158)","v":0},{"$f":"SUM(Start:End!ABH158)","v":0},{"$f":"SUM(Start:End!ABI158)","v":0},{"$f":"SUM(Start:End!ABJ158)","v":0},{"$f":"SUM(Start:End!ABK158)","v":0},{"$f":"SUM(Start:End!ABL158)","v":0},{"$f":"SUM(Start:End!ABM158)","v":0},{"$f":"SUM(Start:End!ABN158)","v":0},{"$f":"SUM(Start:End!ABO158)","v":0},{"$f":"SUM(Start:End!ABP158)","v":0},{"$f":"SUM(Start:End!ABQ158)","v":0},{"$f":"SUM(Start:End!ABR158)","v":0},{"$f":"SUM(Start:End!ABS158)","v":0},{"$f":"SUM(Start:End!ABT158)","v":0},{"$f":"SUM(Start:End!ABU158)","v":0},{"$f":"SUM(Start:End!ABV158)","v":0},{"$f":"SUM(Start:End!ABW158)","v":0},{"$f":"SUM(Start:End!ABX158)","v":0},{"$f":"SUM(Start:End!ABY158)","v":0},{"$f":"SUM(Start:End!ABZ158)","v":0}]
[]
[null,null,null,"Interest Expense",{"$f":"ROW('Template Model'!D178)","v":178},{"$f":"SUM(Start:End!F178)","v":0},{"$f":"_xlfn.FORMULATEXT(K44)","v":"=-SUM(Start:End!K178)"},{"$f":"MID(G44,FIND(\"!\",G44,1)+2,FIND(\")\",G44,1)-FIND(\"!\",G44,1)-2)","v":"178"},{"$f":"(VALUE(H44)-E44)=0","v":true},null,{"$f":"-SUM(Start:End!K178)","v":0},{"$f":"-SUM(Start:End!L178)","v":0},{"$f":"-SUM(Start:End!M178)","v":0},{"$f":"-SUM(Start:End!N178)","v":0},{"$f":"-SUM(Start:End!O178)","v":0},{"$f":"-SUM(Start:End!P178)","v":0},{"$f":"-SUM(Start:End!Q178)","v":0},{"$f":"-SUM(Start:End!R178)","v":0},{"$f":"-SUM(Start:End!S178)","v":0},{"$f":"-SUM(Start:End!T178)","v":0},{"$f":"-SUM(Start:End!U178)","v":0},{"$f":"-SUM(Start:End!V178)","v":-5883.566093845061},{"$f":"-SUM(Start:End!W178)","v":0},{"$f":"-SUM(Start:End!X178)","v":0},{"$f":"-SUM(Start:End!Y178)","v":0},{"$f":"-SUM(Start:End!Z178)","v":0},{"$f":"-SUM(Start:End!AA178)","v":0},{"$f":"-SUM(Start:End!AB178)","v":-5762.869564546585},{"$f":"-SUM(Start:End!AC178)","v":0},{"$f":"-SUM(Start:End!AD178)","v":0},{"$f":"-SUM(Start:End!AE178)","v":0},{"$f":"-SUM(Start:End!AF178)","v":0},{"$f":"-SUM(Start:End!AG178)","v":0},{"$f":"-SUM(Start:End!AH178)","v":-5642.0926837215102},{"$f":"-SUM(Start:End!AI178)","v":0},{"$f":"-SUM(Start:End!AJ178)","v":0},{"$f":"-SUM(Start:End!AK178)","v":0},{"$f":"-SUM(Start:End!AL178)","v":0},{"$f":"-SUM(Start:End!AM178)","v":0},{"$f":"-SUM(Start:End!AN178)","v":-5511.5105748954802},{"$f":"-SUM(Start:End!AO178)","v":0},{"$f":"-SUM(Start:End!AP178)","v":0},{"$f":"-SUM(Start:End!AQ178)","v":0},{"$f":"-SUM(Start:End!AR178)","v":0},{"$f":"-SUM(Start:End!AS178)","v":-10880.000000000005},{"$f":"-SUM(Start:End!AT178)","v":-5380.9912974980225},{"$f":"-SUM(Start:End!AU178)","v":0},{"$f":"-SUM(Start:End!AV178)","v":0},{"$f":"-SUM(Start:End!AW178)","v":0},{"$f":"-SUM(Start:End!AX178)","v":-4102.8095525312665},{"$f":"-SUM(Start:End!AY178)","v":-10791.351661690307},{"$f":"-SUM(Start:End!AZ178)","v":-5240.5598976189294},{"$f":"-SUM(Start:End!BA178)","v":0},{"$f":"-SUM(Start:End!BB178)","v":0},{"$f":"-SUM(Start:End!BC178)","v":0},{"$f":"-SUM(Start:End!BD178)","v":-3937.5444573580162},{"$f":"-SUM(Start:End!BE178)","v":-10696.370513361635},{"$f":"-SUM(Start:End!BF178)","v":-5098.3748301706646},{"$f":"-SUM(Start:End!BG178)","v":0},{"$f":"-SUM(Start:End!BH178)","v":0},{"$f":"-SUM(Start:End!BI178)","v":0},{"$f":"-SUM(Start:End!BJ178)","v":-3769.2706491133722},{"$f":"-SUM(Start:End!BK178)","v":-10594.862135169877},{"$f":"-SUM(Start:End!BL178)","v":-4947.4855451488665},{"$f":"-SUM(Start:End!BM178)","v":0},{"$f":"-SUM(Start:End!BN178)","v":-12800.000000000002},{"$f":"-SUM(Start:End!BO178)","v":0},{"$f":"-SUM(Start:End!BP178)","v":-3605.0584700836012},{"$f":"-SUM(Start:End!BQ178)","v":-10488.791341829532},{"$f":"-SUM(Start:End!BR178)","v":-4796.7806313514611},{"$f":"-SUM(Start:End!BS178)","v":0},{"$f":"-SUM(Start:End!BT178)","v":-12695.040798465687},{"$f":"-SUM(Start:End!BU178)","v":0},{"$f":"-SUM(Start:End!BV178)","v":-3436.4397198667766},{"$f":"-SUM(Start:End!BW178)","v":-10373.668306553365},{"$f":"-SUM(Start:End!BX178)","v":-4636.1044028373972},{"$f":"-SUM(Start:End!BY178)","v":0},{"$f":"-SUM(Start:End!BZ178)","v":-12592.278999457852},{"$f":"-SUM(Start:End!CA178)","v":0},{"$f":"-SUM(Start:End!CB178)","v":-3271.7157723497198},{"$f":"-SUM(Start:End!CC178)","v":-10253.634595559381},{"$f":"-SUM(Start:End!CD178)","v":-4475.7820226839458},{"$f":"-SUM(Start:End!CE178)","v":0},{"$f":"-SUM(Start:End!CF178)","v":-14165.138385811837},{"$f":"-SUM(Start:End!CG178)","v":-17920.000000000004},{"$f":"-SUM(Start:End!CH178)","v":-3102.6077407034927},{"$f":"-SUM(Start:End!CI178)","v":-10124.061459494424},{"$f":"-SUM(Start:End!CJ178)","v":-4305.1954956481286},{"$f":"-SUM(Start:End!CK178)","v":0},{"$f":"-SUM(Start:End!CL178)","v":-13981.89146521996},{"$f":"-SUM(Start:End!CM178)","v":-17578.360670368671},{"$f":"-SUM(Start:End!CN178)","v":-2937.2285482101565},{"$f":"-SUM(Start:End!CO178)","v":-9989.2103992455068},{"$f":"-SUM(Start:End!CP178)","v":-4134.821222685714},{"$f":"-SUM(Start:End!CQ178)","v":0},{"$f":"-SUM(Start:End!CR178)","v":-13783.42845584271},{"$f":"-SUM(Start:End!CS178)","v":-17227.532440928699},{"$f":"-SUM(Start:End!CT178)","v":-2767.4843008778494},{"$f":"-SUM(Start:End!CU178)","v":-9844.3094044149911},{"$f":"-SUM(Start:End!CV178)","v":-3953.8798494451908},{"$f":"-SUM(Start:End!CW178)","v":0},{"$f":"-SUM(Start:End!CX178)","v":-13584.518941292796},{"$f":"-SUM(Start:End!CY178)","v":-16872.084653039678},{"$f":"-SUM(Start:End!CZ178)","v":-7463.9779077419225},{"$f":"-SUM(Start:End!DA178)","v":-9691.3782459346385},{"$f":"-SUM(Start:End!DB178)","v":-3771.1804998499347},{"$f":"-SUM(Start:End!DC178)","v":0},{"$f":"-SUM(Start:End!DD178)","v":-13372.97418275296},{"$f":"-SUM(Start:End!DE178)","v":-16511.960604932192},{"$f":"-SUM(Start:End!DF178)","v":-7256.0306798142319},{"$f":"-SUM(Start:End!DG178)","v":-9530.1800519534409},{"$f":"-SUM(Start:End!DH178)","v":-3579.3848376744163},{"$f":"-SUM(Start:End!DI178)","v":0},{"$f":"-SUM(Start:End!DJ178)","v":-13163.833348372702},{"$f":"-SUM(Start:End!DK178)","v":-16151.820945731943},{"$f":"-SUM(Start:End!DL178)","v":-7052.3446332549156},{"$f":"-SUM(Start:End!DM178)","v":-9362.9078271268791},{"$f":"-SUM(Start:End!DN178)","v":-6577.7519178834991},{"$f":"-SUM(Start:End!DO178)","v":0},{"$f":"-SUM(Start:End!DP178)","v":-25898.658571558815},{"$f":"-SUM(Start:End!DQ178)","v":-15782.266216207743},{"$f":"-SUM(Start:End!DR178)","v":-6840.0763727301855},{"$f":"-SUM(Start:End!DS178)","v":-9184.48945200253},{"$f":"-SUM(Start:End!DT178)","v":-6257.0706216835097},{"$f":"-SUM(Start:End!DU178)","v":0},{"$f":"-SUM(Start:End!DV178)","v":-25471.191306141685},{"$f":"-SUM(Start:End!DW178)","v":-15412.581329452159},{"$f":"-SUM(Start:End!DX178)","v":-6631.8625591210475},{"$f":"-SUM(Start:End!DY178)","v":-8999.5671404009827},{"$f":"-SUM(Start:End!DZ178)","v":-14990.59784324501},{"$f":"-SUM(Start:End!EA178)","v":0},{"$f":"-SUM(Start:End!EB178)","v":-25014.750060494349},{"$f":"-SUM(Start:End!EC178)","v":-15033.365638113679},{"$f":"-SUM(Start:End!ED178)","v":-6414.9550797707179},{"$f":"-SUM(Start:End!EE178)","v":-8802.9116555921082},{"$f":"-SUM(Start:End!EF178)","v":-14551.715864125448},{"$f":"-SUM(Start:End!EG178)","v":0},{"$f":"-SUM(Start:End!EH178)","v":-24566.594081029943},{"$f":"-SUM(Start:End!EI178)","v":-14653.902859821948},{"$f":"-SUM(Start:End!EJ178)","v":-6201.8927798097393},{"$f":"-SUM(Start:End!EK178)","v":-28759.2994250431},{"$f":"-SUM(Start:End!EL178)","v":-14116.263559231922},{"$f":"-SUM(Start:End!EM178)","v":0},{"$f":"-SUM(Start:End!EN178)","v":-33688.916297994001},{"$f":"-SUM(Start:End!EO178)","v":-14264.791144517525},{"$f":"-SUM(Start:End!EP178)","v":-5980.0176777657962},{"$f":"-SUM(Start:End!EQ178)","v":-28017.707082753943},{"$f":"-SUM(Start:End!ER178)","v":-13654.157066508262},{"$f":"-SUM(Start:End!ES178)","v":0},{"$f":"-SUM(Start:End!ET178)","v":-32836.655229131691},{"$f":"-SUM(Start:End!EU178)","v":-13870.595046434926},{"$f":"-SUM(Start:End!EV178)","v":-5759.6737122427721},{"$f":"-SUM(Start:End!EW178)","v":-27257.367066607017},{"$f":"-SUM(Start:End!EX178)","v":-13190.059053068377},{"$f":"-SUM(Start:End!EY178)","v":0},{"$f":"-SUM(Start:End!EZ178)","v":-31947.711566868191},{"$f":"-SUM(Start:End!FA178)","v":-13471.253046652224},{"$f":"-SUM(Start:End!FB178)","v":-5532.4498489575453},{"$f":"-SUM(Start:End!FC178)","v":-26477.837094525123},{"$f":"-SUM(Start:End!FD178)","v":-12703.610439489319},{"$f":"-SUM(Start:End!FE178)","v":0},{"$f":"-SUM(Start:End!FF178)","v":-31073.279025637727},{"$f":"-SUM(Start:End!FG178)","v":-13071.420947493059},{"$f":"-SUM(Start:End!FH178)","v":-5308.6430934728169},{"$f":"-SUM(Start:End!FI178)","v":-25687.503682853221},{"$f":"-SUM(Start:End!FJ178)","v":-12219.869787039075},{"$f":"-SUM(Start:End!FK178)","v":0},{"$f":"-SUM(Start:End!FL178)","v":-30151.276605015955},{"$f":"-SUM(Start:End!FM178)","v":-12661.694413674662},{"$f":"-SUM(Start:End!FN178)","v":-5075.7605200445441},{"$f":"-SUM(Start:End!FO178)","v":-24868.403096950016},{"$f":"-SUM(Start:End!FP178)","v":-11708.118364631151},{"$f":"-SUM(Start:End!FQ178)","v":0},{"$f":"-SUM(Start:End!FR178)","v":-29243.216519462818},{"$f":"-SUM(Start:End!FS178)","v":-12251.353453411302},{"$f":"-SUM(Start:End!FT178)","v":-4846.0764892296556},{"$f":"-SUM(Start:End!FU178)","v":-24037.649379014343},{"$f":"-SUM(Start:End!FV178)","v":-11198.686858939247},{"$f":"-SUM(Start:End!FW178)","v":0},{"$f":"-SUM(Start:End!FX178)","v":-28286.838628559068},{"$f":"-SUM(Start:End!FY178)","v":-11830.992486092709},{"$f":"-SUM(Start:End!FZ178)","v":-4607.1731422804496},{"$f":"-SUM(Start:End!GA178)","v":-23177.095018579377},{"$f":"-SUM(Start:End!GB178)","v":-10660.530967178511},{"$f":"-SUM(Start:End!GC178)","v":0},{"$f":"-SUM(Start:End!GD178)","v":-27343.810567507986},{"$f":"-SUM(Start:End!GE178)","v":-11409.890268179728},{"$f":"-SUM(Start:End!GF178)","v":-4371.2461016221232},{"$f":"-SUM(Start:End!GG178)","v":-22303.998042519299},{"$f":"-SUM(Start:End!GH178)","v":-10124.287095732829},{"$f":"-SUM(Start:End!GI178)","v":0},{"$f":"-SUM(Start:End!GJ178)","v":-26351.688356461869},{"$f":"-SUM(Start:End!GK178)","v":-10978.639961029385},{"$f":"-SUM(Start:End!GL178)","v":-4125.9476766814996},{"$f":"-SUM(Start:End!GM178)","v":-21400.021361482955},{"$f":"-SUM(Start:End!GN178)","v":-9558.5798116696278},{"$f":"-SUM(Start:End!GO178)","v":0},{"$f":"-SUM(Start:End!GP178)","v":-25361.81508330888},{"$f":"-SUM(Start:End!GQ178)","v":-10541.80110339877},{"$f":"-SUM(Start:End!GR178)","v":-4060.7595318334807},{"$f":"-SUM(Start:End!GS178)","v":-20473.477707244427},{"$f":"-SUM(Start:End!GT178)","v":-8989.0721766469815},{"$f":"-SUM(Start:End!GU178)","v":0},{"$f":"-SUM(Start:End!GV178)","v":-24332.315812879977},{"$f":"-SUM(Start:End!GW178)","v":-10099.307134541874},{"$f":"-SUM(Start:End!GX178)","v":-3991.3245993864075},{"$f":"-SUM(Start:End!GY178)","v":-19523.839163956851},{"$f":"-SUM(Start:End!GZ178)","v":-8692.101896972039},{"$f":"-SUM(Start:End!HA178)","v":0},{"$f":"-SUM(Start:End!HB178)","v":-23414.166953645577},{"$f":"-SUM(Start:End!HC178)","v":-9655.8087891859013},{"$f":"-SUM(Start:End!HD178)","v":-3922.3237392950709},{"$f":"-SUM(Start:End!HE178)","v":-18559.748833365731},{"$f":"-SUM(Start:End!HF178)","v":-8397.8715895393016},{"$f":"-SUM(Start:End!HG178)","v":0},{"$f":"-SUM(Start:End!HH178)","v":-22448.810555991869},{"$f":"-SUM(Start:End!HI178)","v":-9201.8966392814891},{"$f":"-SUM(Start:End!HJ178)","v":-3847.9969046528008},{"$f":"-SUM(Start:End!HK178)","v":-17562.472236873204},{"$f":"-SUM(Start:End!HL178)","v":-8086.8655971026055},{"$f":"-SUM(Start:End!HM178)","v":0},{"$f":"-SUM(Start:End!HN178)","v":-21494.840851484318},{"$f":"-SUM(Start:End!HO178)","v":-8746.8455757370266},{"$f":"-SUM(Start:End!HP178)","v":-3774.0347498933643},{"$f":"-SUM(Start:End!HQ178)","v":-16549.723862280378},{"$f":"-SUM(Start:End!HR178)","v":-7778.3783027396667},{"$f":"-SUM(Start:End!HS178)","v":0},{"$f":"-SUM(Start:End!HT178)","v":-20492.858261516245},{"$f":"-SUM(Start:End!HU178)","v":-8281.244876757477},{"$f":"-SUM(Start:End!HV178)","v":-3694.5897643564481},{"$f":"-SUM(Start:End!HW178)","v":-15502.561100321373},{"$f":"-SUM(Start:End!HX178)","v":-7452.7372812694684},{"$f":"-SUM(Start:End!HY178)","v":0},{"$f":"-SUM(Start:End!HZ178)","v":-19501.639540634296},{"$f":"-SUM(Start:End!IA178)","v":-7814.3681344307543},{"$f":"-SUM(Start:End!IB178)","v":-3615.4359906337672},{"$f":"-SUM(Start:End!IC178)","v":-14438.85917951155},{"$f":"-SUM(Start:End!ID178)","v":-7129.3829335918499},{"$f":"-SUM(Start:End!IE178)","v":0},{"$f":"-SUM(Start:End!IF178)","v":-18461.572315127069},{"$f":"-SUM(Start:End!IG178)","v":-7336.8033232747339},{"$f":"-SUM(Start:End!IH178)","v":-3530.6370885131755},{"$f":"-SUM(Start:End!II178)","v":-13339.460776104568},{"$f":"-SUM(Start:End!IJ178)","v":-6788.4831638121032},{"$f":"-SUM(Start:End!IK178)","v":0},{"$f":"-SUM(Start:End!IL178)","v":-17421.611565663577},{"$f":"-SUM(Start:End!IM178)","v":-6853.1047734951781},{"$f":"-SUM(Start:End!IN178)","v":-3445.0477919810241},{"$f":"-SUM(Start:End!IO178)","v":-12212.937003805029},{"$f":"-SUM(Start:End!IP178)","v":-6446.2904546752516},{"$f":"-SUM(Start:End!IQ178)","v":0},{"$f":"-SUM(Start:End!IR178)","v":-16341.743293389653},{"$f":"-SUM(Start:End!IS178)","v":-6363.2006948695944},{"$f":"-SUM(Start:End!IT178)","v":-3354.629223914018},{"$f":"-SUM(Start:End!IU178)","v":-11058.658304655724},{"$f":"-SUM(Start:End!IV178)","v":-6089.4161030046143},{"$f":"-SUM(Start:End!IW178)","v":0},{"$f":"-SUM(Start:End!IX178)","v":-15271.308991650702},{"$f":"-SUM(Start:End!IY178)","v":-5871.7365725445143},{"$f":"-SUM(Start:End!IZ178)","v":-3264.3415629765263},{"$f":"-SUM(Start:End!JA178)","v":-9885.551203117755},{"$f":"-SUM(Start:End!JB178)","v":-5734.3289010000744},{"$f":"-SUM(Start:End!JC178)","v":0},{"$f":"-SUM(Start:End!JD178)","v":-14150.255393057414},{"$f":"-SUM(Start:End!JE178)","v":-5369.2977096415379},{"$f":"-SUM(Start:End!JF178)","v":-3168.0666126939345},{"$f":"-SUM(Start:End!JG178)","v":-8674.0082670778102},{"$f":"-SUM(Start:End!JH178)","v":-5516.7062188432665},{"$f":"-SUM(Start:End!JI178)","v":0},{"$f":"-SUM(Start:End!JJ178)","v":-13037.930271918436},{"$f":"-SUM(Start:End!JK178)","v":-4865.1537098833451},{"$f":"-SUM(Start:End!JL178)","v":-3071.8357286749329},{"$f":"-SUM(Start:End!JM178)","v":-7442.4142065949427},{"$f":"-SUM(Start:End!JN178)","v":-5298.7278088146331},{"$f":"-SUM(Start:End!JO178)","v":0},{"$f":"-SUM(Start:End!JP178)","v":-11874.052156882151},{"$f":"-SUM(Start:End!JQ178)","v":-4349.8885468610151},{"$f":"-SUM(Start:End!JR178)","v":-2969.4376484658806},{"$f":"-SUM(Start:End!JS178)","v":-6170.9258247778489},{"$f":"-SUM(Start:End!JT178)","v":-5067.7060588312779},{"$f":"-SUM(Start:End!JU178)","v":0},{"$f":"-SUM(Start:End!JV178)","v":-11219.851913178974},{"$f":"-SUM(Start:End!JW178)","v":-3832.7704915868026},{"$f":"-SUM(Start:End!JX178)","v":-2866.9919376060971},{"$f":"-SUM(Start:End!JY178)","v":-4878.1072044853172},{"$f":"-SUM(Start:End!JZ178)","v":-4836.122951303304},{"$f":"-SUM(Start:End!KA178)","v":0},{"$f":"-SUM(Start:End!KB178)","v":-10531.735108163695},{"$f":"-SUM(Start:End!KC178)","v":-3304.3821820464277},{"$f":"-SUM(Start:End!KD178)","v":-2758.1928078803121},{"$f":"-SUM(Start:End!KE178)","v":-4096.9904768935767},{"$f":"-SUM(Start:End!KF178)","v":-4591.0975540275658},{"$f":"-SUM(Start:End!KG178)","v":0},{"$f":"-SUM(Start:End!KH178)","v":-9840.3046248725914},{"$f":"-SUM(Start:End!KI178)","v":-2769.2725975022595},{"$f":"-SUM(Start:End!KJ178)","v":-2648.1841199125306},{"$f":"-SUM(Start:End!KK178)","v":-3302.6109101192415},{"$f":"-SUM(Start:End!KL178)","v":-4343.1216411284631},{"$f":"-SUM(Start:End!KM178)","v":0},{"$f":"-SUM(Start:End!KN178)","v":-9120.3335456379591},{"$f":"-SUM(Start:End!KO178)","v":-2227.3645834635158},{"$f":"-SUM(Start:End!KP178)","v":-2532.6730898733858},{"$f":"-SUM(Start:End!KQ178)","v":-2494.7267255227889},{"$f":"-SUM(Start:End!KR178)","v":-4083.4193095725905},{"$f":"-SUM(Start:End!KS178)","v":0},{"$f":"-SUM(Start:End!KT178)","v":-8402.8275858514717},{"$f":"-SUM(Start:End!KU178)","v":-1683.298248612065},{"$f":"-SUM(Start:End!KV178)","v":-2416.9151691398629},{"$f":"-SUM(Start:End!KW178)","v":-1679.188822925305},{"$f":"-SUM(Start:End!KX178)","v":-3822.7096819062467},{"$f":"-SUM(Start:End!KY178)","v":0},{"$f":"-SUM(Start:End!KZ178)","v":-7649.7951076805239},{"$f":"-SUM(Start:End!LA178)","v":-1127.6535085803396},{"$f":"-SUM(Start:End!LB178)","v":-2294.4110310408919},{"$f":"-SUM(Start:End!LC178)","v":-843.67351484523442},{"$f":"-SUM(Start:End!LD178)","v":-3547.7159808152824},{"$f":"-SUM(Start:End!LE178)","v":0},{"$f":"-SUM(Start:End!LF178)","v":-6898.6933562344802},{"$f":"-SUM(Start:End!LG178)","v":-569.69456979372626},{"$f":"-SUM(Start:End!LH178)","v":-2171.5523891043717},{"$f":"-SUM(Start:End!LI178)","v":6.9893625143216939E-12},{"$f":"-SUM(Start:End!LJ178)","v":-3271.4745094161876},{"$f":"-SUM(Start:End!LK178)","v":0},{"$f":"-SUM(Start:End!LL178)","v":-6111.2174204170697},{"$f":"-SUM(Start:End!LM178)","v":-6.5483618527650841E-13},{"$f":"-SUM(Start:End!LN178)","v":-2041.7408613904067},{"$f":"-SUM(Start:End!LO178)","v":7.1291497646081252E-12},{"$f":"-SUM(Start:End!LP178)","v":-2980.5058772327579},{"$f":"-SUM(Start:End!LQ178)","v":0},{"$f":"-SUM(Start:End!LR178)","v":-5325.1123954965096},{"$f":"-SUM(Start:End!LS178)","v":-6.6793290898203865E-13},{"$f":"-SUM(Start:End!LT178)","v":-1911.4614414732112},{"$f":"-SUM(Start:End!LU178)","v":7.2717327599002894E-12},{"$f":"-SUM(Start:End!LV178)","v":-2688.0363620594603},{"$f":"-SUM(Start:End!LW178)","v":0},{"$f":"-SUM(Start:End!LX178)","v":-4501.754768940782},{"$f":"-SUM(Start:End!LY178)","v":-6.8129156716167925E-13},{"$f":"-SUM(Start:End!LZ178)","v":-1774.015130820085},{"$f":"-SUM(Start:End!MA178)","v":7.4171674150982919E-12},{"$f":"-SUM(Start:End!MB178)","v":-2380.3807561827693},{"$f":"-SUM(Start:End!MC178)","v":0},{"$f":"-SUM(Start:End!MD178)","v":-3672.6870331793943},{"$f":"-SUM(Start:End!ME178)","v":-6.9491739850491299E-13},{"$f":"-SUM(Start:End!MF178)","v":-1634.8513313533085},{"$f":"-SUM(Start:End!MG178)","v":7.5655107634002623E-12},{"$f":"-SUM(Start:End!MH178)","v":-2068.6529312916632},{"$f":"-SUM(Start:End!MI178)","v":0},{"$f":"-SUM(Start:End!MJ178)","v":-2811.8211476186148},{"$f":"-SUM(Start:End!MK178)","v":-7.0881574647501119E-13},{"$f":"-SUM(Start:End!ML178)","v":-1489.4065943659423},{"$f":"-SUM(Start:End!MM178)","v":7.7168209786682693E-12},{"$f":"-SUM(Start:End!MN178)","v":-1743.5225662293749},{"$f":"-SUM(Start:End!MO178)","v":0},{"$f":"-SUM(Start:End!MP178)","v":-1951.123292658345},{"$f":"-SUM(Start:End!MQ178)","v":-7.2299206140451127E-13},{"$f":"-SUM(Start:End!MR178)","v":-1343.2483840026093},{"$f":"-SUM(Start:End!MS178)","v":7.8711573982416308E-12},{"$f":"-SUM(Start:End!MT178)","v":-1416.3440201561539},{"$f":"-SUM(Start:End!MU178)","v":0},{"$f":"-SUM(Start:End!MV178)","v":-1569.1769113794273},{"$f":"-SUM(Start:End!MW178)","v":-7.374519026326016E-13},{"$f":"-SUM(Start:End!MX178)","v":-1189.4716683935924},{"$f":"-SUM(Start:End!MY178)","v":8.0285805462064657E-12},{"$f":"-SUM(Start:End!MZ178)","v":-1073.0105987303284},{"$f":"-SUM(Start:End!NA178)","v":0},{"$f":"-SUM(Start:End!NB178)","v":-1190.7375706289397},{"$f":"-SUM(Start:End!NC178)","v":-7.5220094068525343E-13},{"$f":"-SUM(Start:End!ND178)","v":-1034.8491802264487},{"$f":"-SUM(Start:End!NE178)","v":8.1891521571305939E-12},{"$f":"-SUM(Start:End!NF178)","v":-727.33451980006737},{"$f":"-SUM(Start:End!NG178)","v":0},{"$f":"-SUM(Start:End!NH178)","v":-796.84561276690204},{"$f":"-SUM(Start:End!NI178)","v":-7.6724495949895865E-13},{"$f":"-SUM(Start:End!NJ178)","v":-872.37042464848469},{"$f":"-SUM(Start:End!NK178)","v":8.3529352002732057E-12},{"$f":"-SUM(Start:End!NL178)","v":-364.99332376600779},{"$f":"-SUM(Start:End!NM178)","v":0},{"$f":"-SUM(Start:End!NN178)","v":-406.2542437842763},{"$f":"-SUM(Start:End!NO178)","v":-7.8258985868893771E-13},{"$f":"-SUM(Start:End!NP178)","v":-708.90674012470947},{"$f":"-SUM(Start:End!NQ178)","v":8.519993904278669E-12},{"$f":"-SUM(Start:End!NR178)","v":2.392721950211056E-11},{"$f":"-SUM(Start:End!NS178)","v":0},{"$f":"-SUM(Start:End!NT178)","v":3.6636308390625979E-11},{"$f":"-SUM(Start:End!NU178)","v":-7.9824165586271639E-13},{"$f":"-SUM(Start:End!NV178)","v":-537.34049762361371},{"$f":"-SUM(Start:End!NW178)","v":8.6903937823642402E-12},{"$f":"-SUM(Start:End!NX178)","v":2.4405763892152774E-11},{"$f":"-SUM(Start:End!NY178)","v":0},{"$f":"-SUM(Start:End!NZ178)","v":3.7369034558438479E-11},{"$f":"-SUM(Start:End!OA178)","v":-8.1420648897997083E-13},{"$f":"-SUM(Start:End!OB178)","v":-363.44384552454142},{"$f":"-SUM(Start:End!OC178)","v":8.8642016580115264E-12},{"$f":"-SUM(Start:End!OD178)","v":2.4893879169995827E-11},{"$f":"-SUM(Start:End!OE178)","v":0},{"$f":"-SUM(Start:End!OF178)","v":3.8116415249607261E-11},{"$f":"-SUM(Start:End!OG178)","v":-8.3049061875957022E-13},{"$f":"-SUM(Start:End!OH178)","v":-182.36467338617706},{"$f":"-SUM(Start:End!OI178)","v":9.041485691171755E-12},{"$f":"-SUM(Start:End!OJ178)","v":2.5391756753395741E-11},{"$f":"-SUM(Start:End!OK178)","v":0},{"$f":"-SUM(Start:End!OL178)","v":3.8878743554599401E-11},{"$f":"-SUM(Start:End!OM178)","v":-8.4710043113476152E-13},{"$f":"-SUM(Start:End!ON178)","v":4.2564352042973047E-12},{"$f":"-SUM(Start:End!OO178)","v":1.5168745053519801E-11},{"$f":"-SUM(Start:End!OP178)","v":2.5899591888463664E-11},{"$f":"-SUM(Start:End!OQ178)","v":0},{"$f":"-SUM(Start:End!OR178)","v":3.9656318425691392E-11},{"$f":"-SUM(Start:End!OS178)","v":-8.6404243975745689E-13},{"$f":"-SUM(Start:End!OT178)","v":4.3415639083832511E-12},{"$f":"-SUM(Start:End!OU178)","v":1.5472119954590193E-11},{"$f":"-SUM(Start:End!OV178)","v":2.6417583726232933E-11},{"$f":"-SUM(Start:End!OW178)","v":0},{"$f":"-SUM(Start:End!OX178)","v":4.0449444794205215E-11},{"$f":"-SUM(Start:End!OY178)","v":-8.8132328855260612E-13},{"$f":"-SUM(Start:End!OZ178)","v":4.4283951865509161E-12},{"$f":"-SUM(Start:End!PA178)","v":1.5781562353681999E-11},{"$f":"-SUM(Start:End!PB178)","v":2.6945935400757592E-11},{"$f":"-SUM(Start:End!PC178)","v":0},{"$f":"-SUM(Start:End!PD178)","v":4.1258433690089315E-11},{"$f":"-SUM(Start:End!PE178)","v":-8.989497543236582E-13},{"$f":"-SUM(Start:End!PF178)","v":4.5169630902819331E-12},{"$f":"-SUM(Start:End!PG178)","v":1.6097193600755636E-11},{"$f":"-SUM(Start:End!PH178)","v":2.7484854108772747E-11},{"$f":"-SUM(Start:End!PI178)","v":0},{"$f":"-SUM(Start:End!PJ178)","v":4.2083602363891114E-11},{"$f":"-SUM(Start:End!PK178)","v":-9.1692874941013146E-13},{"$f":"-SUM(Start:End!PL178)","v":4.6073023520875721E-12},{"$f":"-SUM(Start:End!PM178)","v":1.6419137472770752E-11},{"$f":"-SUM(Start:End!PN178)","v":2.8034551190948204E-11},{"$f":"-SUM(Start:End!PO178)","v":0},{"$f":"-SUM(Start:End!PP178)","v":4.2925274411168935E-11},{"$f":"-SUM(Start:End!PQ178)","v":-9.3526732439833393E-13},{"$f":"-SUM(Start:End!PR178)","v":4.699448399129325E-12},{"$f":"-SUM(Start:End!PS178)","v":1.6747520222226166E-11},{"$f":"-SUM(Start:End!PT178)","v":2.8595242214767164E-11},{"$f":"-SUM(Start:End!PU178)","v":0},{"$f":"-SUM(Start:End!PV178)","v":4.378377989939231E-11},{"$f":"-SUM(Start:End!PW178)","v":-9.5397267088630071E-13},{"$f":"-SUM(Start:End!PX178)","v":4.7934373671119103E-12},{"$f":"-SUM(Start:End!PY178)","v":0},{"$f":"-SUM(Start:End!PZ178)","v":1.2860560011121547E-11},{"$f":"-SUM(Start:End!QA178)","v":0},{"$f":"-SUM(Start:End!QB178)","v":4.4659455497380154E-11},{"$f":"-SUM(Start:End!QC178)","v":-9.7305212430402687E-13},{"$f":"-SUM(Start:End!QD178)","v":4.8893061144541488E-12},{"$f":"-SUM(Start:End!QE178)","v":0},{"$f":"-SUM(Start:End!QF178)","v":1.3117771211343978E-11},{"$f":"-SUM(Start:End!QG178)","v":0},{"$f":"-SUM(Start:End!QH178)","v":1.30905701456401E-11},{"$f":"-SUM(Start:End!QI178)","v":-9.9251316679010741E-13},{"$f":"-SUM(Start:End!QJ178)","v":4.9870922367432323E-12},{"$f":"-SUM(Start:End!QK178)","v":0},{"$f":"-SUM(Start:End!QL178)","v":1.3380126635570856E-11},{"$f":"-SUM(Start:End!QM178)","v":0},{"$f":"-SUM(Start:End!QN178)","v":6.0625194505522295E-12},{"$f":"-SUM(Start:End!QO178)","v":-1.0123634301259095E-12},{"$f":"-SUM(Start:End!QP178)","v":5.0868340814780964E-12},{"$f":"-SUM(Start:End!QQ178)","v":0},{"$f":"-SUM(Start:End!QR178)","v":1.3647729168282275E-11},{"$f":"-SUM(Start:End!QS178)","v":0},{"$f":"-SUM(Start:End!QT178)","v":6.1837698395632747E-12},{"$f":"-SUM(Start:End!QU178)","v":-1.0326106987284277E-12},{"$f":"-SUM(Start:End!QV178)","v":5.1885707631076591E-12},{"$f":"-SUM(Start:End!QW178)","v":0},{"$f":"-SUM(Start:End!QX178)","v":1.3920683751647919E-11},{"$f":"-SUM(Start:End!QY178)","v":0},{"$f":"-SUM(Start:End!QZ178)","v":6.3074452363545384E-12},{"$f":"-SUM(Start:End!RA178)","v":-1.0532629127029963E-12},{"$f":"-SUM(Start:End!RB178)","v":5.2923421783698127E-12},{"$f":"-SUM(Start:End!RC178)","v":0},{"$f":"-SUM(Start:End!RD178)","v":1.4199097426680876E-11},{"$f":"-SUM(Start:End!RE178)","v":0},{"$f":"-SUM(Start:End!RF178)","v":6.4335941410816297E-12},{"$f":"-SUM(Start:End!RG178)","v":-1.0743281709570561E-12},{"$f":"-SUM(Start:End!RH178)","v":5.398189021937209E-12},{"$f":"-SUM(Start:End!RI178)","v":0},{"$f":"-SUM(Start:End!RJ178)","v":1.4483079375214496E-11},{"$f":"-SUM(Start:End!RK178)","v":0},{"$f":"-SUM(Start:End!RL178)","v":6.5622660239032633E-12},{"$f":"-SUM(Start:End!RM178)","v":0},{"$f":"-SUM(Start:End!RN178)","v":5.5061528023759538E-12},{"$f":"-SUM(Start:End!RO178)","v":0},{"$f":"-SUM(Start:End!RP178)","v":1.4772740962718782E-11},{"$f":"-SUM(Start:End!RQ178)","v":0},{"$f":"-SUM(Start:End!RR178)","v":6.693511344381329E-12},{"$f":"-SUM(Start:End!RS178)","v":0},{"$f":"-SUM(Start:End!RT178)","v":5.6162758584234722E-12},{"$f":"-SUM(Start:End!RU178)","v":0},{"$f":"-SUM(Start:End!RV178)","v":0},{"$f":"-SUM(Start:End!RW178)","v":0},{"$f":"-SUM(Start:End!RX178)","v":6.8273815712689546E-12},{"$f":"-SUM(Start:End!RY178)","v":0},{"$f":"-SUM(Start:End!RZ178)","v":5.7286013755919427E-12},{"$f":"-SUM(Start:End!SA178)","v":0},{"$f":"-SUM(Start:End!SB178)","v":0},{"$f":"-SUM(Start:End!SC178)","v":0},{"$f":"-SUM(Start:End!SD178)","v":6.9639292026943334E-12},{"$f":"-SUM(Start:End!SE178)","v":0},{"$f":"-SUM(Start:End!SF178)","v":5.8431734031037804E-12},{"$f":"-SUM(Start:End!SG178)","v":0},{"$f":"-SUM(Start:End!SH178)","v":0},{"$f":"-SUM(Start:End!SI178)","v":0},{"$f":"-SUM(Start:End!SJ178)","v":7.1032077867482196E-12},{"$f":"-SUM(Start:End!SK178)","v":0},{"$f":"-SUM(Start:End!SL178)","v":5.9600368711658562E-12},{"$f":"-SUM(Start:End!SM178)","v":0},{"$f":"-SUM(Start:End!SN178)","v":0},{"$f":"-SUM(Start:End!SO178)","v":0},{"$f":"-SUM(Start:End!SP178)","v":7.2452719424831846E-12},{"$f":"-SUM(Start:End!SQ178)","v":0},{"$f":"-SUM(Start:End!SR178)","v":6.0792376085891738E-12},{"$f":"-SUM(Start:End!SS178)","v":0},{"$f":"-SUM(Start:End!ST178)","v":0},{"$f":"-SUM(Start:End!SU178)","v":0},{"$f":"-SUM(Start:End!SV178)","v":7.3901773813328475E-12},{"$f":"-SUM(Start:End!SW178)","v":0},{"$f":"-SUM(Start:End!SX178)","v":6.2008223607609565E-12},{"$f":"-SUM(Start:End!SY178)","v":0},{"$f":"-SUM(Start:End!SZ178)","v":0},{"$f":"-SUM(Start:End!TA178)","v":0},{"$f":"-SUM(Start:End!TB178)","v":7.5379809289595059E-12},{"$f":"-SUM(Start:End!TC178)","v":0},{"$f":"-SUM(Start:End!TD178)","v":0},{"$f":"-SUM(Start:End!TE178)","v":0},{"$f":"-SUM(Start:End!TF178)","v":0},{"$f":"-SUM(Start:End!TG178)","v":0},{"$f":"-SUM(Start:End!TH178)","v":7.6887405475386963E-12},{"$f":"-SUM(Start:End!TI178)","v":0},{"$f":"-SUM(Start:End!TJ178)","v":0},{"$f":"-SUM(Start:End!TK178)","v":0},{"$f":"-SUM(Start:End!TL178)","v":0},{"$f":"-SUM(Start:End!TM178)","v":0},{"$f":"-SUM(Start:End!TN178)","v":7.8425153584894695E-12},{"$f":"-SUM(Start:End!TO178)","v":0},{"$f":"-SUM(Start:End!TP178)","v":0},{"$f":"-SUM(Start:End!TQ178)","v":0},{"$f":"-SUM(Start:End!TR178)","v":0},{"$f":"-SUM(Start:End!TS178)","v":0},{"$f":"-SUM(Start:End!TT178)","v":7.999365665659258E-12},{"$f":"-SUM(Start:End!TU178)","v":0},{"$f":"-SUM(Start:End!TV178)","v":0},{"$f":"-SUM(Start:End!TW178)","v":0},{"$f":"-SUM(Start:End!TX178)","v":0},{"$f":"-SUM(Start:End!TY178)","v":0},{"$f":"-SUM(Start:End!TZ178)","v":8.1593529789724441E-12},{"$f":"-SUM(Start:End!UA178)","v":0},{"$f":"-SUM(Start:End!UB178)","v":0},{"$f":"-SUM(Start:End!UC178)","v":0},{"$f":"-SUM(Start:End!UD178)","v":0},{"$f":"-SUM(Start:End!UE178)","v":0},{"$f":"-SUM(Start:End!UF178)","v":8.3225400385518941E-12},{"$f":"-SUM(Start:End!UG178)","v":0},{"$f":"-SUM(Start:End!UH178)","v":0},{"$f":"-SUM(Start:End!UI178)","v":0},{"$f":"-SUM(Start:End!UJ178)","v":0},{"$f":"-SUM(Start:End!UK178)","v":0},{"$f":"-SUM(Start:End!UL178)","v":8.4889908393229306E-12},{"$f":"-SUM(Start:End!UM178)","v":0},{"$f":"-SUM(Start:End!UN178)","v":0},{"$f":"-SUM(Start:End!UO178)","v":0},{"$f":"-SUM(Start:End!UP178)","v":0},{"$f":"-SUM(Start:End!UQ178)","v":0},{"$f":"-SUM(Start:End!UR178)","v":8.6587706561093898E-12},{"$f":"-SUM(Start:End!US178)","v":0},{"$f":"-SUM(Start:End!UT178)","v":0},{"$f":"-SUM(Start:End!UU178)","v":0},{"$f":"-SUM(Start:End!UV178)","v":0},{"$f":"-SUM(Start:End!UW178)","v":0},{"$f":"-SUM(Start:End!UX178)","v":8.8319460692315767E-12},{"$f":"-SUM(Start:End!UY178)","v":0},{"$f":"-SUM(Start:End!UZ178)","v":0},{"$f":"-SUM(Start:End!VA178)","v":0},{"$f":"-SUM(Start:End!VB178)","v":0},{"$f":"-SUM(Start:End!VC178)","v":0},{"$f":"-SUM(Start:End!VD178)","v":9.0085849906162083E-12},{"$f":"-SUM(Start:End!VE178)","v":0},{"$f":"-SUM(Start:End!VF178)","v":0},{"$f":"-SUM(Start:End!VG178)","v":0},{"$f":"-SUM(Start:End!VH178)","v":0},{"$f":"-SUM(Start:End!VI178)","v":0},{"$f":"-SUM(Start:End!VJ178)","v":9.1887566904285338E-12},{"$f":"-SUM(Start:End!VK178)","v":0},{"$f":"-SUM(Start:End!VL178)","v":0},{"$f":"-SUM(Start:End!VM178)","v":0},{"$f":"-SUM(Start:End!VN178)","v":0},{"$f":"-SUM(Start:End!VO178)","v":0},{"$f":"-SUM(Start:End!VP178)","v":9.3725318242371029E-12},{"$f":"-SUM(Start:End!VQ178)","v":0},{"$f":"-SUM(Start:End!VR178)","v":0},{"$f":"-SUM(Start:End!VS178)","v":0},{"$f":"-SUM(Start:End!VT178)","v":0},{"$f":"-SUM(Start:End!VU178)","v":0},{"$f":"-SUM(Start:End!VV178)","v":9.559982460721844E-12},{"$f":"-SUM(Start:End!VW178)","v":0},{"$f":"-SUM(Start:End!VX178)","v":0},{"$f":"-SUM(Start:End!VY178)","v":0},{"$f":"-SUM(Start:End!VZ178)","v":0},{"$f":"-SUM(Start:End!WA178)","v":0},{"$f":"-SUM(Start:End!WB178)","v":9.7511821099362834E-12},{"$f":"-SUM(Start:End!WC178)","v":0},{"$f":"-SUM(Start:End!WD178)","v":0},{"$f":"-SUM(Start:End!WE178)","v":0},{"$f":"-SUM(Start:End!WF178)","v":0},{"$f":"-SUM(Start:End!WG178)","v":0},{"$f":"-SUM(Start:End!WH178)","v":9.9462057521350055E-12},{"$f":"-SUM(Start:End!WI178)","v":0},{"$f":"-SUM(Start:End!WJ178)","v":0},{"$f":"-SUM(Start:End!WK178)","v":0},{"$f":"-SUM(Start:End!WL178)","v":0},{"$f":"-SUM(Start:End!WM178)","v":0},{"$f":"-SUM(Start:End!WN178)","v":1.0145129867177706E-11},{"$f":"-SUM(Start:End!WO178)","v":0},{"$f":"-SUM(Start:End!WP178)","v":0},{"$f":"-SUM(Start:End!WQ178)","v":0},{"$f":"-SUM(Start:End!WR178)","v":0},{"$f":"-SUM(Start:End!WS178)","v":0},{"$f":"-SUM(Start:End!WT178)","v":1.0348032464521261E-11},{"$f":"-SUM(Start:End!WU178)","v":0},{"$f":"-SUM(Start:End!WV178)","v":0},{"$f":"-SUM(Start:End!WW178)","v":0},{"$f":"-SUM(Start:End!WX178)","v":0},{"$f":"-SUM(Start:End!WY178)","v":0},{"$f":"-SUM(Start:End!WZ178)","v":0},{"$f":"-SUM(Start:End!XA178)","v":0},{"$f":"-SUM(Start:End!XB178)","v":0},{"$f":"-SUM(Start:End!XC178)","v":0},{"$f":"-SUM(Start:End!XD178)","v":0},{"$f":"-SUM(Start:End!XE178)","v":0},{"$f":"-SUM(Start:End!XF178)","v":0},{"$f":"-SUM(Start:End!XG178)","v":0},{"$f":"-SUM(Start:End!XH178)","v":0},{"$f":"-SUM(Start:End!XI178)","v":0},{"$f":"-SUM(Start:End!XJ178)","v":0},{"$f":"-SUM(Start:End!XK178)","v":0},{"$f":"-SUM(Start:End!XL178)","v":0},{"$f":"-SUM(Start:End!XM178)","v":0},{"$f":"-SUM(Start:End!XN178)","v":0},{"$f":"-SUM(Start:End!XO178)","v":0},{"$f":"-SUM(Start:End!XP178)","v":0},{"$f":"-SUM(Start:End!XQ178)","v":0},{"$f":"-SUM(Start:End!XR178)","v":0},{"$f":"-SUM(Start:End!XS178)","v":0},{"$f":"-SUM(Start:End!XT178)","v":0},{"$f":"-SUM(Start:End!XU178)","v":0},{"$f":"-SUM(Start:End!XV178)","v":0},{"$f":"-SUM(Start:End!XW178)","v":0},{"$f":"-SUM(Start:End!XX178)","v":0},{"$f":"-SUM(Start:End!XY178)","v":0},{"$f":"-SUM(Start:End!XZ178)","v":0},{"$f":"-SUM(Start:End!YA178)","v":0},{"$f":"-SUM(Start:End!YB178)","v":0},{"$f":"-SUM(Start:End!YC178)","v":0},{"$f":"-SUM(Start:End!YD178)","v":0},{"$f":"-SUM(Start:End!YE178)","v":0},{"$f":"-SUM(Start:End!YF178)","v":0},{"$f":"-SUM(Start:End!YG178)","v":0},{"$f":"-SUM(Start:End!YH178)","v":0},{"$f":"-SUM(Start:End!YI178)","v":0},{"$f":"-SUM(Start:End!YJ178)","v":0},{"$f":"-SUM(Start:End!YK178)","v":0},{"$f":"-SUM(Start:End!YL178)","v":0},{"$f":"-SUM(Start:End!YM178)","v":0},{"$f":"-SUM(Start:End!YN178)","v":0},{"$f":"-SUM(Start:End!YO178)","v":0},{"$f":"-SUM(Start:End!YP178)","v":0},{"$f":"-SUM(Start:End!YQ178)","v":0},{"$f":"-SUM(Start:End!YR178)","v":0},{"$f":"-SUM(Start:End!YS178)","v":0},{"$f":"-SUM(Start:End!YT178)","v":0},{"$f":"-SUM(Start:End!YU178)","v":0},{"$f":"-SUM(Start:End!YV178)","v":0},{"$f":"-SUM(Start:End!YW178)","v":0},{"$f":"-SUM(Start:End!YX178)","v":0},{"$f":"-SUM(Start:End!YY178)","v":0},{"$f":"-SUM(Start:End!YZ178)","v":0},{"$f":"-SUM(Start:End!ZA178)","v":0},{"$f":"-SUM(Start:End!ZB178)","v":0},{"$f":"-SUM(Start:End!ZC178)","v":0},{"$f":"-SUM(Start:End!ZD178)","v":0},{"$f":"-SUM(Start:End!ZE178)","v":0},{"$f":"-SUM(Start:End!ZF178)","v":0},{"$f":"-SUM(Start:End!ZG178)","v":0},{"$f":"-SUM(Start:End!ZH178)","v":0},{"$f":"-SUM(Start:End!ZI178)","v":0},{"$f":"-SUM(Start:End!ZJ178)","v":0},{"$f":"-SUM(Start:End!ZK178)","v":0},{"$f":"-SUM(Start:End!ZL178)","v":0},{"$f":"-SUM(Start:End!ZM178)","v":0},{"$f":"-SUM(Start:End!ZN178)","v":0},{"$f":"-SUM(Start:End!ZO178)","v":0},{"$f":"-SUM(Start:End!ZP178)","v":0},{"$f":"-SUM(Start:End!ZQ178)","v":0},{"$f":"-SUM(Start:End!ZR178)","v":0},{"$f":"-SUM(Start:End!ZS178)","v":0},{"$f":"-SUM(Start:End!ZT178)","v":0},{"$f":"-SUM(Start:End!ZU178)","v":0},{"$f":"-SUM(Start:End!ZV178)","v":0},{"$f":"-SUM(Start:End!ZW178)","v":0},{"$f":"-SUM(Start:End!ZX178)","v":0},{"$f":"-SUM(Start:End!ZY178)","v":0},{"$f":"-SUM(Start:End!ZZ178)","v":0},{"$f":"-SUM(Start:End!AAA178)","v":0},{"$f":"-SUM(Start:End!AAB178)","v":0},{"$f":"-SUM(Start:End!AAC178)","v":0},{"$f":"-SUM(Start:End!AAD178)","v":0},{"$f":"-SUM(Start:End!AAE178)","v":0},{"$f":"-SUM(Start:End!AAF178)","v":0},{"$f":"-SUM(Start:End!AAG178)","v":0},{"$f":"-SUM(Start:End!AAH178)","v":0},{"$f":"-SUM(Start:End!AAI178)","v":0},{"$f":"-SUM(Start:End!AAJ178)","v":0},{"$f":"-SUM(Start:End!AAK178)","v":0},{"$f":"-SUM(Start:End!AAL178)","v":0},{"$f":"-SUM(Start:End!AAM178)","v":0},{"$f":"-SUM(Start:End!AAN178)","v":0},{"$f":"-SUM(Start:End!AAO178)","v":0},{"$f":"-SUM(Start:End!AAP178)","v":0},{"$f":"-SUM(Start:End!AAQ178)","v":0},{"$f":"-SUM(Start:End!AAR178)","v":0},{"$f":"-SUM(Start:End!AAS178)","v":0},{"$f":"-SUM(Start:End!AAT178)","v":0},{"$f":"-SUM(Start:End!AAU178)","v":0},{"$f":"-SUM(Start:End!AAV178)","v":0},{"$f":"-SUM(Start:End!AAW178)","v":0},{"$f":"-SUM(Start:End!AAX178)","v":0},{"$f":"-SUM(Start:End!AAY178)","v":0},{"$f":"-SUM(Start:End!AAZ178)","v":0},{"$f":"-SUM(Start:End!ABA178)","v":0},{"$f":"-SUM(Start:End!ABB178)","v":0},{"$f":"-SUM(Start:End!ABC178)","v":0},{"$f":"-SUM(Start:End!ABD178)","v":0},{"$f":"-SUM(Start:End!ABE178)","v":0},{"$f":"-SUM(Start:End!ABF178)","v":0},{"$f":"-SUM(Start:End!ABG178)","v":0},{"$f":"-SUM(Start:End!ABH178)","v":0},{"$f":"-SUM(Start:End!ABI178)","v":0},{"$f":"-SUM(Start:End!ABJ178)","v":0},{"$f":"-SUM(Start:End!ABK178)","v":0},{"$f":"-SUM(Start:End!ABL178)","v":0},{"$f":"-SUM(Start:End!ABM178)","v":0},{"$f":"-SUM(Start:End!ABN178)","v":0},{"$f":"-SUM(Start:End!ABO178)","v":0},{"$f":"-SUM(Start:End!ABP178)","v":0},{"$f":"-SUM(Start:End!ABQ178)","v":0},{"$f":"-SUM(Start:End!ABR178)","v":0},{"$f":"-SUM(Start:End!ABS178)","v":0},{"$f":"-SUM(Start:End!ABT178)","v":0},{"$f":"-SUM(Start:End!ABU178)","v":0},{"$f":"-SUM(Start:End!ABV178)","v":0},{"$f":"-SUM(Start:End!ABW178)","v":0},{"$f":"-SUM(Start:End!ABX178)","v":0},{"$f":"-SUM(Start:End!ABY178)","v":0},{"$f":"-SUM(Start:End!ABZ178)","v":0}]
[null,null,null,"Repayment Paid",{"$f":"ROW('Template Model'!F170)","v":170},{"$f":"SUM(Start:End!F170)","v":0},{"$f":"_xlfn.FORMULATEXT(K45)","v":"=-SUM(Start:End!K170)"},{"$f":"MID(G45,FIND(\"!\",G45,1)+2,FIND(\")\",G45,1)-FIND(\"!\",G45,1)-2)","v":"170"},{"$f":"(VALUE(H45)-E45)=0","v":true},null,{"$f":"-SUM(Start:End!K170)","v":0},{"$f":"-SUM(Start:End!L170)","v":0},{"$f":"-SUM(Start:End!M170)","v":0},{"$f":"-SUM(Start:End!N170)","v":0},{"$f":"-SUM(Start:End!O170)","v":0},{"$f":"-SUM(Start:End!P170)","v":0},{"$f":"-SUM(Start:End!Q170)","v":0},{"$f":"-SUM(Start:End!R170)","v":0},{"$f":"-SUM(Start:End!S170)","v":0},{"$f":"-SUM(Start:End!T170)","v":0},{"$f":"-SUM(Start:End!U170)","v":0},{"$f":"-SUM(Start:End!V170)","v":-6034.8264649238581},{"$f":"-SUM(Start:End!W170)","v":0},{"$f":"-SUM(Start:End!X170)","v":0},{"$f":"-SUM(Start:End!Y170)","v":0},{"$f":"-SUM(Start:End!Z170)","v":0},{"$f":"-SUM(Start:End!AA170)","v":0},{"$f":"-SUM(Start:End!AB170)","v":-6038.8440412537329},{"$f":"-SUM(Start:End!AC170)","v":0},{"$f":"-SUM(Start:End!AD170)","v":0},{"$f":"-SUM(Start:End!AE170)","v":0},{"$f":"-SUM(Start:End!AF170)","v":0},{"$f":"-SUM(Start:End!AG170)","v":0},{"$f":"-SUM(Start:End!AH170)","v":-6529.1054413014772},{"$f":"-SUM(Start:End!AI170)","v":0},{"$f":"-SUM(Start:End!AJ170)","v":0},{"$f":"-SUM(Start:End!AK170)","v":0},{"$f":"-SUM(Start:End!AL170)","v":0},{"$f":"-SUM(Start:End!AM170)","v":0},{"$f":"-SUM(Start:End!AN170)","v":-6525.9638698728986},{"$f":"-SUM(Start:End!AO170)","v":0},{"$f":"-SUM(Start:End!AP170)","v":0},{"$f":"-SUM(Start:End!AQ170)","v":0},{"$f":"-SUM(Start:End!AR170)","v":0},{"$f":"-SUM(Start:End!AS170)","v":-4432.4169154848842},{"$f":"-SUM(Start:End!AT170)","v":-7021.5699939546439},{"$f":"-SUM(Start:End!AU170)","v":0},{"$f":"-SUM(Start:End!AV170)","v":0},{"$f":"-SUM(Start:End!AW170)","v":0},{"$f":"-SUM(Start:End!AX170)","v":-8263.2547586624823},{"$f":"-SUM(Start:End!AY170)","v":-4749.0574164336977},{"$f":"-SUM(Start:End!AZ170)","v":-7109.2533724132381},{"$f":"-SUM(Start:End!BA170)","v":0},{"$f":"-SUM(Start:End!BB170)","v":0},{"$f":"-SUM(Start:End!BC170)","v":0},{"$f":"-SUM(Start:End!BD170)","v":-8413.6904122322012},{"$f":"-SUM(Start:End!BE170)","v":-5075.4189095878155},{"$f":"-SUM(Start:End!BF170)","v":-7544.4642510898329},{"$f":"-SUM(Start:End!BG170)","v":0},{"$f":"-SUM(Start:End!BH170)","v":0},{"$f":"-SUM(Start:End!BI170)","v":0},{"$f":"-SUM(Start:End!BJ170)","v":-8210.6089514885334},{"$f":"-SUM(Start:End!BK170)","v":-5303.5396670171704},{"$f":"-SUM(Start:End!BL170)","v":-7535.2456898703031},{"$f":"-SUM(Start:End!BM170)","v":0},{"$f":"-SUM(Start:End!BN170)","v":-5247.9600767156862},{"$f":"-SUM(Start:End!BO170)","v":0},{"$f":"-SUM(Start:End!BP170)","v":-8430.9375108412387},{"$f":"-SUM(Start:End!BQ170)","v":-5756.1517638084169},{"$f":"-SUM(Start:End!BR170)","v":-8033.811425703203},{"$f":"-SUM(Start:End!BS170)","v":0},{"$f":"-SUM(Start:End!BT170)","v":-5138.0899503916207},{"$f":"-SUM(Start:End!BU170)","v":0},{"$f":"-SUM(Start:End!BV170)","v":-8236.1973758528802},{"$f":"-SUM(Start:End!BW170)","v":-6001.6855496993121},{"$f":"-SUM(Start:End!BX170)","v":-8016.1190076725807},{"$f":"-SUM(Start:End!BY170)","v":0},{"$f":"-SUM(Start:End!BZ170)","v":-5729.9167883782247},{"$f":"-SUM(Start:End!CA170)","v":0},{"$f":"-SUM(Start:End!CB170)","v":-8455.4015823113787},{"$f":"-SUM(Start:End!CC170)","v":-6478.6568032477244},{"$f":"-SUM(Start:End!CD170)","v":-8529.3263517908745},{"$f":"-SUM(Start:End!CE170)","v":0},{"$f":"-SUM(Start:End!CF170)","v":-9162.346029593944},{"$f":"-SUM(Start:End!CG170)","v":-17081.966481566658},{"$f":"-SUM(Start:End!CH170)","v":-8268.9596246667461},{"$f":"-SUM(Start:End!CI170)","v":-6742.5530124458492},{"$f":"-SUM(Start:End!CJ170)","v":-8518.7136481207053},{"$f":"-SUM(Start:End!CK170)","v":0},{"$f":"-SUM(Start:End!CL170)","v":-9923.1504688624482},{"$f":"-SUM(Start:End!CM170)","v":-17541.411471998483},{"$f":"-SUM(Start:End!CN170)","v":-8487.212366615373},{"$f":"-SUM(Start:End!CO170)","v":-7245.0497415258305},{"$f":"-SUM(Start:End!CP170)","v":-9047.0686620261986},{"$f":"-SUM(Start:End!CQ170)","v":0},{"$f":"-SUM(Start:End!CR170)","v":-9945.4757274956592},{"$f":"-SUM(Start:End!CS170)","v":-17772.389394451035},{"$f":"-SUM(Start:End!CT170)","v":-8375.3196567964187},{"$f":"-SUM(Start:End!CU170)","v":-7646.5579240176303},{"$f":"-SUM(Start:End!CV170)","v":-9134.9674797628049},{"$f":"-SUM(Start:End!CW170)","v":0},{"$f":"-SUM(Start:End!CX170)","v":-10577.237926991796},{"$f":"-SUM(Start:End!CY170)","v":-18006.202405374217},{"$f":"-SUM(Start:End!CZ170)","v":-10397.361396384484},{"$f":"-SUM(Start:End!DA170)","v":-8059.9096990598646},{"$f":"-SUM(Start:End!DB170)","v":-9589.7831087759041},{"$f":"-SUM(Start:End!DC170)","v":0},{"$f":"-SUM(Start:End!DD170)","v":-10457.041719012979},{"$f":"-SUM(Start:End!DE170)","v":-18006.982960012483},{"$f":"-SUM(Start:End!DF170)","v":-10184.302327965815},{"$f":"-SUM(Start:End!DG170)","v":-8363.6112413280425},{"$f":"-SUM(Start:End!DH170)","v":-9594.5807745207931},{"$f":"-SUM(Start:End!DI170)","v":0},{"$f":"-SUM(Start:End!DJ170)","v":-11258.738840694468},{"$f":"-SUM(Start:End!DK170)","v":-18477.736476210095},{"$f":"-SUM(Start:End!DL170)","v":-10613.413026236591},{"$f":"-SUM(Start:End!DM170)","v":-8920.9187562174793},{"$f":"-SUM(Start:End!DN170)","v":-16034.064809999487},{"$f":"-SUM(Start:End!DO170)","v":0},{"$f":"-SUM(Start:End!DP170)","v":-21373.363270856491},{"$f":"-SUM(Start:End!DQ170)","v":-18484.244337779161},{"$f":"-SUM(Start:End!DR170)","v":-10410.690680456915},{"$f":"-SUM(Start:End!DS170)","v":-9246.1155800774177},{"$f":"-SUM(Start:End!DT170)","v":-15915.959118495139},{"$f":"-SUM(Start:End!DU170)","v":0},{"$f":"-SUM(Start:End!DV170)","v":-22822.062282366896},{"$f":"-SUM(Start:End!DW170)","v":-18960.784566923867},{"$f":"-SUM(Start:End!DX170)","v":-10845.373967516462},{"$f":"-SUM(Start:End!DY170)","v":-9832.7742404437249},{"$f":"-SUM(Start:End!DZ170)","v":-21944.09895597813},{"$f":"-SUM(Start:End!EA170)","v":0},{"$f":"-SUM(Start:End!EB170)","v":-22407.798973220284},{"$f":"-SUM(Start:End!EC170)","v":-18973.138914586725},{"$f":"-SUM(Start:End!ED170)","v":-10653.114998048939},{"$f":"-SUM(Start:End!EE170)","v":-10180.611527450254},{"$f":"-SUM(Start:End!EF170)","v":-21772.615244676264},{"$f":"-SUM(Start:End!EG170)","v":0},{"$f":"-SUM(Start:End!EH170)","v":-23883.889151797201},{"$f":"-SUM(Start:End!EI170)","v":-19455.585765221087},{"$f":"-SUM(Start:End!EJ170)","v":-11093.755102197158},{"$f":"-SUM(Start:End!EK170)","v":-37079.617114457978},{"$f":"-SUM(Start:End!EL170)","v":-23105.324636183079},{"$f":"-SUM(Start:End!EM170)","v":0},{"$f":"-SUM(Start:End!EN170)","v":-42613.053443115517},{"$f":"-SUM(Start:End!EO170)","v":-19709.804904129953},{"$f":"-SUM(Start:End!EP170)","v":-11017.198276151192},{"$f":"-SUM(Start:End!EQ170)","v":-38017.000807346092},{"$f":"-SUM(Start:End!ER170)","v":-23204.900671994255},{"$f":"-SUM(Start:End!ES170)","v":0},{"$f":"-SUM(Start:End!ET170)","v":-44447.183113174833},{"$f":"-SUM(Start:End!EU170)","v":-19967.09998913512},{"$f":"-SUM(Start:End!EV170)","v":-11361.193164261342},{"$f":"-SUM(Start:End!EW170)","v":-38976.498604094893},{"$f":"-SUM(Start:End!EX170)","v":-24322.430678952886},{"$f":"-SUM(Start:End!EY170)","v":0},{"$f":"-SUM(Start:End!EZ170)","v":-43721.627061523264},{"$f":"-SUM(Start:End!FA170)","v":-19991.604957958225},{"$f":"-SUM(Start:End!FB170)","v":-11190.337774236432},{"$f":"-SUM(Start:End!FC170)","v":-39516.670583595056},{"$f":"-SUM(Start:End!FD170)","v":-24187.032622512204},{"$f":"-SUM(Start:End!FE170)","v":0},{"$f":"-SUM(Start:End!FF170)","v":-46100.12103108858},{"$f":"-SUM(Start:End!FG170)","v":-20486.326690919814},{"$f":"-SUM(Start:End!FH170)","v":-11644.128671413637},{"$f":"-SUM(Start:End!FI170)","v":-40955.029295160231},{"$f":"-SUM(Start:End!FJ170)","v":-25587.571120396206},{"$f":"-SUM(Start:End!FK170)","v":0},{"$f":"-SUM(Start:End!FL170)","v":-45403.004277656786},{"$f":"-SUM(Start:End!FM170)","v":-20517.048013167994},{"$f":"-SUM(Start:End!FN170)","v":-11484.20154074446},{"$f":"-SUM(Start:End!FO170)","v":-41537.685896783856},{"$f":"-SUM(Start:End!FP170)","v":-25471.575284595172},{"$f":"-SUM(Start:End!FQ170)","v":0},{"$f":"-SUM(Start:End!FR170)","v":-47818.894545187519},{"$f":"-SUM(Start:End!FS170)","v":-21018.048365929677},{"$f":"-SUM(Start:End!FT170)","v":-11945.167347460259},{"$f":"-SUM(Start:End!FU170)","v":-43027.718021748165},{"$f":"-SUM(Start:End!FV170)","v":-26907.794588036952},{"$f":"-SUM(Start:End!FW170)","v":0},{"$f":"-SUM(Start:End!FX170)","v":-47151.403052554255},{"$f":"-SUM(Start:End!FY170)","v":-21055.110895649119},{"$f":"-SUM(Start:End!FZ170)","v":-11796.35203291632},{"$f":"-SUM(Start:End!GA170)","v":-43654.84880300393},{"$f":"-SUM(Start:End!GB170)","v":-26812.193572284003},{"$f":"-SUM(Start:End!GC170)","v":0},{"$f":"-SUM(Start:End!GD170)","v":-49606.110552305727},{"$f":"-SUM(Start:End!GE170)","v":-21562.515357517208},{"$f":"-SUM(Start:End!GF170)","v":-12264.921247031158},{"$f":"-SUM(Start:End!GG170)","v":-45198.834051817255},{"$f":"-SUM(Start:End!GH170)","v":-28285.36420316017},{"$f":"-SUM(Start:End!GI170)","v":0},{"$f":"-SUM(Start:End!GJ170)","v":-49493.663657649377},{"$f":"-SUM(Start:End!GK170)","v":-21841.942881530766},{"$f":"-SUM(Start:End!GL170)","v":-3259.4072424009796},{"$f":"-SUM(Start:End!GM170)","v":-46327.182711926216},{"$f":"-SUM(Start:End!GN170)","v":-28475.381751132238},{"$f":"-SUM(Start:End!GO170)","v":0},{"$f":"-SUM(Start:End!GP170)","v":-51474.963521445308},{"$f":"-SUM(Start:End!GQ170)","v":-22124.698442844805},{"$f":"-SUM(Start:End!GR170)","v":-3471.7466223536476},{"$f":"-SUM(Start:End!GS170)","v":-47481.927164378787},{"$f":"-SUM(Start:End!GT170)","v":-14848.513983747187},{"$f":"-SUM(Start:End!GU170)","v":0},{"$f":"-SUM(Start:End!GV170)","v":-45907.442961719717},{"$f":"-SUM(Start:End!GW170)","v":-22174.917267798621},{"$f":"-SUM(Start:End!GX170)","v":-3450.043004566799},{"$f":"-SUM(Start:End!GY170)","v":-48204.516529556},{"$f":"-SUM(Start:End!GZ170)","v":-14711.515371636928},{"$f":"-SUM(Start:End!HA170)","v":0},{"$f":"-SUM(Start:End!HB170)","v":-48267.819882685711},{"$f":"-SUM(Start:End!HC170)","v":-22695.607495220698},{"$f":"-SUM(Start:End!HD170)","v":-3716.3417321135362},{"$f":"-SUM(Start:End!HE170)","v":-49863.829824626235},{"$f":"-SUM(Start:End!HF170)","v":-15550.299621834743},{"$f":"-SUM(Start:End!HG170)","v":0},{"$f":"-SUM(Start:End!HH170)","v":-47698.485225377313},{"$f":"-SUM(Start:End!HI170)","v":-22752.553177223112},{"$f":"-SUM(Start:End!HJ170)","v":-3698.1077379718304},{"$f":"-SUM(Start:End!HK170)","v":-50637.418729641533},{"$f":"-SUM(Start:End!HL170)","v":-15424.364718146877},{"$f":"-SUM(Start:End!HM170)","v":0},{"$f":"-SUM(Start:End!HN170)","v":-50099.12949840365},{"$f":"-SUM(Start:End!HO170)","v":-23280.034948977496},{"$f":"-SUM(Start:End!HP170)","v":-3972.2492768458142},{"$f":"-SUM(Start:End!HQ170)","v":-52358.138097950155},{"$f":"-SUM(Start:End!HR170)","v":-16282.051073509963},{"$f":"-SUM(Start:End!HS170)","v":0},{"$f":"-SUM(Start:End!HT170)","v":-49560.936044097587},{"$f":"-SUM(Start:End!HU170)","v":-23343.837116336152},{"$f":"-SUM(Start:End!HV170)","v":-3957.6886861340749},{"$f":"-SUM(Start:End!HW170)","v":-53185.096040491168},{"$f":"-SUM(Start:End!HX170)","v":-16167.717383880881},{"$f":"-SUM(Start:End!HY170)","v":0},{"$f":"-SUM(Start:End!HZ170)","v":-52003.361275361327},{"$f":"-SUM(Start:End!IA170)","v":-23878.240557800927},{"$f":"-SUM(Start:End!IB170)","v":-4239.9451060295751},{"$f":"-SUM(Start:End!IC170)","v":-54969.920170349025},{"$f":"-SUM(Start:End!ID170)","v":-17044.988488987419},{"$f":"-SUM(Start:End!IE170)","v":0},{"$f":"-SUM(Start:End!IF170)","v":-51998.037473174496},{"$f":"-SUM(Start:End!IG170)","v":-24184.927488977777},{"$f":"-SUM(Start:End!IH170)","v":-4279.4648266075192},{"$f":"-SUM(Start:End!II170)","v":-56326.188614976876},{"$f":"-SUM(Start:End!IJ170)","v":-17109.63545684245},{"$f":"-SUM(Start:End!IK170)","v":0},{"$f":"-SUM(Start:End!IL170)","v":-53993.413613696292},{"$f":"-SUM(Start:End!IM170)","v":-24495.203931279175},{"$f":"-SUM(Start:End!IN170)","v":-4520.92840335036},{"$f":"-SUM(Start:End!IO170)","v":-57713.934957465332},{"$f":"-SUM(Start:End!IP170)","v":-17843.717583531892},{"$f":"-SUM(Start:End!IQ170)","v":0},{"$f":"-SUM(Start:End!IR170)","v":-53521.715086947515},{"$f":"-SUM(Start:End!IS170)","v":-24573.206116254027},{"$f":"-SUM(Start:End!IT170)","v":-4514.38304687457},{"$f":"-SUM(Start:End!IU170)","v":-58655.355076898413},{"$f":"-SUM(Start:End!IV170)","v":-17754.360100227008},{"$f":"-SUM(Start:End!IW170)","v":0},{"$f":"-SUM(Start:End!IX170)","v":-56052.679929664511},{"$f":"-SUM(Start:End!IY170)","v":-25121.943145148798},{"$f":"-SUM(Start:End!IZ170)","v":-4813.7475141295754},{"$f":"-SUM(Start:End!JA170)","v":-60577.146801997311},{"$f":"-SUM(Start:End!JB170)","v":-10881.134107840402},{"$f":"-SUM(Start:End!JC170)","v":0},{"$f":"-SUM(Start:End!JD170)","v":-55616.256056948856},{"$f":"-SUM(Start:End!JE170)","v":-25207.199987909677},{"$f":"-SUM(Start:End!JF170)","v":-4811.5442009500885},{"$f":"-SUM(Start:End!JG170)","v":-61579.703024143309},{"$f":"-SUM(Start:End!JH170)","v":-10898.920501431654},{"$f":"-SUM(Start:End!JI170)","v":0},{"$f":"-SUM(Start:End!JJ170)","v":-58193.90575181412},{"$f":"-SUM(Start:End!JK170)","v":-25763.258151116483},{"$f":"-SUM(Start:End!JL170)","v":-5119.9040104525802},{"$f":"-SUM(Start:End!JM170)","v":-63574.419090854659},{"$f":"-SUM(Start:End!JN170)","v":-11551.087499167803},{"$f":"-SUM(Start:End!JO170)","v":0},{"$f":"-SUM(Start:End!JP170)","v":-32710.012185158892},{"$f":"-SUM(Start:End!JQ170)","v":-25855.902763710634},{"$f":"-SUM(Start:End!JR170)","v":-5122.2855429891442},{"$f":"-SUM(Start:End!JS170)","v":-64640.931014626578},{"$f":"-SUM(Start:End!JT170)","v":-11579.155376398679},{"$f":"-SUM(Start:End!JU170)","v":0},{"$f":"-SUM(Start:End!JV170)","v":-34405.840250763838},{"$f":"-SUM(Start:End!JW170)","v":-26419.415477018749},{"$f":"-SUM(Start:End!JX170)","v":-5439.9564862893312},{"$f":"-SUM(Start:End!JY170)","v":-39055.836379587025},{"$f":"-SUM(Start:End!JZ170)","v":-12251.269863786907},{"$f":"-SUM(Start:End!KA170)","v":0},{"$f":"-SUM(Start:End!KB170)","v":-34571.524164555303},{"$f":"-SUM(Start:End!KC170)","v":-26755.479227208427},{"$f":"-SUM(Start:End!KD170)","v":-5500.4343983890703},{"$f":"-SUM(Start:End!KE170)","v":-39718.978338716741},{"$f":"-SUM(Start:End!KF170)","v":-12398.795644955117},{"$f":"-SUM(Start:End!KG170)","v":0},{"$f":"-SUM(Start:End!KH170)","v":-35998.553961731581},{"$f":"-SUM(Start:End!KI170)","v":-27095.400701937175},{"$f":"-SUM(Start:End!KJ170)","v":-5775.5515019572322},{"$f":"-SUM(Start:End!KK170)","v":-40394.209229822649},{"$f":"-SUM(Start:End!KL170)","v":-12985.116577793613},{"$f":"-SUM(Start:End!KM170)","v":0},{"$f":"-SUM(Start:End!KN170)","v":-35875.297989324376},{"$f":"-SUM(Start:End!KO170)","v":-27203.31674257253},{"$f":"-SUM(Start:End!KP170)","v":-5787.8960366761457},{"$f":"-SUM(Start:End!KQ170)","v":-40776.895129874203},{"$f":"-SUM(Start:End!KR170)","v":-13035.481383317228},{"$f":"-SUM(Start:End!KS170)","v":0},{"$f":"-SUM(Start:End!KT170)","v":-37651.623908547335},{"$f":"-SUM(Start:End!KU170)","v":-27782.237001586276},{"$f":"-SUM(Start:End!KV170)","v":-6125.2069049485644},{"$f":"-SUM(Start:End!KW170)","v":-41775.765404003512},{"$f":"-SUM(Start:End!KX170)","v":-13749.685054548187},{"$f":"-SUM(Start:End!KY170)","v":0},{"$f":"-SUM(Start:End!KZ170)","v":-37555.087572302255},{"$f":"-SUM(Start:End!LA170)","v":-27897.946939330672},{"$f":"-SUM(Start:End!LB170)","v":-6142.932096825989},{"$f":"-SUM(Start:End!LC170)","v":-42183.675742262065},{"$f":"-SUM(Start:End!LD170)","v":-13812.073569954671},{"$f":"-SUM(Start:End!LE170)","v":0},{"$f":"-SUM(Start:End!LF170)","v":-39373.796790870445},{"$f":"-SUM(Start:End!LG170)","v":-28484.72848968628},{"$f":"-SUM(Start:End!LH170)","v":-6490.5763856982794},{"$f":"-SUM(Start:End!LI170)","v":-6.9893625143216939E-12},{"$f":"-SUM(Start:End!LJ170)","v":-14548.431609171508},{"$f":"-SUM(Start:End!LK170)","v":0},{"$f":"-SUM(Start:End!LL170)","v":-39305.251246028049},{"$f":"-SUM(Start:End!LM170)","v":6.5483618527650841E-13},{"$f":"-SUM(Start:End!LN170)","v":-6513.9709958597487},{"$f":"-SUM(Start:End!LO170)","v":-7.1291497646081252E-12},{"$f":"-SUM(Start:End!LP170)","v":-14623.475758664874},{"$f":"-SUM(Start:End!LQ170)","v":0},{"$f":"-SUM(Start:End!LR170)","v":-41167.881327786359},{"$f":"-SUM(Start:End!LS170)","v":6.6793290898203865E-13},{"$f":"-SUM(Start:End!LT170)","v":-6872.3155326563101},{"$f":"-SUM(Start:End!LU170)","v":-7.2717327599002894E-12},{"$f":"-SUM(Start:End!LV170)","v":-15382.780293834534},{"$f":"-SUM(Start:End!LW170)","v":0},{"$f":"-SUM(Start:End!LX170)","v":-41453.386788069372},{"$f":"-SUM(Start:End!LY170)","v":6.8129156716167925E-13},{"$f":"-SUM(Start:End!LZ170)","v":-6958.1899733388263},{"$f":"-SUM(Start:End!MA170)","v":-7.4171674150982919E-12},{"$f":"-SUM(Start:End!MB170)","v":-15586.391244555311},{"$f":"-SUM(Start:End!MC170)","v":0},{"$f":"-SUM(Start:End!MD170)","v":-43043.294278038979},{"$f":"-SUM(Start:End!ME170)","v":6.9491739850491299E-13},{"$f":"-SUM(Start:End!MF170)","v":-7272.236849368298},{"$f":"-SUM(Start:End!MG170)","v":-7.5655107634002623E-12},{"$f":"-SUM(Start:End!MH170)","v":-16256.518253114426},{"$f":"-SUM(Start:End!MI170)","v":0},{"$f":"-SUM(Start:End!MJ170)","v":-43034.892748013473},{"$f":"-SUM(Start:End!MK170)","v":7.0881574647501119E-13},{"$f":"-SUM(Start:End!ML170)","v":-7307.9105181666673},{"$f":"-SUM(Start:End!MM170)","v":-7.7168209786682693E-12},{"$f":"-SUM(Start:End!MN170)","v":-16358.927303661054},{"$f":"-SUM(Start:End!MO170)","v":0},{"$f":"-SUM(Start:End!MP170)","v":-19097.319063945903},{"$f":"-SUM(Start:End!MQ170)","v":7.2299206140451127E-13},{"$f":"-SUM(Start:End!MR170)","v":-7688.8357804508269},{"$f":"-SUM(Start:End!MS170)","v":-7.8711573982416308E-12},{"$f":"-SUM(Start:End!MT170)","v":-17166.671071291265},{"$f":"-SUM(Start:End!MU170)","v":0},{"$f":"-SUM(Start:End!MV170)","v":-18921.96703752437},{"$f":"-SUM(Start:End!MW170)","v":7.374519026326016E-13},{"$f":"-SUM(Start:End!MX170)","v":-7731.1244083571937},{"$f":"-SUM(Start:End!MY170)","v":-8.0285805462064657E-12},{"$f":"-SUM(Start:End!MZ170)","v":-17283.80394651305},{"$f":"-SUM(Start:End!NA170)","v":0},{"$f":"-SUM(Start:End!NB170)","v":-19694.59789310188},{"$f":"-SUM(Start:End!NC170)","v":7.5220094068525343E-13},{"$f":"-SUM(Start:End!ND170)","v":-8123.9377788981892},{"$f":"-SUM(Start:End!NE170)","v":-8.1891521571305939E-12},{"$f":"-SUM(Start:End!NF170)","v":-18117.059801702977},{"$f":"-SUM(Start:End!NG170)","v":0},{"$f":"-SUM(Start:End!NH170)","v":-19529.568449131286},{"$f":"-SUM(Start:End!NI170)","v":7.6724495949895865E-13},{"$f":"-SUM(Start:End!NJ170)","v":-8173.1842261887632},{"$f":"-SUM(Start:End!NK170)","v":-8.3529352002732057E-12},{"$f":"-SUM(Start:End!NL170)","v":-18249.666188301588},{"$f":"-SUM(Start:End!NM170)","v":0},{"$f":"-SUM(Start:End!NN170)","v":-20312.712189215639},{"$f":"-SUM(Start:End!NO170)","v":7.8258985868893771E-13},{"$f":"-SUM(Start:End!NP170)","v":-8578.3121250547883},{"$f":"-SUM(Start:End!NQ170)","v":-8.519993904278669E-12},{"$f":"-SUM(Start:End!NR170)","v":-2.392721950211056E-11},{"$f":"-SUM(Start:End!NS170)","v":0},{"$f":"-SUM(Start:End!NT170)","v":-3.6636308390625979E-11},{"$f":"-SUM(Start:End!NU170)","v":7.9824165586271639E-13},{"$f":"-SUM(Start:End!NV170)","v":-8694.8326049536117},{"$f":"-SUM(Start:End!NW170)","v":-8.6903937823642402E-12},{"$f":"-SUM(Start:End!NX170)","v":-2.4405763892152774E-11},{"$f":"-SUM(Start:End!NY170)","v":0},{"$f":"-SUM(Start:End!NZ170)","v":-3.7369034558438479E-11},{"$f":"-SUM(Start:End!OA170)","v":8.1420648897997083E-13},{"$f":"-SUM(Start:End!OB170)","v":-9053.9586069182205},{"$f":"-SUM(Start:End!OC170)","v":-8.8642016580115264E-12},{"$f":"-SUM(Start:End!OD170)","v":-2.4893879169995827E-11},{"$f":"-SUM(Start:End!OE170)","v":0},{"$f":"-SUM(Start:End!OF170)","v":-3.8116415249607261E-11},{"$f":"-SUM(Start:End!OG170)","v":8.3049061875957022E-13},{"$f":"-SUM(Start:End!OH170)","v":-9118.2336693090656},{"$f":"-SUM(Start:End!OI170)","v":-9.041485691171755E-12},{"$f":"-SUM(Start:End!OJ170)","v":-2.5391756753395741E-11},{"$f":"-SUM(Start:End!OK170)","v":0},{"$f":"-SUM(Start:End!OL170)","v":-3.8878743554599401E-11},{"$f":"-SUM(Start:End!OM170)","v":8.4710043113476152E-13},{"$f":"-SUM(Start:End!ON170)","v":-4.2564352042973047E-12},{"$f":"-SUM(Start:End!OO170)","v":-1.5168745053519801E-11},{"$f":"-SUM(Start:End!OP170)","v":-2.5899591888463664E-11},{"$f":"-SUM(Start:End!OQ170)","v":0},{"$f":"-SUM(Start:End!OR170)","v":-3.9656318425691392E-11},{"$f":"-SUM(Start:End!OS170)","v":8.6404243975745689E-13},{"$f":"-SUM(Start:End!OT170)","v":-4.3415639083832511E-12},{"$f":"-SUM(Start:End!OU170)","v":-1.5472119954590193E-11},{"$f":"-SUM(Start:End!OV170)","v":-2.6417583726232933E-11},{"$f":"-SUM(Start:End!OW170)","v":0},{"$f":"-SUM(Start:End!OX170)","v":-4.0449444794205215E-11},{"$f":"-SUM(Start:End!OY170)","v":8.8132328855260612E-13},{"$f":"-SUM(Start:End!OZ170)","v":-4.4283951865509161E-12},{"$f":"-SUM(Start:End!PA170)","v":-1.5781562353681999E-11},{"$f":"-SUM(Start:End!PB170)","v":-2.6945935400757592E-11},{"$f":"-SUM(Start:End!PC170)","v":0},{"$f":"-SUM(Start:End!PD170)","v":-4.1258433690089315E-11},{"$f":"-SUM(Start:End!PE170)","v":8.989497543236582E-13},{"$f":"-SUM(Start:End!PF170)","v":-4.5169630902819331E-12},{"$f":"-SUM(Start:End!PG170)","v":-1.6097193600755636E-11},{"$f":"-SUM(Start:End!PH170)","v":-2.7484854108772747E-11},{"$f":"-SUM(Start:End!PI170)","v":0},{"$f":"-SUM(Start:End!PJ170)","v":-4.2083602363891114E-11},{"$f":"-SUM(Start:End!PK170)","v":9.1692874941013146E-13},{"$f":"-SUM(Start:End!PL170)","v":-4.6073023520875721E-12},{"$f":"-SUM(Start:End!PM170)","v":-1.6419137472770752E-11},{"$f":"-SUM(Start:End!PN170)","v":-2.8034551190948204E-11},{"$f":"-SUM(Start:End!PO170)","v":0},{"$f":"-SUM(Start:End!PP170)","v":-4.2925274411168935E-11},{"$f":"-SUM(Start:End!PQ170)","v":9.3526732439833393E-13},{"$f":"-SUM(Start:End!PR170)","v":-4.699448399129325E-12},{"$f":"-SUM(Start:End!PS170)","v":-1.6747520222226166E-11},{"$f":"-SUM(Start:End!PT170)","v":-2.8595242214767164E-11},{"$f":"-SUM(Start:End!PU170)","v":0},{"$f":"-SUM(Start:End!PV170)","v":-4.378377989939231E-11},{"$f":"-SUM(Start:End!PW170)","v":9.5397267088630071E-13},{"$f":"-SUM(Start:End!PX170)","v":-4.7934373671119103E-12},{"$f":"-SUM(Start:End!PY170)","v":0},{"$f":"-SUM(Start:End!PZ170)","v":-1.2860560011121547E-11},{"$f":"-SUM(Start:End!QA170)","v":0},{"$f":"-SUM(Start:End!QB170)","v":-4.4659455497380154E-11},{"$f":"-SUM(Start:End!QC170)","v":9.7305212430402687E-13},{"$f":"-SUM(Start:End!QD170)","v":-4.8893061144541488E-12},{"$f":"-SUM(Start:End!QE170)","v":0},{"$f":"-SUM(Start:End!QF170)","v":-1.3117771211343978E-11},{"$f":"-SUM(Start:End!QG170)","v":0},{"$f":"-SUM(Start:End!QH170)","v":-1.30905701456401E-11},{"$f":"-SUM(Start:End!QI170)","v":9.9251316679010741E-13},{"$f":"-SUM(Start:End!QJ170)","v":-4.9870922367432323E-12},{"$f":"-SUM(Start:End!QK170)","v":0},{"$f":"-SUM(Start:End!QL170)","v":-1.3380126635570856E-11},{"$f":"-SUM(Start:End!QM170)","v":0},{"$f":"-SUM(Start:End!QN170)","v":-6.0625194505522295E-12},{"$f":"-SUM(Start:End!QO170)","v":1.0123634301259095E-12},{"$f":"-SUM(Start:End!QP170)","v":-5.0868340814780964E-12},{"$f":"-SUM(Start:End!QQ170)","v":0},{"$f":"-SUM(Start:End!QR170)","v":-1.3647729168282275E-11},{"$f":"-SUM(Start:End!QS170)","v":0},{"$f":"-SUM(Start:End!QT170)","v":-6.1837698395632747E-12},{"$f":"-SUM(Start:End!QU170)","v":1.0326106987284277E-12},{"$f":"-SUM(Start:End!QV170)","v":-5.1885707631076591E-12},{"$f":"-SUM(Start:End!QW170)","v":0},{"$f":"-SUM(Start:End!QX170)","v":-1.3920683751647919E-11},{"$f":"-SUM(Start:End!QY170)","v":0},{"$f":"-SUM(Start:End!QZ170)","v":-6.3074452363545384E-12},{"$f":"-SUM(Start:End!RA170)","v":1.0532629127029963E-12},{"$f":"-SUM(Start:End!RB170)","v":-5.2923421783698127E-12},{"$f":"-SUM(Start:End!RC170)","v":0},{"$f":"-SUM(Start:End!RD170)","v":-1.4199097426680876E-11},{"$f":"-SUM(Start:End!RE170)","v":0},{"$f":"-SUM(Start:End!RF170)","v":-6.4335941410816297E-12},{"$f":"-SUM(Start:End!RG170)","v":1.0743281709570561E-12},{"$f":"-SUM(Start:End!RH170)","v":-5.398189021937209E-12},{"$f":"-SUM(Start:End!RI170)","v":0},{"$f":"-SUM(Start:End!RJ170)","v":-1.4483079375214496E-11},{"$f":"-SUM(Start:End!RK170)","v":0},{"$f":"-SUM(Start:End!RL170)","v":-6.5622660239032633E-12},{"$f":"-SUM(Start:End!RM170)","v":0},{"$f":"-SUM(Start:End!RN170)","v":-5.5061528023759538E-12},{"$f":"-SUM(Start:End!RO170)","v":0},{"$f":"-SUM(Start:End!RP170)","v":-1.4772740962718782E-11},{"$f":"-SUM(Start:End!RQ170)","v":0},{"$f":"-SUM(Start:End!RR170)","v":-6.693511344381329E-12},{"$f":"-SUM(Start:End!RS170)","v":0},{"$f":"-SUM(Start:End!RT170)","v":-5.6162758584234722E-12},{"$f":"-SUM(Start:End!RU170)","v":0},{"$f":"-SUM(Start:End!RV170)","v":0},{"$f":"-SUM(Start:End!RW170)","v":0},{"$f":"-SUM(Start:End!RX170)","v":-6.8273815712689546E-12},{"$f":"-SUM(Start:End!RY170)","v":0},{"$f":"-SUM(Start:End!RZ170)","v":-5.7286013755919427E-12},{"$f":"-SUM(Start:End!SA170)","v":0},{"$f":"-SUM(Start:End!SB170)","v":0},{"$f":"-SUM(Start:End!SC170)","v":0},{"$f":"-SUM(Start:End!SD170)","v":-6.9639292026943334E-12},{"$f":"-SUM(Start:End!SE170)","v":0},{"$f":"-SUM(Start:End!SF170)","v":-5.8431734031037804E-12},{"$f":"-SUM(Start:End!SG170)","v":0},{"$f":"-SUM(Start:End!SH170)","v":0},{"$f":"-SUM(Start:End!SI170)","v":0},{"$f":"-SUM(Start:End!SJ170)","v":-7.1032077867482196E-12},{"$f":"-SUM(Start:End!SK170)","v":0},{"$f":"-SUM(Start:End!SL170)","v":-5.9600368711658562E-12},{"$f":"-SUM(Start:End!SM170)","v":0},{"$f":"-SUM(Start:End!SN170)","v":0},{"$f":"-SUM(Start:End!SO170)","v":0},{"$f":"-SUM(Start:End!SP170)","v":-7.2452719424831846E-12},{"$f":"-SUM(Start:End!SQ170)","v":0},{"$f":"-SUM(Start:End!SR170)","v":-6.0792376085891738E-12},{"$f":"-SUM(Start:End!SS170)","v":0},{"$f":"-SUM(Start:End!ST170)","v":0},{"$f":"-SUM(Start:End!SU170)","v":0},{"$f":"-SUM(Start:End!SV170)","v":-7.3901773813328475E-12},{"$f":"-SUM(Start:End!SW170)","v":0},{"$f":"-SUM(Start:End!SX170)","v":-6.2008223607609565E-12},{"$f":"-SUM(Start:End!SY170)","v":0},{"$f":"-SUM(Start:End!SZ170)","v":0},{"$f":"-SUM(Start:End!TA170)","v":0},{"$f":"-SUM(Start:End!TB170)","v":-7.5379809289595059E-12},{"$f":"-SUM(Start:End!TC170)","v":0},{"$f":"-SUM(Start:End!TD170)","v":0},{"$f":"-SUM(Start:End!TE170)","v":0},{"$f":"-SUM(Start:End!TF170)","v":0},{"$f":"-SUM(Start:End!TG170)","v":0},{"$f":"-SUM(Start:End!TH170)","v":-7.6887405475386963E-12},{"$f":"-SUM(Start:End!TI170)","v":0},{"$f":"-SUM(Start:End!TJ170)","v":0},{"$f":"-SUM(Start:End!TK170)","v":0},{"$f":"-SUM(Start:End!TL170)","v":0},{"$f":"-SUM(Start:End!TM170)","v":0},{"$f":"-SUM(Start:End!TN170)","v":-7.8425153584894695E-12},{"$f":"-SUM(Start:End!TO170)","v":0},{"$f":"-SUM(Start:End!TP170)","v":0},{"$f":"-SUM(Start:End!TQ170)","v":0},{"$f":"-SUM(Start:End!TR170)","v":0},{"$f":"-SUM(Start:End!TS170)","v":0},{"$f":"-SUM(Start:End!TT170)","v":-7.999365665659258E-12},{"$f":"-SUM(Start:End!TU170)","v":0},{"$f":"-SUM(Start:End!TV170)","v":0},{"$f":"-SUM(Start:End!TW170)","v":0},{"$f":"-SUM(Start:End!TX170)","v":0},{"$f":"-SUM(Start:End!TY170)","v":0},{"$f":"-SUM(Start:End!TZ170)","v":-8.1593529789724441E-12},{"$f":"-SUM(Start:End!UA170)","v":0},{"$f":"-SUM(Start:End!UB170)","v":0},{"$f":"-SUM(Start:End!UC170)","v":0},{"$f":"-SUM(Start:End!UD170)","v":0},{"$f":"-SUM(Start:End!UE170)","v":0},{"$f":"-SUM(Start:End!UF170)","v":-8.3225400385518941E-12},{"$f":"-SUM(Start:End!UG170)","v":0},{"$f":"-SUM(Start:End!UH170)","v":0},{"$f":"-SUM(Start:End!UI170)","v":0},{"$f":"-SUM(Start:End!UJ170)","v":0},{"$f":"-SUM(Start:End!UK170)","v":0},{"$f":"-SUM(Start:End!UL170)","v":-8.4889908393229306E-12},{"$f":"-SUM(Start:End!UM170)","v":0},{"$f":"-SUM(Start:End!UN170)","v":0},{"$f":"-SUM(Start:End!UO170)","v":0},{"$f":"-SUM(Start:End!UP170)","v":0},{"$f":"-SUM(Start:End!UQ170)","v":0},{"$f":"-SUM(Start:End!UR170)","v":-8.6587706561093898E-12},{"$f":"-SUM(Start:End!US170)","v":0},{"$f":"-SUM(Start:End!UT170)","v":0},{"$f":"-SUM(Start:End!UU170)","v":0},{"$f":"-SUM(Start:End!UV170)","v":0},{"$f":"-SUM(Start:End!UW170)","v":0},{"$f":"-SUM(Start:End!UX170)","v":-8.8319460692315767E-12},{"$f":"-SUM(Start:End!UY170)","v":0},{"$f":"-SUM(Start:End!UZ170)","v":0},{"$f":"-SUM(Start:End!VA170)","v":0},{"$f":"-SUM(Start:End!VB170)","v":0},{"$f":"-SUM(Start:End!VC170)","v":0},{"$f":"-SUM(Start:End!VD170)","v":-9.0085849906162083E-12},{"$f":"-SUM(Start:End!VE170)","v":0},{"$f":"-SUM(Start:End!VF170)","v":0},{"$f":"-SUM(Start:End!VG170)","v":0},{"$f":"-SUM(Start:End!VH170)","v":0},{"$f":"-SUM(Start:End!VI170)","v":0},{"$f":"-SUM(Start:End!VJ170)","v":-9.1887566904285338E-12},{"$f":"-SUM(Start:End!VK170)","v":0},{"$f":"-SUM(Start:End!VL170)","v":0},{"$f":"-SUM(Start:End!VM170)","v":0},{"$f":"-SUM(Start:End!VN170)","v":0},{"$f":"-SUM(Start:End!VO170)","v":0},{"$f":"-SUM(Start:End!VP170)","v":-9.3725318242371029E-12},{"$f":"-SUM(Start:End!VQ170)","v":0},{"$f":"-SUM(Start:End!VR170)","v":0},{"$f":"-SUM(Start:End!VS170)","v":0},{"$f":"-SUM(Start:End!VT170)","v":0},{"$f":"-SUM(Start:End!VU170)","v":0},{"$f":"-SUM(Start:End!VV170)","v":-9.559982460721844E-12},{"$f":"-SUM(Start:End!VW170)","v":0},{"$f":"-SUM(Start:End!VX170)","v":0},{"$f":"-SUM(Start:End!VY170)","v":0},{"$f":"-SUM(Start:End!VZ170)","v":0},{"$f":"-SUM(Start:End!WA170)","v":0},{"$f":"-SUM(Start:End!WB170)","v":-9.7511821099362834E-12},{"$f":"-SUM(Start:End!WC170)","v":0},{"$f":"-SUM(Start:End!WD170)","v":0},{"$f":"-SUM(Start:End!WE170)","v":0},{"$f":"-SUM(Start:End!WF170)","v":0},{"$f":"-SUM(Start:End!WG170)","v":0},{"$f":"-SUM(Start:End!WH170)","v":-9.9462057521350055E-12},{"$f":"-SUM(Start:End!WI170)","v":0},{"$f":"-SUM(Start:End!WJ170)","v":0},{"$f":"-SUM(Start:End!WK170)","v":0},{"$f":"-SUM(Start:End!WL170)","v":0},{"$f":"-SUM(Start:End!WM170)","v":0},{"$f":"-SUM(Start:End!WN170)","v":-1.0145129867177706E-11},{"$f":"-SUM(Start:End!WO170)","v":0},{"$f":"-SUM(Start:End!WP170)","v":0},{"$f":"-SUM(Start:End!WQ170)","v":0},{"$f":"-SUM(Start:End!WR170)","v":0},{"$f":"-SUM(Start:End!WS170)","v":0},{"$f":"-SUM(Start:End!WT170)","v":-1.0348032464521261E-11},{"$f":"-SUM(Start:End!WU170)","v":0},{"$f":"-SUM(Start:End!WV170)","v":0},{"$f":"-SUM(Start:End!WW170)","v":0},{"$f":"-SUM(Start:End!WX170)","v":0},{"$f":"-SUM(Start:End!WY170)","v":0},{"$f":"-SUM(Start:End!WZ170)","v":0},{"$f":"-SUM(Start:End!XA170)","v":0},{"$f":"-SUM(Start:End!XB170)","v":0},{"$f":"-SUM(Start:End!XC170)","v":0},{"$f":"-SUM(Start:End!XD170)","v":0},{"$f":"-SUM(Start:End!XE170)","v":0},{"$f":"-SUM(Start:End!XF170)","v":0},{"$f":"-SUM(Start:End!XG170)","v":0},{"$f":"-SUM(Start:End!XH170)","v":0},{"$f":"-SUM(Start:End!XI170)","v":0},{"$f":"-SUM(Start:End!XJ170)","v":0},{"$f":"-SUM(Start:End!XK170)","v":0},{"$f":"-SUM(Start:End!XL170)","v":0},{"$f":"-SUM(Start:End!XM170)","v":0},{"$f":"-SUM(Start:End!XN170)","v":0},{"$f":"-SUM(Start:End!XO170)","v":0},{"$f":"-SUM(Start:End!XP170)","v":0},{"$f":"-SUM(Start:End!XQ170)","v":0},{"$f":"-SUM(Start:End!XR170)","v":0},{"$f":"-SUM(Start:End!XS170)","v":0},{"$f":"-SUM(Start:End!XT170)","v":0},{"$f":"-SUM(Start:End!XU170)","v":0},{"$f":"-SUM(Start:End!XV170)","v":0},{"$f":"-SUM(Start:End!XW170)","v":0},{"$f":"-SUM(Start:End!XX170)","v":0},{"$f":"-SUM(Start:End!XY170)","v":0},{"$f":"-SUM(Start:End!XZ170)","v":0},{"$f":"-SUM(Start:End!YA170)","v":0},{"$f":"-SUM(Start:End!YB170)","v":0},{"$f":"-SUM(Start:End!YC170)","v":0},{"$f":"-SUM(Start:End!YD170)","v":0},{"$f":"-SUM(Start:End!YE170)","v":0},{"$f":"-SUM(Start:End!YF170)","v":0},{"$f":"-SUM(Start:End!YG170)","v":0},{"$f":"-SUM(Start:End!YH170)","v":0},{"$f":"-SUM(Start:End!YI170)","v":0},{"$f":"-SUM(Start:End!YJ170)","v":0},{"$f":"-SUM(Start:End!YK170)","v":0},{"$f":"-SUM(Start:End!YL170)","v":0},{"$f":"-SUM(Start:End!YM170)","v":0},{"$f":"-SUM(Start:End!YN170)","v":0},{"$f":"-SUM(Start:End!YO170)","v":0},{"$f":"-SUM(Start:End!YP170)","v":0},{"$f":"-SUM(Start:End!YQ170)","v":0},{"$f":"-SUM(Start:End!YR170)","v":0},{"$f":"-SUM(Start:End!YS170)","v":0},{"$f":"-SUM(Start:End!YT170)","v":0},{"$f":"-SUM(Start:End!YU170)","v":0},{"$f":"-SUM(Start:End!YV170)","v":0},{"$f":"-SUM(Start:End!YW170)","v":0},{"$f":"-SUM(Start:End!YX170)","v":0},{"$f":"-SUM(Start:End!YY170)","v":0},{"$f":"-SUM(Start:End!YZ170)","v":0},{"$f":"-SUM(Start:End!ZA170)","v":0},{"$f":"-SUM(Start:End!ZB170)","v":0},{"$f":"-SUM(Start:End!ZC170)","v":0},{"$f":"-SUM(Start:End!ZD170)","v":0},{"$f":"-SUM(Start:End!ZE170)","v":0},{"$f":"-SUM(Start:End!ZF170)","v":0},{"$f":"-SUM(Start:End!ZG170)","v":0},{"$f":"-SUM(Start:End!ZH170)","v":0},{"$f":"-SUM(Start:End!ZI170)","v":0},{"$f":"-SUM(Start:End!ZJ170)","v":0},{"$f":"-SUM(Start:End!ZK170)","v":0},{"$f":"-SUM(Start:End!ZL170)","v":0},{"$f":"-SUM(Start:End!ZM170)","v":0},{"$f":"-SUM(Start:End!ZN170)","v":0},{"$f":"-SUM(Start:End!ZO170)","v":0},{"$f":"-SUM(Start:End!ZP170)","v":0},{"$f":"-SUM(Start:End!ZQ170)","v":0},{"$f":"-SUM(Start:End!ZR170)","v":0},{"$f":"-SUM(Start:End!ZS170)","v":0},{"$f":"-SUM(Start:End!ZT170)","v":0},{"$f":"-SUM(Start:End!ZU170)","v":0},{"$f":"-SUM(Start:End!ZV170)","v":0},{"$f":"-SUM(Start:End!ZW170)","v":0},{"$f":"-SUM(Start:End!ZX170)","v":0},{"$f":"-SUM(Start:End!ZY170)","v":0},{"$f":"-SUM(Start:End!ZZ170)","v":0},{"$f":"-SUM(Start:End!AAA170)","v":0},{"$f":"-SUM(Start:End!AAB170)","v":0},{"$f":"-SUM(Start:End!AAC170)","v":0},{"$f":"-SUM(Start:End!AAD170)","v":0},{"$f":"-SUM(Start:End!AAE170)","v":0},{"$f":"-SUM(Start:End!AAF170)","v":0},{"$f":"-SUM(Start:End!AAG170)","v":0},{"$f":"-SUM(Start:End!AAH170)","v":0},{"$f":"-SUM(Start:End!AAI170)","v":0},{"$f":"-SUM(Start:End!AAJ170)","v":0},{"$f":"-SUM(Start:End!AAK170)","v":0},{"$f":"-SUM(Start:End!AAL170)","v":0},{"$f":"-SUM(Start:End!AAM170)","v":0},{"$f":"-SUM(Start:End!AAN170)","v":0},{"$f":"-SUM(Start:End!AAO170)","v":0},{"$f":"-SUM(Start:End!AAP170)","v":0},{"$f":"-SUM(Start:End!AAQ170)","v":0},{"$f":"-SUM(Start:End!AAR170)","v":0},{"$f":"-SUM(Start:End!AAS170)","v":0},{"$f":"-SUM(Start:End!AAT170)","v":0},{"$f":"-SUM(Start:End!AAU170)","v":0},{"$f":"-SUM(Start:End!AAV170)","v":0},{"$f":"-SUM(Start:End!AAW170)","v":0},{"$f":"-SUM(Start:End!AAX170)","v":0},{"$f":"-SUM(Start:End!AAY170)","v":0},{"$f":"-SUM(Start:End!AAZ170)","v":0},{"$f":"-SUM(Start:End!ABA170)","v":0},{"$f":"-SUM(Start:End!ABB170)","v":0},{"$f":"-SUM(Start:End!ABC170)","v":0},{"$f":"-SUM(Start:End!ABD170)","v":0},{"$f":"-SUM(Start:End!ABE170)","v":0},{"$f":"-SUM(Start:End!ABF170)","v":0},{"$f":"-SUM(Start:End!ABG170)","v":0},{"$f":"-SUM(Start:End!ABH170)","v":0},{"$f":"-SUM(Start:End!ABI170)","v":0},{"$f":"-SUM(Start:End!ABJ170)","v":0},{"$f":"-SUM(Start:End!ABK170)","v":0},{"$f":"-SUM(Start:End!ABL170)","v":0},{"$f":"-SUM(Start:End!ABM170)","v":0},{"$f":"-SUM(Start:End!ABN170)","v":0},{"$f":"-SUM(Start:End!ABO170)","v":0},{"$f":"-SUM(Start:End!ABP170)","v":0},{"$f":"-SUM(Start:End!ABQ170)","v":0},{"$f":"-SUM(Start:End!ABR170)","v":0},{"$f":"-SUM(Start:End!ABS170)","v":0},{"$f":"-SUM(Start:End!ABT170)","v":0},{"$f":"-SUM(Start:End!ABU170)","v":0},{"$f":"-SUM(Start:End!ABV170)","v":0},{"$f":"-SUM(Start:End!ABW170)","v":0},{"$f":"-SUM(Start:End!ABX170)","v":0},{"$f":"-SUM(Start:End!ABY170)","v":0},{"$f":"-SUM(Start:End!ABZ170)","v":0}]
[null,null,null,"Dividends Paid",{"$f":"ROW('Template Model'!E258)","v":258},{"$f":"SUM(Start:End!F228)","v":0},{"$f":"_xlfn.FORMULATEXT(K46)","v":"=-SUM(Start:End!K228)"},{"$f":"MID(G46,FIND(\"!\",G46,1)+2,FIND(\")\",G46,1)-FIND(\"!\",G46,1)-2)","v":"228"},{"$f":"(VALUE(H46)-E46)=0","v":false},null,{"$f":"-SUM(Start:End!K228)","v":0},{"$f":"-SUM(Start:End!L228)","v":0},{"$f":"-SUM(Start:End!M228)","v":0},{"$f":"-SUM(Start:End!N228)","v":0},{"$f":"-SUM(Start:End!O228)","v":0},{"$f":"-SUM(Start:End!P228)","v":0},{"$f":"-SUM(Start:End!Q228)","v":0},{"$f":"-SUM(Start:End!R228)","v":0},{"$f":"-SUM(Start:End!S228)","v":0},{"$f":"-SUM(Start:End!T228)","v":0},{"$f":"-SUM(Start:End!U228)","v":0},{"$f":"-SUM(Start:End!V228)","v":-2383.6785117537838},{"$f":"-SUM(Start:End!W228)","v":0},{"$f":"-SUM(Start:End!X228)","v":0},{"$f":"-SUM(Start:End!Y228)","v":0},{"$f":"-SUM(Start:End!Z228)","v":0},{"$f":"-SUM(Start:End!AA228)","v":0},{"$f":"-SUM(Start:End!AB228)","v":-2360.3427211600629},{"$f":"-SUM(Start:End!AC228)","v":0},{"$f":"-SUM(Start:End!AD228)","v":0},{"$f":"-SUM(Start:End!AE228)","v":0},{"$f":"-SUM(Start:End!AF228)","v":0},{"$f":"-SUM(Start:End!AG228)","v":0},{"$f":"-SUM(Start:End!AH228)","v":-2434.2396250045967},{"$f":"-SUM(Start:End!AI228)","v":0},{"$f":"-SUM(Start:End!AJ228)","v":0},{"$f":"-SUM(Start:End!AK228)","v":0},{"$f":"-SUM(Start:End!AL228)","v":0},{"$f":"-SUM(Start:End!AM228)","v":0},{"$f":"-SUM(Start:End!AN228)","v":-2407.4948889536754},{"$f":"-SUM(Start:End!AO228)","v":0},{"$f":"-SUM(Start:End!AP228)","v":0},{"$f":"-SUM(Start:End!AQ228)","v":0},{"$f":"-SUM(Start:End!AR228)","v":0},{"$f":"-SUM(Start:End!AS228)","v":-11723.195322499625},{"$f":"-SUM(Start:End!AT228)","v":-2480.5122582905333},{"$f":"-SUM(Start:End!AU228)","v":0},{"$f":"-SUM(Start:End!AV228)","v":0},{"$f":"-SUM(Start:End!AW228)","v":0},{"$f":"-SUM(Start:End!AX228)","v":-4946.4257244774999},{"$f":"-SUM(Start:End!AY228)","v":-11897.746255208003},{"$f":"-SUM(Start:End!AZ228)","v":-2469.9626540064328},{"$f":"-SUM(Start:End!BA228)","v":0},{"$f":"-SUM(Start:End!BB228)","v":0},{"$f":"-SUM(Start:End!BC228)","v":0},{"$f":"-SUM(Start:End!BD228)","v":-4940.493947836083},{"$f":"-SUM(Start:End!BE228)","v":-12074.891182174624},{"$f":"-SUM(Start:End!BF228)","v":-2528.5678162520999},{"$f":"-SUM(Start:End!BG228)","v":0},{"$f":"-SUM(Start:End!BH228)","v":0},{"$f":"-SUM(Start:End!BI228)","v":0},{"$f":"-SUM(Start:End!BJ228)","v":-4791.9518402407612},{"$f":"-SUM(Start:End!BK228)","v":-12171.825693574177},{"$f":"-SUM(Start:End!BL228)","v":-2496.5462470038328},{"$f":"-SUM(Start:End!BM228)","v":0},{"$f":"-SUM(Start:End!BN228)","v":-9575.3474543860102},{"$f":"-SUM(Start:End!BO228)","v":0},{"$f":"-SUM(Start:End!BP228)","v":-4814.3983923699343},{"$f":"-SUM(Start:End!BQ228)","v":-12437.137917639875},{"$f":"-SUM(Start:End!BR228)","v":-2566.1184114109328},{"$f":"-SUM(Start:End!BS228)","v":0},{"$f":"-SUM(Start:End!BT228)","v":-9461.3697278788422},{"$f":"-SUM(Start:End!BU228)","v":0},{"$f":"-SUM(Start:End!BV228)","v":-4669.0548382878642},{"$f":"-SUM(Start:End!BW228)","v":-12536.980464381417},{"$f":"-SUM(Start:End!BX228)","v":-2530.4446821019956},{"$f":"-SUM(Start:End!BY228)","v":0},{"$f":"-SUM(Start:End!BZ228)","v":-9720.8432448917811},{"$f":"-SUM(Start:End!CA228)","v":0},{"$f":"-SUM(Start:End!CB228)","v":-4690.8469418644381},{"$f":"-SUM(Start:End!CC228)","v":-12810.252055169087},{"$f":"-SUM(Start:End!CD228)","v":-2601.0216748949606},{"$f":"-SUM(Start:End!CE228)","v":0},{"$f":"-SUM(Start:End!CF228)","v":-11694.448439249087},{"$f":"-SUM(Start:End!CG228)","v":-14852.957372714925},{"$f":"-SUM(Start:End!CH228)","v":-4548.6269461480915},{"$f":"-SUM(Start:End!CI228)","v":-12913.089878312872},{"$f":"-SUM(Start:End!CJ228)","v":-2564.7818287537684},{"$f":"-SUM(Start:End!CK228)","v":0},{"$f":"-SUM(Start:End!CL228)","v":-11990.318828356591},{"$f":"-SUM(Start:End!CM228)","v":-14902.947777084228},{"$f":"-SUM(Start:End!CN228)","v":-4569.7763659302109},{"$f":"-SUM(Start:End!CO228)","v":-13194.559616824175},{"$f":"-SUM(Start:End!CP228)","v":-2636.3779769423818},{"$f":"-SUM(Start:End!CQ228)","v":0},{"$f":"-SUM(Start:End!CR228)","v":-11906.679986162637},{"$f":"-SUM(Start:End!CS228)","v":-14852.089734530295},{"$f":"-SUM(Start:End!CT228)","v":-4457.1215830697074},{"$f":"-SUM(Start:End!CU228)","v":-13391.018229381174},{"$f":"-SUM(Start:End!CV228)","v":-2617.7694658415985},{"$f":"-SUM(Start:End!CW228)","v":0},{"$f":"-SUM(Start:End!CX228)","v":-12129.885383454995},{"$f":"-SUM(Start:End!CY228)","v":-14800.474458621014},{"$f":"-SUM(Start:End!CZ228)","v":-8029.9532147056907},{"$f":"-SUM(Start:End!DA228)","v":-13590.396405328916},{"$f":"-SUM(Start:End!DB228)","v":-2672.192721725165},{"$f":"-SUM(Start:End!DC228)","v":0},{"$f":"-SUM(Start:End!DD228)","v":-11967.726852266049},{"$f":"-SUM(Start:End!DE228)","v":-14647.988352062639},{"$f":"-SUM(Start:End!DF228)","v":-7850.9617794319693},{"$f":"-SUM(Start:End!DG228)","v":-13699.497051902163},{"$f":"-SUM(Start:End!DH228)","v":-2634.7931224390395},{"$f":"-SUM(Start:End!DI228)","v":0},{"$f":"-SUM(Start:End!DJ228)","v":-12271.643498119989},{"$f":"-SUM(Start:End!DK228)","v":-14694.926940603909},{"$f":"-SUM(Start:End!DL228)","v":-7964.2324171397649},{"$f":"-SUM(Start:End!DM228)","v":-13998.108297488798},{"$f":"-SUM(Start:End!DN228)","v":-6336.2553242228751},{"$f":"-SUM(Start:End!DO228)","v":0},{"$f":"-SUM(Start:End!DP228)","v":-22999.602694959205},{"$f":"-SUM(Start:End!DQ228)","v":-14540.869320530619},{"$f":"-SUM(Start:End!DR228)","v":-7787.4822567377969},{"$f":"-SUM(Start:End!DS228)","v":-14110.481963459242},{"$f":"-SUM(Start:End!DT228)","v":-6198.7340665399533},{"$f":"-SUM(Start:End!DU228)","v":0},{"$f":"-SUM(Start:End!DV228)","v":-23505.419279872367},{"$f":"-SUM(Start:End!DW228)","v":-14586.212997046285},{"$f":"-SUM(Start:End!DX228)","v":-7901.5085128835444},{"$f":"-SUM(Start:End!DY228)","v":-14418.051546413481},{"$f":"-SUM(Start:End!DZ228)","v":-12028.659295673431},{"$f":"-SUM(Start:End!EA228)","v":0},{"$f":"-SUM(Start:End!EB228)","v":-23089.57185118091},{"$f":"-SUM(Start:End!EC228)","v":-14430.53671805263},{"$f":"-SUM(Start:End!ED228)","v":-7726.9204123768213},{"$f":"-SUM(Start:End!EE228)","v":-14533.79642236303},{"$f":"-SUM(Start:End!EF228)","v":-11823.110074791322},{"$f":"-SUM(Start:End!EG228)","v":0},{"$f":"-SUM(Start:End!EH228)","v":-23599.056101898248},{"$f":"-SUM(Start:End!EI228)","v":-14474.237635181933},{"$f":"-SUM(Start:End!EJ228)","v":-7841.7325890072771},{"$f":"-SUM(Start:End!EK228)","v":-35863.135795921757},{"$f":"-SUM(Start:End!EL228)","v":-12106.192819706401},{"$f":"-SUM(Start:End!EM228)","v":0},{"$f":"-SUM(Start:End!EN228)","v":-37602.599961106869},{"$f":"-SUM(Start:End!EO228)","v":-14416.996460228125},{"$f":"-SUM(Start:End!EP228)","v":-7717.1306647238871},{"$f":"-SUM(Start:End!EQ228)","v":-36042.16367836795},{"$f":"-SUM(Start:End!ER228)","v":-11981.072994605203},{"$f":"-SUM(Start:End!ES228)","v":0},{"$f":"-SUM(Start:End!ET228)","v":-38093.887109697338},{"$f":"-SUM(Start:End!EU228)","v":-14358.903012461655},{"$f":"-SUM(Start:End!EV228)","v":-7784.8570310254736},{"$f":"-SUM(Start:End!EW228)","v":-36224.058758580155},{"$f":"-SUM(Start:End!EX228)","v":-12184.849802807475},{"$f":"-SUM(Start:End!EY228)","v":0},{"$f":"-SUM(Start:End!EZ228)","v":-37304.319725183275},{"$f":"-SUM(Start:End!FA228)","v":-14199.842279531411},{"$f":"-SUM(Start:End!FB228)","v":-7614.3606294965848},{"$f":"-SUM(Start:End!FC228)","v":-36165.986741065848},{"$f":"-SUM(Start:End!FD228)","v":-11975.944596968371},{"$f":"-SUM(Start:End!FE228)","v":0},{"$f":"-SUM(Start:End!FF228)","v":-38053.529101812208},{"$f":"-SUM(Start:End!FG228)","v":-14240.10835105976},{"$f":"-SUM(Start:End!FH228)","v":-7730.8354949687337},{"$f":"-SUM(Start:End!FI228)","v":-36596.655358419579},{"$f":"-SUM(Start:End!FJ228)","v":-12264.640370099216},{"$f":"-SUM(Start:End!FK228)","v":0},{"$f":"-SUM(Start:End!FL228)","v":-37261.545412823682},{"$f":"-SUM(Start:End!FM228)","v":-14079.278865823442},{"$f":"-SUM(Start:End!FN228)","v":-7562.2712517136715},{"$f":"-SUM(Start:End!FO228)","v":-36541.408557529649},{"$f":"-SUM(Start:End!FP228)","v":-12054.008140499574},{"$f":"-SUM(Start:End!FQ228)","v":0},{"$f":"-SUM(Start:End!FR228)","v":-38012.962662599806},{"$f":"-SUM(Start:End!FS228)","v":-14117.749849815817},{"$f":"-SUM(Start:End!FT228)","v":-7679.622880072001},{"$f":"-SUM(Start:End!FU228)","v":-36981.292723521445},{"$f":"-SUM(Start:End!FV228)","v":-12345.574682753286},{"$f":"-SUM(Start:End!FW228)","v":0},{"$f":"-SUM(Start:End!FX228)","v":-37218.49615424715},{"$f":"-SUM(Start:End!FY228)","v":-13955.098549704242},{"$f":"-SUM(Start:End!FZ228)","v":-7512.9166198996918},{"$f":"-SUM(Start:End!GA228)","v":-36928.964481710078},{"$f":"-SUM(Start:End!GB228)","v":-12133.182029853653},{"$f":"-SUM(Start:End!GC228)","v":0},{"$f":"-SUM(Start:End!GD228)","v":-37972.166354517074},{"$f":"-SUM(Start:End!GE228)","v":-13991.720593534556},{"$f":"-SUM(Start:End!GF228)","v":-7631.1753020645874},{"$f":"-SUM(Start:End!GG228)","v":-37378.349334189013},{"$f":"-SUM(Start:End!GH228)","v":-12427.662936174542},{"$f":"-SUM(Start:End!GI228)","v":0},{"$f":"-SUM(Start:End!GJ228)","v":-37434.036517784218},{"$f":"-SUM(Start:End!GK228)","v":-13927.295146829289},{"$f":"-SUM(Start:End!GL228)","v":-16484.052758782462},{"$f":"-SUM(Start:End!GM228)","v":-37581.659803886192},{"$f":"-SUM(Start:End!GN228)","v":-12298.653809860802},{"$f":"-SUM(Start:End!GO228)","v":0},{"$f":"-SUM(Start:End!GP228)","v":-37931.118115866033},{"$f":"-SUM(Start:End!GQ228)","v":-13861.910459564853},{"$f":"-SUM(Start:End!GR228)","v":-16540.373371464782},{"$f":"-SUM(Start:End!GS228)","v":-37788.215370281498},{"$f":"-SUM(Start:End!GT228)","v":-27390.31982787844},{"$f":"-SUM(Start:End!GU228)","v":0},{"$f":"-SUM(Start:End!GV228)","v":-42094.730557944902},{"$f":"-SUM(Start:End!GW228)","v":-13695.449926730609},{"$f":"-SUM(Start:End!GX228)","v":-16090.243708300797},{"$f":"-SUM(Start:End!GY228)","v":-37742.016254554779},{"$f":"-SUM(Start:End!GZ228)","v":-26962.16227394186},{"$f":"-SUM(Start:End!HA228)","v":0},{"$f":"-SUM(Start:End!HB228)","v":-42930.438905694296},{"$f":"-SUM(Start:End!HC228)","v":-13728.206021576058},{"$f":"-SUM(Start:End!HD228)","v":-16248.660335308838},{"$f":"-SUM(Start:End!HE228)","v":-38211.293069103733},{"$f":"-SUM(Start:End!HF228)","v":-27675.710817382977},{"$f":"-SUM(Start:End!HG228)","v":0},{"$f":"-SUM(Start:End!HH228)","v":-42023.877122490507},{"$f":"-SUM(Start:End!HI228)","v":-13559.754742438621},{"$f":"-SUM(Start:End!HJ228)","v":-15806.168687610254},{"$f":"-SUM(Start:End!HK228)","v":-38168.310744997594},{"$f":"-SUM(Start:End!HL228)","v":-27242.313675483671},{"$f":"-SUM(Start:End!HM228)","v":0},{"$f":"-SUM(Start:End!HN228)","v":-42861.626368909245},{"$f":"-SUM(Start:End!HO228)","v":-13590.4904504476},{"$f":"-SUM(Start:End!HP228)","v":-15964.249845268783},{"$f":"-SUM(Start:End!HQ228)","v":-38647.99709417054},{"$f":"-SUM(Start:End!HR228)","v":-27964.863857692715},{"$f":"-SUM(Start:End!HS228)","v":0},{"$f":"-SUM(Start:End!HT228)","v":-41952.492892794777},{"$f":"-SUM(Start:End!HU228)","v":-13419.988702617877},{"$f":"-SUM(Start:End!HV228)","v":-15529.182113299146},{"$f":"-SUM(Start:End!HW228)","v":-38608.337359147881},{"$f":"-SUM(Start:End!HX228)","v":-27526.136917209766},{"$f":"-SUM(Start:End!HY228)","v":0},{"$f":"-SUM(Start:End!HZ228)","v":-42792.328867639902},{"$f":"-SUM(Start:End!IA228)","v":-13448.643412185287},{"$f":"-SUM(Start:End!IB228)","v":-15686.978829513744},{"$f":"-SUM(Start:End!IC228)","v":-39098.754915174868},{"$f":"-SUM(Start:End!ID228)","v":-28257.81928969529},{"$f":"-SUM(Start:End!IE228)","v":0},{"$f":"-SUM(Start:End!IF228)","v":-42172.90653083894},{"$f":"-SUM(Start:End!IG228)","v":-13376.132004330324},{"$f":"-SUM(Start:End!IH228)","v":-15356.406490595404},{"$f":"-SUM(Start:End!II228)","v":-39329.545101146337},{"$f":"-SUM(Start:End!IJ228)","v":-28010.888513184535},{"$f":"-SUM(Start:End!IK228)","v":0},{"$f":"-SUM(Start:End!IL228)","v":-42722.517289243486},{"$f":"-SUM(Start:End!IM228)","v":-13302.540962775107},{"$f":"-SUM(Start:End!IN228)","v":-15416.687720585176},{"$f":"-SUM(Start:End!IO228)","v":-39564.007199498563},{"$f":"-SUM(Start:End!IP228)","v":-28554.617757717711},{"$f":"-SUM(Start:End!IQ228)","v":0},{"$f":"-SUM(Start:End!IR228)","v":-41808.012812045024},{"$f":"-SUM(Start:End!IS228)","v":-13127.751889956671},{"$f":"-SUM(Start:End!IT228)","v":-14995.841817909342},{"$f":"-SUM(Start:End!IU228)","v":-39531.323578735668},{"$f":"-SUM(Start:End!IV228)","v":-28104.95463338105},{"$f":"-SUM(Start:End!IW228)","v":0},{"$f":"-SUM(Start:End!IX228)","v":-42652.161729501735},{"$f":"-SUM(Start:End!IY228)","v":-13152.055439882621},{"$f":"-SUM(Start:End!IZ228)","v":-15153.220370140805},{"$f":"-SUM(Start:End!JA228)","v":-40044.208215614999},{"$f":"-SUM(Start:End!JB228)","v":-36647.187024326558},{"$f":"-SUM(Start:End!JC228)","v":0},{"$f":"-SUM(Start:End!JD228)","v":-41734.855331335741},{"$f":"-SUM(Start:End!JE228)","v":-12975.025764561466},{"$f":"-SUM(Start:End!JF228)","v":-14739.180269113185},{"$f":"-SUM(Start:End!JG228)","v":-40015.185156368694},{"$f":"-SUM(Start:End!JH228)","v":-35942.293543254789},{"$f":"-SUM(Start:End!JI228)","v":0},{"$f":"-SUM(Start:End!JJ228)","v":-42581.231473156324},{"$f":"-SUM(Start:End!JK228)","v":-12997.055351303359},{"$f":"-SUM(Start:End!JL228)","v":-14896.42396544867},{"$f":"-SUM(Start:End!JM228)","v":-40539.826248743178},{"$f":"-SUM(Start:End!JN228)","v":-36836.499872439992},{"$f":"-SUM(Start:End!JO228)","v":0},{"$f":"-SUM(Start:End!JP228)","v":-66745.280418118782},{"$f":"-SUM(Start:End!JQ228)","v":-12817.717855404408},{"$f":"-SUM(Start:End!JR228)","v":-14488.991346725214},{"$f":"-SUM(Start:End!JS228)","v":-40514.583627674205},{"$f":"-SUM(Start:End!JT228)","v":-36125.726910159297},{"$f":"-SUM(Start:End!JU228)","v":0},{"$f":"-SUM(Start:End!JV228)","v":-68022.511742152608},{"$f":"-SUM(Start:End!JW228)","v":-12837.405260066716},{"$f":"-SUM(Start:End!JX228)","v":-14646.148947587762},{"$f":"-SUM(Start:End!JY228)","v":-68707.27225012386},{"$f":"-SUM(Start:End!JZ228)","v":-37028.280378873002},{"$f":"-SUM(Start:End!KA228)","v":0},{"$f":"-SUM(Start:End!KB228)","v":-66855.461022758944},{"$f":"-SUM(Start:End!KC228)","v":-12755.793031700454},{"$f":"-SUM(Start:End!KD228)","v":-4389.4096235647557},{"$f":"-SUM(Start:End!KE228)","v":-69380.932075129953},{"$f":"-SUM(Start:End!KF228)","v":-36582.572411134439},{"$f":"-SUM(Start:End!KG228)","v":0},{"$f":"-SUM(Start:End!KH228)","v":-67642.609765635731},{"$f":"-SUM(Start:End!KI228)","v":-12672.965666092976},{"$f":"-SUM(Start:End!KJ228)","v":-4477.1637321189792},{"$f":"-SUM(Start:End!KK228)","v":-70064.865240930201},{"$f":"-SUM(Start:End!KL228)","v":-37222.538002342131},{"$f":"-SUM(Start:End!KM228)","v":0},{"$f":"-SUM(Start:End!KN228)","v":-59342.29880722185},{"$f":"-SUM(Start:End!KO228)","v":-12488.802748147904},{"$f":"-SUM(Start:End!KP228)","v":-4422.331373655783},{"$f":"-SUM(Start:End!KQ228)","v":-70276.234474720579},{"$f":"-SUM(Start:End!KR228)","v":-36499.65707458141},{"$f":"-SUM(Start:End!KS228)","v":0},{"$f":"-SUM(Start:End!KT228)","v":-60512.701131090231},{"$f":"-SUM(Start:End!KU228)","v":-12503.592884300026},{"$f":"-SUM(Start:End!KV228)","v":-4540.0854041704588},{"$f":"-SUM(Start:End!KW228)","v":-71464.258888452387},{"$f":"-SUM(Start:End!KX228)","v":-37419.281855539266},{"$f":"-SUM(Start:End!KY228)","v":0},{"$f":"-SUM(Start:End!KZ228)","v":-58994.269189028368},{"$f":"-SUM(Start:End!LA228)","v":-12316.908148498434},{"$f":"-SUM(Start:End!LB228)","v":-4484.3960379592445},{"$f":"-SUM(Start:End!LC228)","v":-71686.651732010883},{"$f":"-SUM(Start:End!LD228)","v":-36690.168557230012},{"$f":"-SUM(Start:End!LE228)","v":0},{"$f":"-SUM(Start:End!LF228)","v":-60163.970702656647},{"$f":"-SUM(Start:End!LG228)","v":-12329.138919053283},{"$f":"-SUM(Start:End!LH228)","v":-4603.86822834339},{"$f":"-SUM(Start:End!LI228)","v":-116114.97966538728},{"$f":"-SUM(Start:End!LJ228)","v":-27538.388446903671},{"$f":"-SUM(Start:End!LK228)","v":0},{"$f":"-SUM(Start:End!LL228)","v":-58641.878057586546},{"$f":"-SUM(Start:End!LM228)","v":-40748.223854301708},{"$f":"-SUM(Start:End!LN228)","v":-4547.3082904325929},{"$f":"-SUM(Start:End!LO228)","v":-115918.67792727075},{"$f":"-SUM(Start:End!LP228)","v":-27153.860669789941},{"$f":"-SUM(Start:End!LQ228)","v":0},{"$f":"-SUM(Start:End!LR228)","v":-59810.894417027434},{"$f":"-SUM(Start:End!LS228)","v":-40780.428837889267},{"$f":"-SUM(Start:End!LT228)","v":-4668.523498944458},{"$f":"-SUM(Start:End!LU228)","v":-117350.20245502447},{"$f":"-SUM(Start:End!LV228)","v":-27912.499629656133},{"$f":"-SUM(Start:End!LW228)","v":0},{"$f":"-SUM(Start:End!LX228)","v":-58734.267812378101},{"$f":"-SUM(Start:End!LY228)","v":-40472.11056993073},{"$f":"-SUM(Start:End!LZ228)","v":-4641.1133668849343},{"$f":"-SUM(Start:End!MA228)","v":-117983.01217559043},{"$f":"-SUM(Start:End!MB228)","v":-27714.874793686959},{"$f":"-SUM(Start:End!MC228)","v":0},{"$f":"-SUM(Start:End!MD228)","v":-59453.358513957006},{"$f":"-SUM(Start:End!ME228)","v":-40159.201703025923},{"$f":"-SUM(Start:End!MF228)","v":-4734.0626476903635},{"$f":"-SUM(Start:End!MG228)","v":-118626.13683634423},{"$f":"-SUM(Start:End!MH228)","v":-28291.456742420854},{"$f":"-SUM(Start:End!MI228)","v":0},{"$f":"-SUM(Start:End!MJ228)","v":-57923.554659322996},{"$f":"-SUM(Start:End!MK228)","v":-39505.633887028642},{"$f":"-SUM(Start:End!ML228)","v":-4675.7199993223639},{"$f":"-SUM(Start:End!MM228)","v":-118448.57457667119},{"$f":"-SUM(Start:End!MN228)","v":-27894.620318173693},{"$f":"-SUM(Start:End!MO228)","v":0},{"$f":"-SUM(Start:End!MP228)","v":-84984.276277733486},{"$f":"-SUM(Start:End!MQ228)","v":-39519.337754116677},{"$f":"-SUM(Start:End!MR228)","v":-4800.4972451356807},{"$f":"-SUM(Start:End!MS228)","v":-119944.077255257},{"$f":"-SUM(Start:End!MT228)","v":-28675.317361680551},{"$f":"-SUM(Start:End!MU228)","v":0},{"$f":"-SUM(Start:End!MV228)","v":-83131.65105228225},{"$f":"-SUM(Start:End!MW228)","v":-38856.242903639475},{"$f":"-SUM(Start:End!MX228)","v":-4741.2420114446177},{"$f":"-SUM(Start:End!MY228)","v":-119776.36399840852},{"$f":"-SUM(Start:End!MZ228)","v":-28272.177335246077},{"$f":"-SUM(Start:End!NA228)","v":0},{"$f":"-SUM(Start:End!NB228)","v":-85008.589172190492},{"$f":"-SUM(Start:End!NC228)","v":-38860.27788674015},{"$f":"-SUM(Start:End!ND228)","v":-4867.8390021095438},{"$f":"-SUM(Start:End!NE228)","v":-121305.35845301361},{"$f":"-SUM(Start:End!NF228)","v":-29064.139628334651},{"$f":"-SUM(Start:End!NG228)","v":0},{"$f":"-SUM(Start:End!NH228)","v":-83146.479525261049},{"$f":"-SUM(Start:End!NI228)","v":-38187.370190748632},{"$f":"-SUM(Start:End!NJ228)","v":-4807.6567258932464},{"$f":"-SUM(Start:End!NK228)","v":-121147.82750648676},{"$f":"-SUM(Start:End!NL228)","v":-28654.594299251126},{"$f":"-SUM(Start:End!NM228)","v":0},{"$f":"-SUM(Start:End!NN228)","v":-85033.888737932517},{"$f":"-SUM(Start:End!NO228)","v":-38181.44622334234},{"$f":"-SUM(Start:End!NP228)","v":-4936.0997711610889},{"$f":"-SUM(Start:End!NQ228)","v":-122711.3567043049},{"$f":"-SUM(Start:End!NR228)","v":-48567.337632356881},{"$f":"-SUM(Start:End!NS228)","v":0},{"$f":"-SUM(Start:End!NT228)","v":-104107.63925682867},{"$f":"-SUM(Start:End!NU228)","v":-37834.43129647107},{"$f":"-SUM(Start:End!NV228)","v":-4906.8432865095638},{"$f":"-SUM(Start:End!NW228)","v":-123431.57936969062},{"$f":"-SUM(Start:End!NX228)","v":-48245.035257919852},{"$f":"-SUM(Start:End!NY228)","v":0},{"$f":"-SUM(Start:End!NZ228)","v":-105609.40478650425},{"$f":"-SUM(Start:End!OA228)","v":-37482.249610042578},{"$f":"-SUM(Start:End!OB228)","v":-5005.2915480135125},{"$f":"-SUM(Start:End!OC228)","v":-124163.49109308893},{"$f":"-SUM(Start:End!OD228)","v":-49234.849854500586},{"$f":"-SUM(Start:End!OE228)","v":0},{"$f":"-SUM(Start:End!OF228)","v":-103165.3756776113},{"$f":"-SUM(Start:End!OG228)","v":-36788.82423536518},{"$f":"-SUM(Start:End!OH228)","v":-4943.2108812643874},{"$f":"-SUM(Start:End!OI228)","v":-124027.36805140317},{"$f":"-SUM(Start:End!OJ228)","v":-48575.210130772903},{"$f":"-SUM(Start:End!OK228)","v":0},{"$f":"-SUM(Start:End!OL228)","v":-105463.46516761339},{"$f":"-SUM(Start:End!OM228)","v":-36762.077098343834},{"$f":"-SUM(Start:End!ON228)","v":-14624.787035897945},{"$f":"-SUM(Start:End!OO228)","v":-60040.69785639178},{"$f":"-SUM(Start:End!OP228)","v":-49911.178116852105},{"$f":"-SUM(Start:End!OQ228)","v":0},{"$f":"-SUM(Start:End!OR228)","v":-103007.53616742854},{"$f":"-SUM(Start:End!OS228)","v":-36057.9289624261},{"$f":"-SUM(Start:End!OT228)","v":-14443.101957446375},{"$f":"-SUM(Start:End!OU228)","v":-59389.020053600296},{"$f":"-SUM(Start:End!OV228)","v":-49241.113138344539},{"$f":"-SUM(Start:End!OW228)","v":0},{"$f":"-SUM(Start:End!OX228)","v":-105314.92506723473},{"$f":"-SUM(Start:End!OY228)","v":-36020.299411294116},{"$f":"-SUM(Start:End!OZ228)","v":-14829.63314598937},{"$f":"-SUM(Start:End!PA228)","v":-59620.863813519609},{"$f":"-SUM(Start:End!PB228)","v":-50596.43107506902},{"$f":"-SUM(Start:End!PC228)","v":0},{"$f":"-SUM(Start:End!PD228)","v":-102846.82262636357},{"$f":"-SUM(Start:End!PE228)","v":-35305.106831298857},{"$f":"-SUM(Start:End!PF228)","v":-14645.103360796707},{"$f":"-SUM(Start:End!PG228)","v":-58965.008454672294},{"$f":"-SUM(Start:End!PH228)","v":-49915.77363742351},{"$f":"-SUM(Start:End!PI228)","v":0},{"$f":"-SUM(Start:End!PJ228)","v":-105163.67023490038},{"$f":"-SUM(Start:End!PK228)","v":-35256.268393632912},{"$f":"-SUM(Start:End!PL228)","v":-15037.268159323326},{"$f":"-SUM(Start:End!PM228)","v":-59192.63308978999},{"$f":"-SUM(Start:End!PN228)","v":-51290.718548136923},{"$f":"-SUM(Start:End!PO228)","v":0},{"$f":"-SUM(Start:End!PP228)","v":-103484.61244994237},{"$f":"-SUM(Start:End!PQ228)","v":-34865.700036237795},{"$f":"-SUM(Start:End!PR228)","v":-14947.27977342024},{"$f":"-SUM(Start:End!PS228)","v":-58975.316623765728},{"$f":"-SUM(Start:End!PT228)","v":-50946.340955257285},{"$f":"-SUM(Start:End!PU228)","v":0},{"$f":"-SUM(Start:End!PV228)","v":-105009.58334362795},{"$f":"-SUM(Start:End!PW228)","v":-34469.316445441873},{"$f":"-SUM(Start:End!PX228)","v":-15247.728334046717},{"$f":"-SUM(Start:End!PY228)","v":0},{"$f":"-SUM(Start:End!PZ228)","v":-28685.378507390207},{"$f":"-SUM(Start:End!QA228)","v":0},{"$f":"-SUM(Start:End!QB228)","v":-102516.2939151851},{"$f":"-SUM(Start:End!QC228)","v":-33731.031037324901},{"$f":"-SUM(Start:End!QD228)","v":-15057.373049429259},{"$f":"-SUM(Start:End!QE228)","v":0},{"$f":"-SUM(Start:End!QF228)","v":-28332.373340164035},{"$f":"-SUM(Start:End!QG228)","v":0},{"$f":"-SUM(Start:End!QH228)","v":-60176.946741876352},{"$f":"-SUM(Start:End!QI228)","v":-33658.755938805101},{"$f":"-SUM(Start:End!QJ228)","v":-15461.050362168422},{"$f":"-SUM(Start:End!QK228)","v":0},{"$f":"-SUM(Start:End!QL228)","v":-29087.823893017172},{"$f":"-SUM(Start:End!QM228)","v":0},{"$f":"-SUM(Start:End!QN228)","v":-30187.623497395005},{"$f":"-SUM(Start:End!QO228)","v":-32908.401968444625},{"$f":"-SUM(Start:End!QP228)","v":-15267.712819590175},{"$f":"-SUM(Start:End!QQ228)","v":0},{"$f":"-SUM(Start:End!QR228)","v":-28729.295661842683},{"$f":"-SUM(Start:End!QS228)","v":0},{"$f":"-SUM(Start:End!QT228)","v":-30745.113707836135},{"$f":"-SUM(Start:End!QU228)","v":-32823.878616969225},{"$f":"-SUM(Start:End!QV228)","v":-15677.271373889336},{"$f":"-SUM(Start:End!QW228)","v":0},{"$f":"-SUM(Start:End!QX228)","v":-29495.762394817528},{"$f":"-SUM(Start:End!QY228)","v":0},{"$f":"-SUM(Start:End!QZ228)","v":-29633.749647151475},{"$f":"-SUM(Start:End!RA228)","v":-32061.094027497937},{"$f":"-SUM(Start:End!RB228)","v":-15480.904237615145},{"$f":"-SUM(Start:End!RC228)","v":0},{"$f":"-SUM(Start:End!RD228)","v":-29131.623576067163},{"$f":"-SUM(Start:End!RE228)","v":0},{"$f":"-SUM(Start:End!RF228)","v":-30184.963488396905},{"$f":"-SUM(Start:End!RG228)","v":-31963.954975478278},{"$f":"-SUM(Start:End!RH228)","v":-15896.428941954231},{"$f":"-SUM(Start:End!RI228)","v":0},{"$f":"-SUM(Start:End!RJ228)","v":-29909.265734351771},{"$f":"-SUM(Start:End!RK228)","v":0},{"$f":"-SUM(Start:End!RL228)","v":-29348.785688698481},{"$f":"-SUM(Start:End!RM228)","v":0},{"$f":"-SUM(Start:End!RN228)","v":-15800.362798308033},{"$f":"-SUM(Start:End!RO228)","v":0},{"$f":"-SUM(Start:End!RP228)","v":-29732.16811461054},{"$f":"-SUM(Start:End!RQ228)","v":0},{"$f":"-SUM(Start:End!RR228)","v":-29617.106746026147},{"$f":"-SUM(Start:End!RS228)","v":0},{"$f":"-SUM(Start:End!RT228)","v":-16118.561086024696},{"$f":"-SUM(Start:End!RU228)","v":0},{"$f":"-SUM(Start:End!RV228)","v":0},{"$f":"-SUM(Start:End!RW228)","v":0},{"$f":"-SUM(Start:End!RX228)","v":-28502.940493470083},{"$f":"-SUM(Start:End!RY228)","v":0},{"$f":"-SUM(Start:End!RZ228)","v":-15915.989690562661},{"$f":"-SUM(Start:End!SA228)","v":0},{"$f":"-SUM(Start:End!SB228)","v":0},{"$f":"-SUM(Start:End!SC228)","v":0},{"$f":"-SUM(Start:End!SD228)","v":-29041.378946149111},{"$f":"-SUM(Start:End!SE228)","v":0},{"$f":"-SUM(Start:End!SF228)","v":-16343.706277072797},{"$f":"-SUM(Start:End!SG228)","v":0},{"$f":"-SUM(Start:End!SH228)","v":0},{"$f":"-SUM(Start:End!SI228)","v":0},{"$f":"-SUM(Start:End!SJ228)","v":-27925.67614880007},{"$f":"-SUM(Start:End!SK228)","v":0},{"$f":"-SUM(Start:End!SL228)","v":-16137.958652316662},{"$f":"-SUM(Start:End!SM228)","v":0},{"$f":"-SUM(Start:End!SN228)","v":0},{"$f":"-SUM(Start:End!SO228)","v":0},{"$f":"-SUM(Start:End!SP228)","v":-28457.612294458031},{"$f":"-SUM(Start:End!SQ228)","v":0},{"$f":"-SUM(Start:End!SR228)","v":-16571.903441794784},{"$f":"-SUM(Start:End!SS228)","v":0},{"$f":"-SUM(Start:End!ST228)","v":0},{"$f":"-SUM(Start:End!SU228)","v":0},{"$f":"-SUM(Start:End!SV228)","v":-27340.280487384538},{"$f":"-SUM(Start:End!SW228)","v":0},{"$f":"-SUM(Start:End!SX228)","v":-16362.929123982471},{"$f":"-SUM(Start:End!SY228)","v":0},{"$f":"-SUM(Start:End!SZ228)","v":0},{"$f":"-SUM(Start:End!TA228)","v":0},{"$f":"-SUM(Start:End!TB228)","v":-27865.635671625296},{"$f":"-SUM(Start:End!TC228)","v":0},{"$f":"-SUM(Start:End!TD228)","v":0},{"$f":"-SUM(Start:End!TE228)","v":0},{"$f":"-SUM(Start:End!TF228)","v":0},{"$f":"-SUM(Start:End!TG228)","v":0},{"$f":"-SUM(Start:End!TH228)","v":-27019.846609250133},{"$f":"-SUM(Start:End!TI228)","v":0},{"$f":"-SUM(Start:End!TJ228)","v":0},{"$f":"-SUM(Start:End!TK228)","v":0},{"$f":"-SUM(Start:End!TL228)","v":0},{"$f":"-SUM(Start:End!TM228)","v":0},{"$f":"-SUM(Start:End!TN228)","v":-27265.274566711181},{"$f":"-SUM(Start:End!TO228)","v":0},{"$f":"-SUM(Start:End!TP228)","v":0},{"$f":"-SUM(Start:End!TQ228)","v":0},{"$f":"-SUM(Start:End!TR228)","v":0},{"$f":"-SUM(Start:End!TS228)","v":0},{"$f":"-SUM(Start:End!TT228)","v":-26144.400649123418},{"$f":"-SUM(Start:End!TU228)","v":0},{"$f":"-SUM(Start:End!TV228)","v":0},{"$f":"-SUM(Start:End!TW228)","v":0},{"$f":"-SUM(Start:End!TX228)","v":0},{"$f":"-SUM(Start:End!TY228)","v":0},{"$f":"-SUM(Start:End!TZ228)","v":-26656.351009240123},{"$f":"-SUM(Start:End!UA228)","v":0},{"$f":"-SUM(Start:End!UB228)","v":0},{"$f":"-SUM(Start:End!UC228)","v":0},{"$f":"-SUM(Start:End!UD228)","v":0},{"$f":"-SUM(Start:End!UE228)","v":0},{"$f":"-SUM(Start:End!UF228)","v":-25533.560557404831},{"$f":"-SUM(Start:End!UG228)","v":0},{"$f":"-SUM(Start:End!UH228)","v":0},{"$f":"-SUM(Start:End!UI228)","v":0},{"$f":"-SUM(Start:End!UJ228)","v":0},{"$f":"-SUM(Start:End!UK228)","v":0},{"$f":"-SUM(Start:End!UL228)","v":-26038.683499918632},{"$f":"-SUM(Start:End!UM228)","v":0},{"$f":"-SUM(Start:End!UN228)","v":0},{"$f":"-SUM(Start:End!UO228)","v":0},{"$f":"-SUM(Start:End!UP228)","v":0},{"$f":"-SUM(Start:End!UQ228)","v":0},{"$f":"-SUM(Start:End!UR228)","v":-24913.877180624339},{"$f":"-SUM(Start:End!US228)","v":0},{"$f":"-SUM(Start:End!UT228)","v":0},{"$f":"-SUM(Start:End!UU228)","v":0},{"$f":"-SUM(Start:End!UV228)","v":0},{"$f":"-SUM(Start:End!UW228)","v":0},{"$f":"-SUM(Start:End!UX228)","v":-25412.086939967936},{"$f":"-SUM(Start:End!UY228)","v":0},{"$f":"-SUM(Start:End!UZ228)","v":0},{"$f":"-SUM(Start:End!VA228)","v":0},{"$f":"-SUM(Start:End!VB228)","v":0},{"$f":"-SUM(Start:End!VC228)","v":0},{"$f":"-SUM(Start:End!VD228)","v":-24555.191472838651},{"$f":"-SUM(Start:End!VE228)","v":0},{"$f":"-SUM(Start:End!VF228)","v":0},{"$f":"-SUM(Start:End!VG228)","v":0},{"$f":"-SUM(Start:End!VH228)","v":0},{"$f":"-SUM(Start:End!VI228)","v":0},{"$f":"-SUM(Start:End!VJ228)","v":-24776.372559043535},{"$f":"-SUM(Start:End!VK228)","v":0},{"$f":"-SUM(Start:End!VL228)","v":0},{"$f":"-SUM(Start:End!VM228)","v":0},{"$f":"-SUM(Start:End!VN228)","v":0},{"$f":"-SUM(Start:End!VO228)","v":0},{"$f":"-SUM(Start:End!VP228)","v":-23647.229247972315},{"$f":"-SUM(Start:End!VQ228)","v":0},{"$f":"-SUM(Start:End!VR228)","v":0},{"$f":"-SUM(Start:End!VS228)","v":0},{"$f":"-SUM(Start:End!VT228)","v":0},{"$f":"-SUM(Start:End!VU228)","v":0},{"$f":"-SUM(Start:End!VV228)","v":-24131.347841713323},{"$f":"-SUM(Start:End!VW228)","v":0},{"$f":"-SUM(Start:End!VX228)","v":0},{"$f":"-SUM(Start:End!VY228)","v":0},{"$f":"-SUM(Start:End!VZ228)","v":0},{"$f":"-SUM(Start:End!WA228)","v":0},{"$f":"-SUM(Start:End!WB228)","v":-22999.879685373104},{"$f":"-SUM(Start:End!WC228)","v":0},{"$f":"-SUM(Start:End!WD228)","v":0},{"$f":"-SUM(Start:End!WE228)","v":0},{"$f":"-SUM(Start:End!WF228)","v":0},{"$f":"-SUM(Start:End!WG228)","v":0},{"$f":"-SUM(Start:End!WH228)","v":-23476.816452465697},{"$f":"-SUM(Start:End!WI228)","v":0},{"$f":"-SUM(Start:End!WJ228)","v":0},{"$f":"-SUM(Start:End!WK228)","v":0},{"$f":"-SUM(Start:End!WL228)","v":0},{"$f":"-SUM(Start:End!WM228)","v":0},{"$f":"-SUM(Start:End!WN228)","v":-22342.916674265722},{"$f":"-SUM(Start:End!WO228)","v":0},{"$f":"-SUM(Start:End!WP228)","v":0},{"$f":"-SUM(Start:End!WQ228)","v":0},{"$f":"-SUM(Start:End!WR228)","v":0},{"$f":"-SUM(Start:End!WS228)","v":0},{"$f":"-SUM(Start:End!WT228)","v":-22812.578159217966},{"$f":"-SUM(Start:End!WU228)","v":0},{"$f":"-SUM(Start:End!WV228)","v":0},{"$f":"-SUM(Start:End!WW228)","v":0},{"$f":"-SUM(Start:End!WX228)","v":0},{"$f":"-SUM(Start:End!WY228)","v":0},{"$f":"-SUM(Start:End!WZ228)","v":0},{"$f":"-SUM(Start:End!XA228)","v":0},{"$f":"-SUM(Start:End!XB228)","v":0},{"$f":"-SUM(Start:End!XC228)","v":0},{"$f":"-SUM(Start:End!XD228)","v":0},{"$f":"-SUM(Start:End!XE228)","v":0},{"$f":"-SUM(Start:End!XF228)","v":0},{"$f":"-SUM(Start:End!XG228)","v":0},{"$f":"-SUM(Start:End!XH228)","v":0},{"$f":"-SUM(Start:End!XI228)","v":0},{"$f":"-SUM(Start:End!XJ228)","v":0},{"$f":"-SUM(Start:End!XK228)","v":0},{"$f":"-SUM(Start:End!XL228)","v":0},{"$f":"-SUM(Start:End!XM228)","v":0},{"$f":"-SUM(Start:End!XN228)","v":0},{"$f":"-SUM(Start:End!XO228)","v":0},{"$f":"-SUM(Start:End!XP228)","v":0},{"$f":"-SUM(Start:End!XQ228)","v":0},{"$f":"-SUM(Start:End!XR228)","v":0},{"$f":"-SUM(Start:End!XS228)","v":0},{"$f":"-SUM(Start:End!XT228)","v":0},{"$f":"-SUM(Start:End!XU228)","v":0},{"$f":"-SUM(Start:End!XV228)","v":0},{"$f":"-SUM(Start:End!XW228)","v":0},{"$f":"-SUM(Start:End!XX228)","v":0},{"$f":"-SUM(Start:End!XY228)","v":0},{"$f":"-SUM(Start:End!XZ228)","v":0},{"$f":"-SUM(Start:End!YA228)","v":0},{"$f":"-SUM(Start:End!YB228)","v":0},{"$f":"-SUM(Start:End!YC228)","v":0},{"$f":"-SUM(Start:End!YD228)","v":0},{"$f":"-SUM(Start:End!YE228)","v":0},{"$f":"-SUM(Start:End!YF228)","v":0},{"$f":"-SUM(Start:End!YG228)","v":0},{"$f":"-SUM(Start:End!YH228)","v":0},{"$f":"-SUM(Start:End!YI228)","v":0},{"$f":"-SUM(Start:End!YJ228)","v":0},{"$f":"-SUM(Start:End!YK228)","v":0},{"$f":"-SUM(Start:End!YL228)","v":0},{"$f":"-SUM(Start:End!YM228)","v":0},{"$f":"-SUM(Start:End!YN228)","v":0},{"$f":"-SUM(Start:End!YO228)","v":0},{"$f":"-SUM(Start:End!YP228)","v":0},{"$f":"-SUM(Start:End!YQ228)","v":0},{"$f":"-SUM(Start:End!YR228)","v":0},{"$f":"-SUM(Start:End!YS228)","v":0},{"$f":"-SUM(Start:End!YT228)","v":0},{"$f":"-SUM(Start:End!YU228)","v":0},{"$f":"-SUM(Start:End!YV228)","v":0},{"$f":"-SUM(Start:End!YW228)","v":0},{"$f":"-SUM(Start:End!YX228)","v":0},{"$f":"-SUM(Start:End!YY228)","v":0},{"$f":"-SUM(Start:End!YZ228)","v":0},{"$f":"-SUM(Start:End!ZA228)","v":0},{"$f":"-SUM(Start:End!ZB228)","v":0},{"$f":"-SUM(Start:End!ZC228)","v":0},{"$f":"-SUM(Start:End!ZD228)","v":0},{"$f":"-SUM(Start:End!ZE228)","v":0},{"$f":"-SUM(Start:End!ZF228)","v":0},{"$f":"-SUM(Start:End!ZG228)","v":0},{"$f":"-SUM(Start:End!ZH228)","v":0},{"$f":"-SUM(Start:End!ZI228)","v":0},{"$f":"-SUM(Start:End!ZJ228)","v":0},{"$f":"-SUM(Start:End!ZK228)","v":0},{"$f":"-SUM(Start:End!ZL228)","v":0},{"$f":"-SUM(Start:End!ZM228)","v":0},{"$f":"-SUM(Start:End!ZN228)","v":0},{"$f":"-SUM(Start:End!ZO228)","v":0},{"$f":"-SUM(Start:End!ZP228)","v":0},{"$f":"-SUM(Start:End!ZQ228)","v":0},{"$f":"-SUM(Start:End!ZR228)","v":0},{"$f":"-SUM(Start:End!ZS228)","v":0},{"$f":"-SUM(Start:End!ZT228)","v":0},{"$f":"-SUM(Start:End!ZU228)","v":0},{"$f":"-SUM(Start:End!ZV228)","v":0},{"$f":"-SUM(Start:End!ZW228)","v":0},{"$f":"-SUM(Start:End!ZX228)","v":0},{"$f":"-SUM(Start:End!ZY228)","v":0},{"$f":"-SUM(Start:End!ZZ228)","v":0},{"$f":"-SUM(Start:End!AAA228)","v":0},{"$f":"-SUM(Start:End!AAB228)","v":0},{"$f":"-SUM(Start:End!AAC228)","v":0},{"$f":"-SUM(Start:End!AAD228)","v":0},{"$f":"-SUM(Start:End!AAE228)","v":0},{"$f":"-SUM(Start:End!AAF228)","v":0},{"$f":"-SUM(Start:End!AAG228)","v":0},{"$f":"-SUM(Start:End!AAH228)","v":0},{"$f":"-SUM(Start:End!AAI228)","v":0},{"$f":"-SUM(Start:End!AAJ228)","v":0},{"$f":"-SUM(Start:End!AAK228)","v":0},{"$f":"-SUM(Start:End!AAL228)","v":0},{"$f":"-SUM(Start:End!AAM228)","v":0},{"$f":"-SUM(Start:End!AAN228)","v":0},{"$f":"-SUM(Start:End!AAO228)","v":0},{"$f":"-SUM(Start:End!AAP228)","v":0},{"$f":"-SUM(Start:End!AAQ228)","v":0},{"$f":"-SUM(Start:End!AAR228)","v":0},{"$f":"-SUM(Start:End!AAS228)","v":0},{"$f":"-SUM(Start:End!AAT228)","v":0},{"$f":"-SUM(Start:End!AAU228)","v":0},{"$f":"-SUM(Start:End!AAV228)","v":0},{"$f":"-SUM(Start:End!AAW228)","v":0},{"$f":"-SUM(Start:End!AAX228)","v":0},{"$f":"-SUM(Start:End!AAY228)","v":0},{"$f":"-SUM(Start:End!AAZ228)","v":0},{"$f":"-SUM(Start:End!ABA228)","v":0},{"$f":"-SUM(Start:End!ABB228)","v":0},{"$f":"-SUM(Start:End!ABC228)","v":0},{"$f":"-SUM(Start:End!ABD228)","v":0},{"$f":"-SUM(Start:End!ABE228)","v":0},{"$f":"-SUM(Start:End!ABF228)","v":0},{"$f":"-SUM(Start:End!ABG228)","v":0},{"$f":"-SUM(Start:End!ABH228)","v":0},{"$f":"-SUM(Start:End!ABI228)","v":0},{"$f":"-SUM(Start:End!ABJ228)","v":0},{"$f":"-SUM(Start:End!ABK228)","v":0},{"$f":"-SUM(Start:End!ABL228)","v":0},{"$f":"-SUM(Start:End!ABM228)","v":0},{"$f":"-SUM(Start:End!ABN228)","v":0},{"$f":"-SUM(Start:End!ABO228)","v":0},{"$f":"-SUM(Start:End!ABP228)","v":0},{"$f":"-SUM(Start:End!ABQ228)","v":0},{"$f":"-SUM(Start:End!ABR228)","v":0},{"$f":"-SUM(Start:End!ABS228)","v":0},{"$f":"-SUM(Start:End!ABT228)","v":0},{"$f":"-SUM(Start:End!ABU228)","v":0},{"$f":"-SUM(Start:End!ABV228)","v":0},{"$f":"-SUM(Start:End!ABW228)","v":0},{"$f":"-SUM(Start:End!ABX228)","v":0},{"$f":"-SUM(Start:End!ABY228)","v":0},{"$f":"-SUM(Start:End!ABZ228)","v":0}]
[null,null,null,"Total Financing",null,null,null,null,null,null,{"$f":"SUM(K41:K46)","v":72000},{"$f":"SUM(L41:L46)","v":72000},72000,72000,72000,72000,0,0,0,0,0,23475.706707255071,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,23615.721450817393,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,23172.34002775019,37777.777777777774,37777.777777777774,72777.777777777781,72777.777777777781,72777.777777777781,20555.030666277944,35000,35000,35000,35000,-27035.612237984515,-14883.0735497432,0,0,0,-17312.49003567125,-27438.155333332008,74069.112964850283,88888.888888888891,88888.888888888891,88888.888888888891,71597.160071462597,61042.208283764827,73717.481991376291,88888.888888888891,88888.888888888891,0,-16771.831440842667,-28070.227495761224,55020.722517976996,70000,42376.692468898298,70000,53149.605626705226,41317.918976722169,54603.289531534407,70000,64134.070951835267,91428.57142857142,75086.879494563909,62516.237107937341,{"$f":"SUM(BX41:BX46)","v":76245.903335959447},91428.57142857142,63385.532395843569,70000,-16417.964296525537,-29542.543453976192,-15606.130049369782,0,-35021.932854654864,-49854.923854281587,-15920.194311518331,-29779.704350253145,12247.672663841035,27636.363636363636,-8258.9971260753628,-22386.356283087745,11642.146355607894,-2792.4561212318749,11818.095774709342,27636.363636363636,-7999.2205331373698,-22215.647933546392,59683.496919149067,16765.173265715617,31940.442028479818,47647.058823529413,11355.416571789829,-2031.7026935054964,21755.766304697318,16305.374473205993,31613.902493178408,47647.058823529413,55849.316069497436,42480.12690652212,66355.764036317414,60053.770478345788,75838.300088895194,103897.05882352943,67202.843136342271,6925.5156374540493,30620.009923368736,23968.065119166844,97301.927947894146,126250,55978.375462625496,77442.62012548247,101211.7506900751,93708.913004460817,97878.236193281395,70000,-1798.6728683809488,21040.421106577691,44621.254960478953,36749.607072741812,21036.643905103432,145000,74487.879115104457,96562.958729246951,120205.00950980352,111482.6803945946,26852.558816406963,75000,2950.4606652746079,-48583.726260224968,{"$f":"SUM(EJ41:EJ46)","v":-25137.38047101417},-101702.05233542284,-49327.781015121407,0,-113904.56970221639,-48391.592508875605,-24714.346618640877,-102076.87156846799,-48840.130733107719,0,-115377.72545200386,-48196.598048031701,-24905.723907529587,-102457.92442928207,-49697.339534828738,0,-112973.65835357473,-47662.700284141858,-24337.14825269056,-102160.49441918603,-48866.587658969896,0,-115226.92915853851,-47797.855989472635,-24683.607259855187,-103239.18833643303,-50072.081277534497,0,-112815.82629549643,-47258.021292666097,-24122.233312502674,-102947.49755126351,-49233.701789725892,0,-115075.07372725014,-47387.151669156796,-24470.866716761917,-104046.66012428395,-50452.056129729484,0,-112656.73783536046,-46841.20193144607,-23916.441795096463,-103760.90830329338,-49605.906569316168,0,-114922.08747433079,-46964.12621923149,-24267.34265071787,-104881.18142852557,-50837.314235067541,0,-113279.38853189546,-46747.877989389439,-23869.40767786494,-105308.86387729537,-50332.615372662665,0,-114767.89672062022,-46528.41000580843,-24072.879525651912,-105743.6202419047,-51227.905988272607,0,{"$f":"SUM(GV41:GV46)","v":-112334.4893325446},-45969.674329071102,-23531.611312254005,-105470.37194806764,-50365.779542550823,0,-114612.42574202557,-46079.622305982659,-23887.325806717447,-106634.8717270957,-51623.88202875702,0,-112171.17290385968,-45514.204558943224,-23352.273330234886,-106368.20171151233,-50753.543990733153,0,-114455.59671879721,-45617.370975162121,-23710.53387200796,-107555.85905440108,-52025.293233942342,0,-112006.28719840861,-45045.070695711504,-23181.460563789668,-107295.99449996042,-51146.59158236011,0,-114297.32968363553,-45141.25210441697,-23542.359926177087,-108507.53426503544,-52432.190712274562,0,-112632.5163191405,-44897.862816582834,-23166.5084057161,-108995.19449222778,-51909.007133839084,0,-114137.54246860335,-44650.849667549461,-23382.663915916561,-109490.87916076892,-52844.625795924854,0,-111671.47119238219,-44064.15870108029,-22864.854088697932,-109245.3369602898,-51948.730836612674,0,-113976.15065081694,-44145.735157575931,-23231.309447246909,-110506.90622073006,-53262.65003316704,0,-111501.36678134202,-43551.52346211268,-22718.791082757209,-110268.89644758981,{"$f":"SUM(JH41:JH46)","v":-52357.920263529712},0,-113813.06749688888,-43625.467212303185,-23088.163704576182,-111556.65954619278,-53686.315180422433,0,-111329.34476015982,-43023.509165976058,-22580.71453818024,-111326.44046707863,-52772.588345389253,0,-113648.20390609541,-43089.591228672267,-22953.097371483193,-112641.21583419621,-54115.673193963215,0,-111958.72029547795,-42815.65444095531,-12648.036829834138,-113196.90089074027,-53572.46561011712,0,-113481.4683522399,-42537.638965532409,-12900.899353988741,-113761.68538087209,-54550.776221264212,0,-104337.93034218418,-41919.484074183951,-12742.900500205315,-113547.85633011757,-53618.557767471226,0,-106567.15262548903,-41969.128134498365,-13082.207478258886,-114919.21311538119,-54991.676591993702,0,-104199.15186901114,-41342.508596409447,-12921.739165826126,-114714.00098911818,-54049.958107999963,0,-106436.46084976157,-41383.561978533289,-13265.997003146042,-116114.97966538728,-45358.294565491364,0,-104058.34672403167,-40748.223854301708,-13103.020147682748,-115918.67792727075,-44757.842305687576,0,-106303.8881403103,-40780.428837889267,{"$f":"SUM(LT41:LT46)","v":-13452.300473073979},-117350.20245502447,-45983.316285550129,0,-104689.40936938825,-40472.11056993073,-13373.318471043845,-117983.01217559043,-45681.64679442504,0,-106169.33982517538,-40159.201703025923,-13641.15082841197,-118626.13683634423,-46616.627926826943,0,-103770.26855495508,-39505.633887028642,-13473.037111854974,-118448.57457667119,-45997.070188064121,0,-106032.71863433774,-39519.337754116677,-13832.581409589116,-119944.077255257,-47258.332453127965,0,-103622.79500118605,-38856.242903639475,-13661.838088195404,-119776.36399840852,-46628.991880489455,0,-105893.92463592131,-38860.27788674015,-14026.625961234182,-121305.35845301361,-47908.5339498377,0,-103472.89358715924,-38187.370190748632,-13853.211376730495,-121147.82750648676,-47269.253811318718,0,-105752.85517093242,-38181.44622334234,-14223.318636340588,-122711.3567043049,-48567.337632356881,0,-104107.63925682867,-37834.43129647107,-14139.01638908679,-123431.57936969062,-48245.035257919852,0,-105609.40478650425,-37482.249610042578,-14422.694000456275,-124163.49109308893,-49234.849854500586,0,{"$f":"SUM(OF41:OF46)","v":-103165.3756776113},-36788.82423536518,-14243.80922395963,-124027.36805140317,-48575.210130772903,0,-105463.46516761339,-36762.077098343834,-14624.787035897945,-60040.69785639178,-49911.178116852105,0,-103007.53616742854,-36057.9289624261,-14443.101957446375,-59389.020053600296,-49241.113138344539,0,-105314.92506723473,-36020.299411294116,-14829.63314598937,-59620.863813519609,-50596.43107506902,0,-102846.82262636357,-35305.106831298857,-14645.103360796707,-58965.008454672294,-49915.77363742351,0,-105163.67023490038,-35256.268393632912,-15037.268159323326,-59192.63308978999,-51290.718548136923,0,-103484.61244994237,-34865.700036237795,-14947.27977342024,-58975.316623765728,-50946.340955257285,0,-105009.58334362795,-34469.316445441873,-15247.728334046717,0,-28685.378507390207,0,-102516.2939151851,-33731.031037324901,-15057.373049429259,0,-28332.373340164035,0,-60176.946741876352,-33658.755938805101,-15461.050362168422,0,-29087.823893017172,0,-30187.623497395005,-32908.401968444625,-15267.712819590175,0,{"$f":"SUM(QR41:QR46)","v":-28729.295661842683},0,-30745.113707836135,-32823.878616969225,-15677.271373889336,0,-29495.762394817528,0,-29633.749647151475,-32061.094027497937,-15480.904237615145,0,-29131.623576067163,0,-30184.963488396905,-31963.954975478278,-15896.428941954231,0,-29909.265734351771,0,-29348.785688698481,0,-15800.362798308033,0,-29732.16811461054,0,-29617.106746026147,0,-16118.561086024696,0,0,0,-28502.940493470083,0,-15915.989690562661,0,0,0,-29041.378946149111,0,-16343.706277072797,0,0,0,-27925.67614880007,0,-16137.958652316662,0,0,0,-28457.612294458031,0,-16571.903441794784,0,0,0,-27340.280487384538,0,-16362.929123982471,0,0,0,-27865.635671625296,0,{"$f":"SUM(TD41:TD46)","v":0},0,0,0,-27019.846609250133,0,0,0,0,0,-27265.274566711181,0,0,0,0,0,-26144.400649123418,0,0,0,0,0,-26656.351009240123,0,0,0,0,0,-25533.560557404831,0,0,0,0,0,-26038.683499918632,0,0,0,0,0,-24913.877180624339,0,0,0,0,0,-25412.086939967936,0,0,0,0,0,-24555.191472838651,0,0,0,0,0,-24776.372559043535,0,0,0,0,0,{"$f":"SUM(VP41:VP46)","v":-23647.229247972315},0,0,0,0,0,-24131.347841713323,0,0,0,0,0,-22999.879685373104,0,0,0,0,0,-23476.816452465697,0,0,0,0,0,-22342.916674265722,0,0,0,0,0,-22812.578159217966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB41:YB46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN41:AAN46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cash Flow",null,null,null,null,null,null,{"$f":"K47+K38+K31","v":0},{"$f":"L47+L38+L31","v":-4.7748471843078732E-12},6.0254023992456496E-12,-1.8189894035458565E-12,-4.5474735088646412E-12,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,-11874.11786061085,2432.0843600810636,2141.2676548781219,2440.3673623734239,2345.8455422269008,2448.6780420411842,-11808.242961600694,2457.0164890531441,2461.1961535050923,2365.8148570385456,2469.5764208383789,2373.8491479262157,-12127.453068361378,2481.7961544062127,2184.3004140093371,2489.4362881291963,2392.4969565626707,2497.0993949333897,-7657.8021628399893,7085.2689823418987,7100.417424261128,6830.7642819693392,7130.815322445902,-17308.820617268175,-4759.0287562397607,10133.236153425405,9363.2386738286605,10151.755474787424,-7541.9082396376452,-17267.69802058566,-5031.2926422413475,10189.342127953176,10198.853296969213,9815.6656159150116,-7073.7153677223814,-18012.672712696494,-4934.049150308565,10245.839514480711,9069.5711637326876,14911.280556707854,-2418.953255180304,-13129.976858541948,-598.628149679942,14969.421628294496,-12639.224909563491,14422.668419038828,-1836.8384553562355,-14231.157601130781,-353.47908555226968,15058.145087741908,-13959.707857013003,15088.124762360869,-1819.2794857429981,-13794.026433954092,{"$f":"BX47+BX38+BX31","v":-631.31813702185536},15148.694979664477,-12879.073855122286,15807.91283428677,8577.4761047055399,-5502.0703951912656,9409.9629728311957,25026.479093174432,-12886.952721093134,-24807.552906907262,8169.0075427510092,-4711.281675359518,8720.2677709657964,25089.634586453554,-10795.060053356188,-25883.84061849261,9127.536204423348,-6269.8028448321165,9325.0993722231433,25154.234572892685,-12421.706592437557,-24675.921188292916,8610.1045585744505,-3948.5424761275863,10196.68277643387,26959.589307190636,-9318.8654474637151,-23738.292455932471,1107.9882684670192,-5376.2316331656621,10992.8007207214,27039.359899749419,-11893.649602950358,-22100.636661774995,737.33346289005931,-4499.8845555206317,10245.427162218122,29272.739639030835,-7409.699733292211,-15530.360334583638,9555.4206919492717,1529.8662343232718,6256.7059136164389,35214.518800857659,-39204.462726217178,-13573.264742552718,8818.3727902887913,2712.7776008235232,5503.0387132683682,38627.897397832392,-33156.831974784051,-11819.892413107416,13291.111860493358,3915.4188436868571,-10265.310875378673,38712.204107277619,-36349.019830923149,-9696.3897092469197,12436.846140410446,5251.9526141928072,141.37484464310546,50267.428189424551,-21771.377176124399,6760.38907686116,{"$f":"EJ47+EJ38+EJ31","v":32483.851834249697},-46349.42557221622,8303.915647743197,57636.977738072317,-60815.622985224793,9256.0453082786407,30660.084399977772,-44418.442917882508,6543.2327541816339,57669.350459714144,-57702.864902042566,7200.3905572567601,32780.255335137532,-47051.70118697115,7999.8899396297711,57702.903989102451,-62129.973728280893,10051.651676190202,31092.692301429037,-44434.562370753651,6572.9126313626693,57737.644488572922,-57483.378743753354,7656.3625510755955,33071.854569168368,-47775.004898103914,7695.4249158923194,57773.57830789499,-61937.112588809367,10527.801261893823,31367.398454157537,-45149.297187086915,6266.3242995304245,57810.711985990725,-57258.055672240764,8128.6969259303951,33358.86415088331,-48520.108857960564,7390.5219962553601,57849.052252693429,-61739.346024783023,11020.899731852413,31637.407939382603,-45885.622135239886,5959.079860712598,57888.606030546864,-57026.770670353289,8617.7987999058241,33641.497551878376,-49287.807980694837,7085.1853934490209,57929.380436645282,-59994.122420633328,11195.366425047483,31753.134685877725,-47351.618772971786,5301.8143225820531,57971.382784515074,-56789.393637030778,9124.0869069233304,33919.967250623697,-50078.920678847579,6779.4221773200261,58014.620586038116,{"$f":"GV47+GV38+GV31","v":-61328.66165455195},12059.634729895464,32164.149129501064,-47426.235997682008,5342.6276151932834,58059.10155341772,-56545.789277948803,9647.9939739572364,34194.484882918674,-50894.289621570031,6473.242341877798,58104.833601187442,-61115.515172501284,12606.152473373819,32421.284362410544,-48232.181032949666,5033.4290459851763,58151.824848263466,-56295.816992330088,10189.967110442623,34465.261393095534,-51734.782515164159,6166.6588753489123,58200.083620040896,-60897.005722190355,13171.382322707977,32674.530271803676,-49063.029979334038,4723.592974004343,58249.618450534668,-56039.330755831994,10750.468210227213,34732.507186084302,-52601.292906631999,5859.6878333148052,58300.438084565605,-59085.010961504508,13419.80219998167,32776.611239938422,-50660.158457100319,4049.0948733115511,58352.551479992086,-55776.178999416035,11329.974366429429,34996.432280454945,-53494.741010947051,5552.3484150103977,58405.967809988062,-60443.389210712397,14359.90571004415,33170.152928553231,-50803.029782687605,4102.0579731443213,58460.696465367902,-55506.20448410204,11928.978299576833,35257.246462553187,-54416.074562781359,5244.663042864544,58516.747056958564,-60208.015597316531,14984.202582099628,33412.927947637203,-51714.043073861707,{"$f":"JH47+JH38+JH31","v":3790.3913182304532},58574.129418020086,-55229.2441715065,12547.988799410879,35515.159441848089,-55366.269693444541,4936.6574453656358,58632.853606714438,-59966.74569147006,15629.219125376301,33652.610481527918,-52653.68687157469,3478.1518617414913,58692.929908624006,-54945.12909006163,13187.531180755184,35770.381007612013,-57993.316138651739,2920.857429544194,57051.16225296598,-59649.895548457236,14264.866375528007,42065.715781148203,-56086.894000999819,1167.8299871709314,57139.620999285515,-56326.992119330796,11141.367480344568,43141.138845038644,-60054.754107851528,1522.310556041135,56088.660213220755,-55299.340778377766,14200.421643672664,41034.362359336345,-57396.573142970738,187.04682785342447,56182.793168492921,-50368.554602516182,11879.214652866103,43148.100326312109,-61042.227078470169,1270.4748863380519,56278.123698642914,-55026.8745170037,14967.660658927896,41027.387593350024,-58371.650888072298,-71.760688570342609,54659.202343626617,-51758.668968351842,11016.243335256986,41449.084465856446,-63681.06516177216,9394.2243472351693,54771.293271349728,-56182.560605825238,14060.729790824313,39416.759956243797,-61071.914520197621,7796.5225590838745,54884.723175104809,-51400.128635007728,11826.070489116391,{"$f":"LT47+LT38+LT31","v":41489.644974399795},-64708.774443895061,8996.9666678365975,54999.508738958175,-54320.019960059231,14565.964199455666,39356.038739309392,-62906.218235802779,7083.1266042575953,55115.666885907296,-51034.178600816886,12658.959765907435,41533.115204285998,-65772.206609360495,8596.8982925563687,55233.214781484538,-55552.603712298122,15767.075361614508,39470.937793728968,-63136.213860757322,6983.1732593813576,55352.169837415764,-50660.584910570484,13515.578948512724,41579.599150320944,-66872.530543406945,8194.0542461210862,55472.549715335328,-55228.005622029814,16656.753153870799,39501.922169327576,-64222.760626841264,6571.9108066852568,55594.372330557831,-50279.106997811905,14396.615735529864,41629.204372266264,-68010.951777214636,7788.4724206994433,55717.655855907775,-54896.717078290654,17571.707998860576,39535.632652848421,-65347.161924497574,6157.6286967778724,55842.418725607844,-49889.497499471443,15302.778340889869,41682.042111389572,-69188.713614357199,7380.1936887931952,55968.679639226822,-52936.392925223816,18176.671483353079,39480.344404656622,-67377.884185266914,5413.2828702853876,56096.457565688055,-49491.502065295863,16234.796111579213,41738.227410718726,-70407.0982915161,6969.2620199157827,56225.771747339269,{"$f":"OF47+OF38+OF31","v":-54213.201055907841},19480.396994968338,39611.639823219681,-67714.52374661353,-5329.0557059784987,45238.606148191582,-60230.314792837919,6465.240039968463,30597.38041547703,-16826.063754354815,-4700.0892527108008,45205.513510221208,-63821.101911558304,9136.3613449478435,28739.383165626085,-14206.050110518845,-6071.6657690299398,45171.5518129271,-60149.119171308252,7129.3985118494966,30324.606830941077,-16484.461637850924,-5453.8563075980783,45136.704736657528,-63759.653483308124,9819.7826055266123,28457.601804907954,-13852.035152303753,-6826.7319885399702,45100.95571009229,-60068.761563246662,7812.078086605412,30045.469557868579,-16138.217585141465,-6220.2548151714582,45064.287906566038,-62476.066264762136,10186.158150939395,28071.833897942597,-13935.992777822656,-17528.079407709942,31073.84813563104,-73940.319857690978,-4825.845958906677,15812.30286205116,29632.871077675889,2365.3359524302541,31046.024251394007,-75748.50202219424,-10214.908264529797,7312.4893202271796,23487.800928970573,-5991.4623890315561,23459.346580972866,-36731.877234487787,-16005.660259932312,3081.8375617601523,17631.589313375647,-10565.928739187537,18511.357891633423,-14391.843566299332,-14418.200730200151,2309.6252932650823,18468.934577729568,{"$f":"QR47+QR38+QR31","v":-11173.853732871965},18447.557305288596,-12308.286708069671,-15301.492552165742,2738.0112949049653,17500.206867070039,-11102.136194229894,18382.755722802453,-13977.292829493503,-13700.164133753882,1963.3532788196389,18338.99038294403,-11709.947979629189,18316.936567171062,-11879.096889091008,-14576.370843889443,-3065.5524477963263,12260.186865103098,-17076.220017228748,12834.132034429031,-17658.890494422609,12836.308055989488,-3536.2218483429133,12838.488560373755,-17466.440967657851,7735.8957989206701,-21886.044388973602,7345.8850405489557,-8397.1824313044617,7336.0694175807912,7711.6724454546202,7706.8108698349542,-21942.920745288247,7697.0707146494742,-8604.5613198331012,7687.3078046401115,7301.5308914003763,7677.5220400120852,-21368.75839021918,7286.6403619293033,-8680.9059556169523,7276.6836532230809,7652.9569812682876,7648.0266149575327,-21426.745616090644,7638.1484265502331,-8886.2714303542052,7628.2468790212006,7241.6465149777987,7618.3218703547118,-20844.261758345474,7226.5399864044011,-8968.5132981546485,7216.4385032565879,7593.4060333481912,7588.4050517430023,-20903.355729499086,7578.3851708529774,-9171.8517172888278,4739.729168184831,4457.6174872673782,4723.1147368326319,-23150.842727638224,4432.8560058311887,{"$f":"TD47+TD38+TD31","v":4698.1201186874359},4416.2995059689974,4681.4081932244007,4673.037525069547,-22901.721348781568,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,-22651.107828021879,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,-22398.440589879559,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,-22144.242990647115,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,-21887.954701386596,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,-21630.097092389762,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,-21370.111069061502,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,-21108.516013028267,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,-20844.75405170548,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,-20579.342575226248,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,4152.1800626189261,{"$f":"VP47+VP38+VP31","v":-20311.724920547687},4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,-20042.416483314919,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,-19770.861797418489,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,-19497.574260851456,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,-19221.999591686745,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,-18944.649186928684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB47+YB38+YB31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN47+AAN38+AAN31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Gross Plant",null,null,null,null,null,null,{"$f":"J53-K34-K37","v":72000},{"$f":"K53-L34-L37","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,476118.90955800435,514186.1364282518,552545.03011742258,591197.82534394111,630146.77394839376,669394.14502471662,708942.22505238885,748793.31802963861,788949.74560766981,829413.8472259175,870187.98024833878,911274.52010074898,952675.86040920916,994394.41313947469,1036432.6087375118,1113792.896271091,1191714.1240604678,1270200.3752957236,1305914.3168904434,1341869.4607406685,1378067.4358608807,1414509.8822674826,1451198.4510531025,1451198.4510531025,1451198.4510531025,1451198.4510531025,1451198.4510531025,1451198.4510531025,1451198.4510531025,1451198.4510531025,1540087.3399419915,1629496.5482376113,1719429.1216781684,1809888.1238303822,1900876.6361938457,1992397.7583059974,2084454.6078477073,2177050.3207494817,2270188.0512982882,2270188.0512982882,2270188.0512982882,2270188.0512982882,2340188.0512982882,2410596.0100824735,2481414.3052275521,2552645.3281667088,2624291.4842703585,2696355.1929273736,2768838.887626783,2841745.016039947,2936504.6115317834,3031805.3068834823,3127650.1963998349,3224042.3921049116,{"$f":"BW53-BX34-BX37","v":3320985.0238436596},3418481.2393840877,3516534.204520036,3592909.648191825,3592909.648191825,3592909.648191825,3592909.648191825,3592909.648191825,3592909.648191825,3592909.648191825,3592909.648191825,3592909.648191825,3620546.0118281888,3648343.2224871726,3676302.2163181561,3704423.9349190234,3732709.325367874,3761159.3402549177,3789774.9377145562,3818557.0814576508,3847506.7408039775,3876624.8907148726,3953559.5706495964,4001461.9301261203,4049620.9581978587,4098038.0301366867,4146714.5285834097,4195651.8435872458,4244851.3726455225,4294314.5207435824,4344042.7003949089,4394037.3316814611,4488299.8422942255,4583106.9391744724,4678461.7875004597,4774367.5709564881,4870827.4918417372,4978701.0836325875,5087102.1224642014,5143854.9200109225,5200860.7991977232,5258120.8886089073,5385636.321861553,5513905.1748271389,5642932.1190640032,5772721.8562751617,5903279.1185088428,6034608.6683603879,6166715.2991755251,6240268.8263426656,6314344.5175638143,6388946.0797352931,6464077.2460690616,6539741.7762795351,6615943.4567717295,6767686.1008307375,6920763.3590709334,7075187.4164479859,7230970.5729624256,7388125.2447769381,7467158.3499386804,7547023.7371965321,7627730.171149658,7627730.171149658,{"$f":"EI53-EJ34-EJ37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"GU53-GV34-GV37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"JG53-JH34-JH37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"LS53-LT34-LT37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"OE53-OF34-OF37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"QQ53-QR34-QR37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"TC53-TD34-TD37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"VO53-VP34-VP37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"YA53-YB34-YB37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,{"$f":"AAM53-AAN34-AAN37","v":7627730.171149658},7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658,7627730.171149658]
[null,null,null,"Accumulated Depreciation",null,null,null,null,null,null,{"$f":"J54+K17","v":0},{"$f":"K54+L17","v":0},0,0,0,0,1043.6693613814921,2087.3387227629842,3131.008084144476,4174.6774455259683,5218.3468069074606,6262.0161682889529,7305.6855296704452,8349.3548910519366,9393.024252433428,10436.693613814919,11480.362975196411,12524.032336577902,13567.701697959394,14611.371059340885,15655.040420722376,16698.70978210387,17742.379143485363,18786.048504866856,19829.717866248349,20873.387227629843,21917.056589011336,22960.725950392829,24004.395311774322,27065.14385538335,30125.892398992379,33186.640942601407,36247.389486210435,39308.138029819464,43563.506630390839,47818.875230962214,52074.243831533589,56329.612432104965,60584.98103267634,64840.349633247715,69095.718233819091,73351.086834390459,77606.455434961827,81861.824035533195,86117.192636104563,90372.561236675931,94627.929837247299,98883.298437818667,103138.66703839003,107394.0356389614,113782.18965683795,120170.34367471449,126558.49769259103,132946.65171046759,139334.80572834413,145722.95974622067,152111.11376409722,158499.26778197376,164887.4217998503,171275.57581772684,177663.72983560339,184051.88385347993,190440.03787135647,196828.19188923301,203216.34590710956,{"$f":"BW54+BX17","v":209604.4999249861},215992.65394286264,222380.80796073918,229474.56162912064,239523.64881362452,249572.7359981284,259621.82318263227,269670.91036713612,279719.99755163997,289769.08473614382,299818.17192064767,309867.25910515152,319916.34628965537,329965.43347415922,340014.52065866307,350063.60784316692,360112.69502767076,370161.78221217461,380210.86939667846,390259.95658118231,400309.04376568616,410358.13095019001,420407.21813469386,431201.55023261259,441995.88233053131,452790.21442845004,463584.54652636877,474378.87862428749,485173.21072220622,495967.54282012495,506761.87491804367,517556.2070159624,528350.53911388107,539144.87121179979,549939.20330971852,560733.53540763725,571527.86750555597,583414.209365285,595300.55122501403,609703.7644530416,624106.97768106917,638510.19090909674,652913.40413712431,667316.61736515188,681719.83059317945,696123.04382120701,710526.25704923458,724929.47027726215,739332.68350528972,755657.57445950317,771982.46541371662,788307.35636793007,804632.24732214352,820957.13827635697,837282.02923057042,853606.92018478387,869931.81113899732,886256.70209321077,902581.59304742422,918906.48400163767,939694.66917436139,960482.85434708511,981271.03951980884,1003356.2801950034,{"$f":"EI54+EJ17","v":1025441.5208701979},1047526.7615453925,1069612.0022205869,1091697.2428957813,1113782.4835709757,1135867.7242461701,1157952.9649213646,1180038.205596559,1202123.4462717534,1224208.6869469478,1246293.9276221422,1268379.1682973367,1290464.4089725311,1312549.6496477255,1334634.8903229199,1356720.1309981144,1378805.3716733088,1400890.6123485032,1422975.8530236976,1445061.093698892,1467146.3343740865,1489231.5750492809,1511316.8157244753,1533402.0563996697,1555487.2970748642,1577572.5377500586,1599657.778425253,1621743.0191004474,1643828.2597756418,1665913.5004508363,1687998.7411260307,1710083.9818012251,1732169.2224764195,1754254.4631516139,1776339.7038268084,1798424.9445020028,1820510.1851771972,1842595.4258523916,1864680.6665275861,1886765.9072027805,1908851.1478779749,1930936.3885531693,1953021.6292283637,1975106.8699035582,1997192.1105787526,2019277.351253947,2041362.5919291414,2063447.8326043359,2085533.0732795303,2107618.3139547249,2129703.5546299196,2151788.7953051142,2173874.0359803089,2195959.2766555035,2218044.5173306982,2240129.7580058929,2262214.9986810875,2284300.2393562822,2306385.4800314768,2328470.7207066715,2350555.9613818661,2372641.2020570608,2394726.4427322554,2416811.6834074501,{"$f":"GU54+GV17","v":2438896.9240826447},2460982.1647578394,2483067.4054330341,2505152.6461082287,2527237.8867834234,2549323.127458618,2571408.3681338127,2593493.6088090073,2615578.849484202,2637664.0901593966,2659749.3308345913,2681834.571509786,2703919.8121849806,2726005.0528601753,2748090.2935353699,2770175.5342105646,2792260.7748857592,2814346.0155609539,2836431.2562361485,2858516.4969113432,2880601.7375865378,2902686.9782617325,2924772.2189369272,2946857.4596121218,2968942.7002873165,2991027.9409625111,3013113.1816377058,3035198.4223129004,3057283.6629880951,3079368.9036632897,3101454.1443384844,3123539.385013679,3145624.6256888737,3167709.8663640684,3189795.107039263,3211880.3477144577,3233965.5883896523,3256050.829064847,3278136.0697400416,3300221.3104152363,3322306.5510904309,3344391.7917656256,3366477.0324408202,3388562.2731160149,3410647.5137912096,3432732.7544664042,3454817.9951415989,3476903.2358167935,3498988.4764919882,3521073.7171671828,3543158.9578423775,3565244.1985175721,3587329.4391927668,3609414.6798679614,3631499.9205431561,3653585.1612183508,3675670.4018935454,3697755.6425687401,3719840.8832439347,3741926.1239191294,3764011.364594324,3786096.6052695187,3808181.8459447133,3830267.086619908,{"$f":"JG54+JH17","v":3852352.3272951026},3874437.5679702973,3896522.808645492,3918608.0493206866,3940693.2899958813,3962778.5306710759,3984863.7713462706,4006949.0120214652,4029034.2526966599,4051119.4933718545,4073204.7340470492,4095289.9747222438,4117375.2153974385,4139460.4560726332,4161545.6967478278,4183630.9374230225,4205716.1780982167,4226606.7987164492,4247497.4193346817,4268388.0399529142,4289278.6605711468,4310169.2811893793,4331059.9018076118,4351950.5224258443,4372841.1430440769,4393731.7636623094,4414622.3842805419,4434807.4052482694,4454992.426215997,4475177.4471837245,4495362.468151452,4515547.4891191795,4535732.5100869071,4555917.5310546346,4576102.5520223621,4596287.5729900897,4616472.5939578172,4636657.6149255447,4656842.6358932722,4677027.6568609998,4697212.6778287273,4717397.6987964548,4737582.7197641823,4757767.7407319099,4777952.7616996374,4798137.7826673649,4818322.8036350925,4838507.82460282,4858692.8455705475,4877785.8567764647,4896878.867982382,4915971.8791882992,4935064.8903942164,4954157.9016001336,4973250.9128060509,4992343.9240119681,5011436.9352178853,5030529.9464238025,5049622.9576297197,5068715.968835637,5087808.9800415542,5106901.9912474714,5125995.0024533886,5145088.0136593059,{"$f":"LS54+LT17","v":5164181.0248652231},5183274.0360711403,5202367.0472770575,5221460.0584829748,5240553.069688892,5259646.0808948092,5278739.0921007264,5297832.1033066437,5316925.1145125609,5336018.1257184781,5355111.1369243953,5374204.1481303126,5393297.1593362298,5412390.170542147,5431483.1817480642,5450576.1929539815,5469669.2041598987,5488762.2153658159,5507855.2265717331,5526948.2377776504,5546041.2489835676,5565134.2601894848,5584227.271395402,5603320.2826013193,5622413.2938072365,5641506.3050131537,5660599.3162190709,5679692.3274249882,5698785.3386309054,5717878.3498368226,5736971.3610427398,5756064.372248657,5775157.3834545743,5794250.3946604915,5813343.4058664087,5832436.4170723259,5851529.4282782432,5870622.4394841604,5889715.4506900776,5908808.4618959948,5927901.4731019121,5946994.4843078293,5966087.4955137465,5985180.5067196637,6004273.517925581,6023366.5291314982,6042459.5403374154,6061552.5515433326,6080645.5627492499,6099738.5739551671,6118831.5851610843,6137924.5963670015,6157017.6075729188,6176110.618778836,6195203.6299847532,6214296.6411906704,6233389.6523965877,6252482.6636025049,6271575.6748084221,6290668.6860143393,6309761.6972202566,6328854.7084261738,6347947.719632091,6367040.7308380082,{"$f":"OE54+OF17","v":6386133.7420439254},6405226.7532498427,6424319.7644557599,6443412.7756616771,6460488.7076853663,6477564.6397090554,6494640.5717327446,6511716.5037564337,6528792.4357801229,6545868.367803812,6562944.2998275012,6580020.2318511903,6597096.1638748795,6614172.0958985686,6631248.0279222578,6648323.9599459469,6665399.8919696361,6682475.8239933252,6699551.7560170144,6716627.6880407035,6733703.6200643927,6750779.5520880818,6767855.484111771,6784931.4161354601,6802007.3481591493,6819083.2801828384,6836159.2122065276,6853235.1442302167,6870311.0762539059,6887387.008277595,6904462.9403012842,6921538.8723249733,6938614.8043486625,6955690.7363723516,6972766.6683960408,6989842.6004197299,7006918.5324434191,7023994.4644671082,7041070.3964907974,7058146.3285144866,7070758.9663196653,7082327.9347634632,7093896.9032072611,7105465.871651059,7117034.8400948569,7128603.8085386548,7140172.7769824527,7151741.7454262506,7163310.7138700485,7172746.8968965411,7182183.0799230337,7191619.2629495263,7201055.4459760189,7210491.6290025115,7219927.8120290041,7226847.1236871984,7233766.4353453927,7240685.747003587,7247605.0586617813,7254524.3703199755,7261443.6819781698,7268362.9936363641,7275282.3052945584,7282201.6169527527,{"$f":"QQ54+QR17","v":7289120.928610947},7296040.2402691413,7302959.5519273356,7309878.8635855298,7316798.1752437241,7323717.4869019184,7330636.7985601127,7337556.110218307,7344475.4218765013,7351394.7335346956,7358314.0451928899,7365233.3568510842,7372152.6685092784,7379071.9801674727,7385991.291825667,7392910.6034838613,7396874.5816259328,7400838.5597680043,7404802.5379100759,7408766.5160521474,7412730.4941942189,7416694.4723362904,7420658.4504783619,7424622.4286204334,7428586.406762505,7430628.7071783906,7432671.0075942762,7434713.3080101619,7436755.6084260475,7438797.9088419331,7440840.2092578188,7442882.5096737044,7444924.81008959,7446967.1105054757,7449009.4109213613,7451051.7113372469,7453094.0117531326,7455136.3121690182,7457178.6125849038,7459220.9130007895,7461263.2134166751,7463305.5138325607,7465347.8142484464,7467390.114664332,7469432.4150802176,7471474.7154961033,7473517.0159119889,7475559.3163278745,7477601.6167437602,7479643.9171596458,7481686.2175755315,7483728.5179914171,7485770.8184073027,7487813.1188231884,7489855.419239074,7491897.7196549596,7493940.0200708453,7495982.3204867309,7498024.6209026165,7499321.6764050871,7500618.7319075577,7501915.7874100283,7503212.8429124989,7504509.8984149694,{"$f":"TC54+TD17","v":7505806.95391744},7507104.0094199106,7508401.0649223812,7509698.1204248518,7510995.1759273224,7512292.2314297929,7513589.2869322635,7514886.3424347341,7516183.3979372047,7517480.4534396753,7518777.5089421459,7520074.5644446164,7521371.619947087,7522668.6754495576,7523965.7309520282,7525262.7864544988,7526559.8419569694,7527856.8974594399,7529153.9529619105,7530451.0084643811,7531748.0639668517,7533045.1194693223,7534342.1749717928,7535639.2304742634,7536936.285976734,7538233.3414792046,7539530.3969816752,7540827.4524841458,7542124.5079866163,7543421.5634890869,7544718.6189915575,7546015.6744940281,7547312.7299964987,7548609.7854989693,7549906.8410014398,7551203.8965039104,7552500.952006381,7553798.0075088516,7555095.0630113222,7556392.1185137928,7557689.1740162633,7558986.2295187339,7560283.2850212045,7561580.3405236751,7562877.3960261457,7564174.4515286162,7565471.5070310868,7566768.5625335574,7568065.618036028,7569362.6735384986,7570659.7290409692,7571956.7845434397,7573253.8400459103,7574550.8955483809,7575847.9510508515,7577145.0065533221,7578442.0620557927,7579739.1175582632,7581036.1730607338,7582333.2285632044,7583630.284065675,7584927.3395681456,7586224.3950706162,7587521.4505730867,{"$f":"VO54+VP17","v":7588818.5060755573},7590115.5615780279,7591412.6170804985,7592709.6725829691,7594006.7280854397,7595303.7835879102,7596600.8390903808,7597897.8945928514,7599194.950095322,7600492.0055977926,7601789.0611002631,7603086.1166027337,7604383.1721052043,7605680.2276076749,7606977.2831101455,7608274.3386126161,7609571.3941150866,7610868.4496175572,7612165.5051200278,7613462.5606224984,7614759.616124969,7616056.6716274396,7617353.7271299101,7618650.7826323807,7619947.8381348513,7621244.8936373219,7622541.9491397925,7623839.0046422631,7625136.0601447336,7626433.1156472042,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,{"$f":"YA54+YB17","v":7627730.1711496748},7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,{"$f":"AAM54+AAN17","v":7627730.1711496748},7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748,7627730.1711496748]
[null,null,null,"Net Plant",null,null,null,null,null,null,{"$f":"K53-K54","v":72000},{"$f":"L53-L54","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,437297.4624188451,436253.7930574636,435210.1236960821,434166.45433470065,433122.78497331915,469856.89338971541,506880.45089858136,544195.67522637069,581804.80109150766,619710.08033457887,657913.78204952017,696418.19271581096,735225.61633167916,774338.37454832892,813758.80680519517,853489.27046623488,893532.14095726365,933889.81190434226,974564.69527322636,1015559.2215098819,1091875.8396820796,1168753.3981100749,1246195.9799839493,1278849.1730350601,1311743.5683416761,1344880.7949182792,1378262.4927812722,1411890.3130232831,1407634.9444227116,1403379.5758221403,1399124.207221569,1394868.8386209975,1390613.4700204262,1386358.1014198547,1382102.7328192834,1466736.2531076011,1551890.0928026494,1637567.2976426352,1723770.9311942777,1810504.0749571698,1897769.82846875,1985571.3094098887,2073911.6537110917,2162794.0156593267,2156405.8616414503,2150017.7076235735,2143629.5536056971,2207241.3995878207,2271261.2043541293,2335691.3454813315,2400534.2144026114,2465792.2164883846,2531467.7711275234,2597563.311809056,2664081.2862043437,2752452.7276783036,2841365.2690121257,2930822.004510602,3020826.0461978018,{"$f":"BX53-BX54","v":3111380.5239186734},3202488.5854412252,3294153.3965592966,3363435.0865627043,3353385.9993782006,3343336.9121936965,3333287.8250091928,3323238.7378246887,3313189.650640185,3303140.5634556813,3293091.4762711772,3283042.3890866735,3300629.6655385336,3318377.7890130132,3336287.6956594931,3354360.3270758567,3372596.6303402032,3390997.5580427432,3409564.0683178776,3428297.1248764684,3447197.6970382915,3466266.7597646825,3533152.3525149026,3570260.3798935078,3607625.0758673274,3645247.8157082368,3683129.982057041,3721272.9649629584,3759678.1619233163,3798346.9779234575,3837280.8254768653,3876481.1246654987,3959949.3031803444,4043962.0679626726,4128522.5841907412,4213634.0355488509,4299299.6243361812,4395286.8742673025,4491801.5712391874,4534151.1555578811,4576753.8215166535,4619610.6976998104,4732722.9177244287,4846588.5574619872,4961212.2884708233,5076598.8124539545,5192752.8614596082,5309679.198083126,5427382.6156702358,5484611.2518831622,5542362.0521500977,5600638.7233673632,5659444.9987469185,5718784.6380031779,5778661.4275411591,5914079.1806459539,6050831.5479319356,6188930.7143547749,6328388.9799150014,6469218.7607753007,6527463.6807643194,6586540.8828494474,6646459.1316298489,6624373.8909546547,{"$f":"EJ53-EJ54","v":6602288.6502794605},6580203.4096042654,6558118.1689290712,6536032.928253877,6513947.6875786819,6491862.4469034877,6469777.2062282935,6447691.9655530993,6425606.7248779051,6403521.48420271,6381436.2435275158,6359351.0028523216,6337265.7621771265,6315180.5215019323,6293095.2808267381,6271010.0401515439,6248924.7994763497,6226839.5588011546,6204754.3181259604,6182669.0774507662,6160583.8367755711,6138498.5961003769,6116413.3554251827,6094328.1147499885,6072242.8740747944,6050157.6333995992,6028072.392724405,6005987.1520492109,5983901.9113740157,5961816.6706988215,5939731.4300236274,5917646.1893484332,5895560.948673239,5873475.7079980439,5851390.4673228497,5829305.2266476555,5807219.9859724604,5785134.7452972662,5763049.504622072,5740964.2639468778,5718879.0232716836,5696793.7825964885,5674708.5419212943,5652623.3012461001,5630538.060570905,5608452.8198957108,5586367.5792205166,5564282.3385453224,5542197.0978701282,5520111.8571949331,5498026.616519738,5475941.3758445438,5453856.1351693496,5431770.8944941545,5409685.6538189594,5387600.4131437652,5365515.172468571,5343429.9317933759,5321344.6911181808,5299259.4504429866,5277174.2097677924,5255088.9690925973,5233003.7284174021,5210918.4877422079,{"$f":"GV53-GV54","v":5188833.2470670138},5166748.0063918186,5144662.7657166235,5122577.5250414293,5100492.2843662351,5078407.04369104,5056321.8030158449,5034236.5623406507,5012151.3216654565,4990066.0809902614,4967980.8403150663,4945895.5996398721,4923810.3589646779,4901725.1182894828,4879639.8776142877,4857554.6369390935,4835469.3962638993,4813384.1555887042,4791298.914913509,4769213.6742383149,4747128.4335631207,4725043.1928879255,4702957.9522127304,4680872.7115375362,4658787.470862342,4636702.2301871469,4614616.9895119518,4592531.7488367576,4570446.5081615634,4548361.2674863683,4526276.0268111732,4504190.786135979,4482105.5454607848,4460020.3047855897,4437935.0641103946,4415849.8234352004,4393764.5827600062,4371679.3420848111,4349594.1014096159,4327508.8607344218,4305423.6200592276,4283338.3793840325,4261253.1387088373,4239167.8980336431,4217082.657358449,4194997.4166832538,4172912.1760080592,4150826.9353328645,4128741.6946576699,4106656.4539824752,4084571.2133072806,4062485.9726320859,4040400.7319568912,4018315.4912816966,3996230.2506065019,3974145.0099313073,3952059.7692561126,3929974.528580918,3907889.2879057233,3885804.0472305287,3863718.806555334,3841633.5658801394,3819548.3252049447,3797463.08452975,{"$f":"JH53-JH54","v":3775377.8438545554},3753292.6031793607,3731207.3625041661,3709122.1218289714,3687036.8811537768,3664951.6404785821,3642866.3998033875,3620781.1591281928,3598695.9184529982,3576610.6777778035,3554525.4371026088,3532440.1964274142,3510354.9557522195,3488269.7150770249,3466184.4744018302,3444099.2337266356,3422013.9930514414,3401123.3724332089,3380232.7518149763,3359342.1311967438,3338451.5105785113,3317560.8899602788,3296670.2693420462,3275779.6487238137,3254889.0281055812,3233998.4074873487,3213107.7868691161,3192922.7659013886,3172737.7449336611,3152552.7239659335,3132367.702998206,3112182.6820304785,3091997.661062751,3071812.6400950234,3051627.6191272959,3031442.5981595684,3011257.5771918409,2991072.5562241133,2970887.5352563858,2950702.5142886583,2930517.4933209307,2910332.4723532032,2890147.4513854757,2869962.4304177482,2849777.4094500206,2829592.3884822931,2809407.3675145656,2789222.3465468381,2769037.3255791105,2749944.3143731933,2730851.3031672761,2711758.2919613589,2692665.2807554416,2673572.2695495244,2654479.2583436072,2635386.24713769,2616293.2359317727,2597200.2247258555,2578107.2135199383,2559014.2023140211,2539921.1911081038,2520828.1799021866,2501735.1686962694,2482642.1574903522,{"$f":"LT53-LT54","v":2463549.1462844349},2444456.1350785177,2425363.1238726005,2406270.1126666833,2387177.101460766,2368084.0902548488,2348991.0790489316,2329898.0678430144,2310805.0566370972,2291712.0454311799,2272619.0342252627,2253526.0230193455,2234433.0118134283,2215340.000607511,2196246.9894015938,2177153.9781956766,2158060.9669897594,2138967.9557838421,2119874.9445779249,2100781.9333720077,2081688.9221660905,2062595.9109601732,2043502.899754256,2024409.8885483388,2005316.8773424216,1986223.8661365043,1967130.8549305871,1948037.8437246699,1928944.8325187527,1909851.8213128354,1890758.8101069182,1871665.798901001,1852572.7876950838,1833479.7764891665,1814386.7652832493,1795293.7540773321,1776200.7428714149,1757107.7316654976,1738014.7204595804,1718921.7092536632,1699828.698047746,1680735.6868418287,1661642.6756359115,1642549.6644299943,1623456.6532240771,1604363.6420181599,1585270.6308122426,1566177.6196063254,1547084.6084004082,1527991.597194491,1508898.5859885737,1489805.5747826565,1470712.5635767393,1451619.5523708221,1432526.5411649048,1413433.5299589876,1394340.5187530704,1375247.5075471532,1356154.4963412359,1337061.4851353187,1317968.4739294015,1298875.4627234843,1279782.451517567,1260689.4403116498,{"$f":"OF53-OF54","v":1241596.4291057326},1222503.4178998154,1203410.4066938981,1184317.3954879809,1167241.4634642918,1150165.5314406026,1133089.5994169135,1116013.6673932243,1098937.7353695352,1081861.803345846,1064785.8713221569,1047709.9392984677,1030634.0072747786,1013558.0752510894,996482.14322740026,979406.21120371111,962330.27918002196,945254.34715633281,928178.41513264365,911102.4831089545,894026.55108526535,876950.6190615762,859874.68703788705,842798.7550141979,825722.82299050875,808646.8909668196,791570.95894313045,774495.0269194413,757419.09489575215,740343.162872063,723267.23084837385,706191.29882468469,689115.36680099554,672039.43477730639,654963.50275361724,637887.57072992809,620811.63870623894,603735.70668254979,586659.77465886064,569583.84263517149,556971.20482999273,545402.23638619483,533833.26794239692,522264.29949859902,510695.33105480112,499126.36261100322,487557.39416720532,475988.42572340742,464419.45727960952,454983.27425311692,445547.09122662432,436110.90820013173,426674.72517363913,417238.54214714654,407802.35912065394,400883.04746245965,393963.73580426537,387044.42414607108,380125.11248787679,373205.8008296825,366286.48917148821,359367.17751329392,352447.86585509963,345528.55419690534,{"$f":"QR53-QR54","v":338609.24253871106},331689.93088051677,324770.61922232248,317851.30756412819,310931.9959059339,304012.68424773961,297093.37258954532,290174.06093135104,283254.74927315675,276335.43761496246,269416.12595676817,262496.81429857388,255577.50264037959,248658.1909821853,241738.87932399102,234819.56766579673,230855.58952372521,226891.6113816537,222927.63323958218,218963.65509751067,214999.67695543915,211035.69881336764,207071.72067129612,203107.7425292246,199143.76438715309,197101.46397126745,195059.16355538182,193016.86313949618,190974.56272361055,188932.26230772492,186889.96189183928,184847.66147595365,182805.36106006801,180763.06064418238,178720.76022829674,176678.45981241111,174636.15939652547,172593.85898063984,170551.5585647542,168509.25814886857,166466.95773298293,164424.6573170973,162382.35690121166,160340.05648532603,158297.75606944039,156255.45565355476,154213.15523766913,152170.85482178349,150128.55440589786,148086.25399001222,146043.95357412659,144001.65315824095,141959.35274235532,139917.05232646968,137874.75191058405,135832.45149469841,133790.15107881278,131747.85066292714,129705.55024704151,128408.49474457093,127111.43924210034,125814.38373962976,124517.32823715918,123220.27273468859,{"$f":"TD53-TD54","v":121923.21723221801},120626.16172974743,119329.10622727685,118032.05072480626,116734.99522233568,115437.9397198651,114140.88421739452,112843.82871492393,111546.77321245335,110249.71770998277,108952.66220751218,107655.6067050416,106358.55120257102,105061.49570010044,103764.44019762985,102467.38469515927,101170.32919268869,99873.273690218106,98576.218187747523,97279.16268527694,95982.107182806358,94685.051680335775,93387.996177865192,92090.94067539461,90793.885172924027,89496.829670453444,88199.774167982861,86902.718665512279,85605.663163041696,84308.607660571113,83011.552158100531,81714.496655629948,80417.441153159365,79120.385650688782,77823.3301482182,76526.274645747617,75229.219143277034,73932.163640806451,72635.108138335869,71338.052635865286,70040.997133394703,68743.941630924121,67446.886128453538,66149.830625982955,64852.775123512372,63555.71962104179,62258.664118571207,60961.608616100624,59664.553113630041,58367.497611159459,57070.442108688876,55773.386606218293,54476.331103747711,53179.275601277128,51882.220098806545,50585.164596335962,49288.10909386538,47991.053591394797,46693.998088924214,45396.942586453632,44099.887083983049,42802.831581512466,41505.776079041883,40208.720576571301,{"$f":"VP53-VP54","v":38911.665074100718},37614.609571630135,36317.554069159552,35020.49856668897,33723.443064218387,32426.387561747804,31129.332059277222,29832.276556806639,28535.221054336056,27238.165551865473,25941.110049394891,24644.054546924308,23346.999044453725,22049.943541983142,20752.88803951256,19455.832537041977,18158.777034571394,16861.721532100812,15564.666029630229,14267.610527159646,12970.555024689063,11673.499522218481,10376.444019747898,9079.3885172773153,7782.3330148067325,6485.2775123361498,5188.2220098655671,3891.1665073949844,2594.1110049244016,1297.0555024538189,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,{"$f":"YB53-YB54","v":-1.6763806343078613E-8},-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,{"$f":"AAN53-AAN54","v":-1.6763806343078613E-8},-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8,-1.6763806343078613E-8]
[null,null,null,"Cash Balance",null,null,null,null,null,null,{"$f":"J56+K49","v":0},{"$f":"K56+L49","v":-4.7748471843078732E-12},1.2505552149377763E-12,-5.6843418860808015E-13,-5.1159076974727213E-12,-5.1159076974727213E-12,2404.476433614775,4813.630252261386,7130.1062172471029,9548.6417275404783,11874.117860610844,0,2432.0843600810636,4573.3520149591859,7013.7193773326098,9359.5649195595106,11808.242961600696,0,2457.0164890531441,4918.2126425582364,7284.027499596782,9753.6039204351619,12127.453068361378,0,2481.7961544062127,4666.0965684155499,7155.5328565447462,9548.029813107416,12045.129208040806,4387.3270452008164,11472.596027542715,18573.013451803843,25403.777733773182,32534.593056219084,15225.772438950909,10466.743682711149,20599.979836136554,29963.218509965212,40114.973984752636,32573.065745114989,15305.367724529329,10274.075082287982,20463.417210241158,30662.270507210371,40477.936123125386,33404.220755403003,15391.548042706509,10457.498892397944,20703.338406878654,29772.909570611344,44684.190127319198,42265.236872138892,29135.260013596944,28536.631863917002,43506.053492211497,30866.828582648006,45289.497001686832,43452.658546330596,29221.500945199816,28868.021859647546,43926.166947389458,29966.459090376455,45054.583852737327,43235.304366994329,29441.277933040237,{"$f":"BW56+BX49","v":28809.959796018382},43958.654775682859,31079.580920560573,46887.493754847339,55464.969859552875,49962.89946436161,59372.862437192802,84399.341530367237,71512.388809274096,46704.835902366831,54873.84344511784,50162.561769758322,58882.829540724117,83972.464127177664,73177.404073821468,47293.563455328855,56421.099659752203,50151.29681492009,59476.396187143233,84630.630760035914,72208.924167598365,47533.002979305449,56143.1075378799,52194.565061752313,62391.247838186187,89350.83714537682,80031.971697913104,56293.67924198063,57401.667510447645,52025.435877281983,63018.236598003379,90057.596497752791,78163.94689480243,56063.310233027434,56800.64369591749,52300.759140396854,62546.18630261498,91818.925941645808,84409.22620835359,68878.865873769944,78434.286565719216,79964.152800042488,86220.858713658934,121435.37751451659,82230.914788299415,68657.650045746705,77476.022836035496,80188.800436859019,85691.839150127387,124319.73654795978,91162.904573175736,79343.01216006832,92634.124020561678,96549.542864248535,86284.231988869869,124996.43609614749,88647.416265224339,78951.026555977412,91387.872696387858,96639.825310580665,96781.200155223778,147048.62834464834,125277.25116852394,132037.64024538512,{"$f":"EI56+EJ49","v":164521.4920796348},118172.06650741858,126475.98215516178,184112.9598932341,123297.33690800931,132553.38221628795,163213.46661626571,118795.0236983832,125338.25645256483,183007.60691227898,125304.74201023641,132505.13256749319,165285.38790263073,118233.68671565957,126233.57665528933,183936.48064439179,121806.5069161109,131858.1585923011,162950.85089373012,118516.28852297648,125089.20115433916,182826.84564291209,125343.46689915872,132999.82945023431,166071.68401940266,118296.67912129874,125992.10403719106,183765.68234508607,121828.5697562767,132356.37101817052,163723.76947232807,118574.47228524115,124840.79658477157,182651.50857076229,125393.45289852153,133522.14982445192,166881.01397533523,118360.90511737467,125751.42711363002,183600.47936632344,121861.13334154042,132882.03307339284,164519.44101277544,118633.81887753555,124592.89873824816,182481.50476879501,125454.73409844172,134072.53289834753,167714.03045022592,118426.22246953109,125511.40786298011,183440.78829962539,123446.66587899206,134642.03230403955,166395.16698991728,119043.54821694549,124345.36253952754,182316.74532404263,125527.35168701185,134651.43859393516,168571.40584455885,118492.48516571126,125271.90734303129,183286.52792906942,{"$f":"GU56+GV49","v":121957.86627451747},134017.50100441294,166181.65013391402,118755.41413623202,124098.04175142531,182157.14330484302,125611.35402689422,135259.34800085146,169453.83288377014,118559.54326220011,125032.78560407792,183137.61920526536,122022.10403276408,134628.2565061379,167049.54086854844,118817.35983559878,123850.78888158395,182002.61372984742,125706.79673751733,135896.76384795996,170362.0252410555,118627.24272589134,124793.90160124024,182993.98522128112,122096.97949909077,135268.36182179875,167942.89209360242,118879.86211426838,123603.45508827272,181853.0735388074,125813.7427829754,136564.21099320261,171296.71817928692,118695.42527265492,124555.11310596972,182855.55119053533,123770.54022903083,137190.3424290125,169966.95366895091,119306.79521185059,123355.89008516214,181708.44156515424,125932.2625657382,137262.23693216764,172258.66921262257,118763.92820167552,124316.27661668591,182722.24442667398,122278.85521596158,136638.76092600572,169808.91385455895,119005.88407187135,123107.94204501566,181568.63851038355,126062.43402628151,137991.41232585834,173248.65878841153,118832.58422563017,124077.24726849471,182593.99432545327,122385.97872813675,137370.18131023637,170783.10925787356,119069.06618401184,{"$f":"JG56+JH49","v":122859.45750224229},181433.58692026237,126204.34274875588,138752.33154816675,174267.49099001483,118901.22129657029,123837.87874193593,182470.73234865037,122503.98665718031,138133.20578255662,171785.81626408454,119132.12939250984,122610.28125425134,181303.21116287535,126358.08207281372,139545.61325356891,175315.99426118092,117322.67812252918,120243.53555207337,177294.69780503935,117644.80225658212,131909.66863211012,173975.38441325832,117888.4904122585,119056.32039942943,176195.94139871496,119868.94927938416,131010.31675972874,174151.45560476737,114096.70149691583,115619.01205295697,171707.67226617772,116408.33148779995,130608.75313147262,171643.11549080897,114246.54234783823,114433.58917569165,170616.38234418456,120247.82774166838,132127.04239453448,175275.14272084658,114232.91564237641,115503.39052871446,171781.51422735737,116754.63971035367,131722.30036928155,172749.68796263158,114378.03707455928,114306.27638598894,168965.47872961557,117206.80976126372,128223.05309652071,169672.13756237715,105991.07240060499,115385.29674784016,170156.59001918987,113974.02941336462,128034.75920418894,167451.51916043274,106379.60464023512,114176.12719931899,169060.85037442378,117660.72173941605,129486.79222853245,{"$f":"LS56+LT49","v":170976.43720293225},106267.66275903719,115264.62942687378,170264.13816583197,115944.11820577274,130510.0824052284,169866.12114453778,106959.90290873501,114043.02951299259,169158.69639889989,118124.517798083,130783.47756399044,172316.59276827643,106544.38615891594,115141.28445147231,170374.49923295685,114821.89552065873,130588.97088227324,170059.9086760022,106923.69481524487,113906.86807462623,169259.037912042,118598.45300147151,132114.03194998423,173693.63110030518,106821.10055689824,115015.15480301932,170487.70451835464,115259.69889632483,131916.45205019563,171418.37421952322,107195.61359268196,113767.52439936722,169361.89672992507,119082.78973211316,133479.40546764302,175108.6098399093,107097.65806269467,114886.13048339411,170603.78633930188,115707.06926101123,133278.7772598718,172814.40991272021,107467.24798822263,113624.8766850005,169467.29541060835,119577.79791113691,134880.57625202677,176562.61836341635,107373.90474905915,114754.09843785234,170722.77807707916,117786.38515185534,135963.05663520843,175443.40103986504,108065.51685459813,113478.79972488352,169575.25729057158,120083.75522527572,136318.55133685493,178056.77874757367,107649.68045605757,114618.94247597335,170844.71422331262,{"$f":"OE56+OF49","v":116631.51316740477},136111.9101623731,175723.54998559278,108009.02623897925,102679.97053300074,147918.57668119232,87688.261888354406,94153.501928322861,124750.88234379989,107924.81858944509,103224.72933673428,148430.24284695549,84609.140935397183,93745.502280345027,122484.88544597111,108278.83533545227,102207.16956642232,147378.72137934942,87229.602208041164,94359.000719890668,124683.60755083174,108199.14591298082,102745.28960538274,147881.99434204027,84122.340858732146,93942.123464258766,122399.72526916672,108547.69011686297,101720.95812832299,146821.91383841529,86753.152275168628,94565.23036177404,124610.69991964262,108472.48233450115,102252.2275193297,147316.51542589575,84840.449161133613,95026.607312073,123098.44121001559,109162.44843219293,91634.369024482992,122708.21716011403,48767.897302423051,43942.051343516374,59754.354205567535,89387.225283243431,91752.561235673682,122798.58548706768,47050.083464873445,36835.175200343649,44147.664520570826,67635.4654495414,61644.003060509844,85103.34964148271,48371.472406994922,32365.81214706261,35447.649708822762,53079.23902219841,42513.310283010869,61024.668174644292,46632.824608344963,32214.623878144812,34524.249171409894,52993.183749139462,{"$f":"QQ56+QR49","v":41819.3300162675},60266.887321556096,47958.600613486429,32657.108061320687,35395.119356225652,52895.326223295691,41793.190029065794,60175.945751868247,46198.652922374742,32498.48878862086,34461.842067440499,52800.832450384529,41090.884470755336,59407.821037926398,47528.72414883539,32952.353304945951,29886.800857149625,42146.987722252721,25070.767705023973,37904.899739453002,20246.009245030393,33082.317301019881,29546.095452676967,42384.58401305072,24918.14304539287,32654.038844313538,10767.994455339936,18113.87949588889,9716.6970645844285,17052.766482165222,24764.438927619842,32471.249797454795,10528.329052166548,18225.399766816023,9620.8384469829216,17308.146251623031,24609.677143023408,32287.199183035493,10918.440792816313,18205.081154745618,9524.1751991286656,16800.858852351746,24453.815833620036,32101.842448577569,10675.096832486925,18313.245259037158,9426.9738286829524,17055.220707704153,24296.867222681951,31915.189093036664,11070.92733469119,18297.467321095592,9328.9540229409431,16545.392526197531,24138.798559545721,31727.203611288722,10823.847881789636,18402.233052642612,9230.3813353537844,13970.110503538615,18427.727990805994,23150.842727638625,4.0017766878008842E-10,4432.8560058315888,{"$f":"TC56+TD49","v":9130.9761245190239},13547.27563048802,18228.683823712421,22901.721348781968,4.0017766878008842E-10,4656.2666919436915,9031.002989293218,13670.459404066387,18028.501272804817,22651.107828022283,4.0381564758718014E-10,4332.9257091506061,8930.1829543229014,13246.314676441663,17826.622497870194,22398.44058987996,4.0017766878008842E-10,4554.8085104045167,8828.7796634221904,13366.538311295455,17623.574627315018,22144.242990647515,4.0017766878008842E-10,4231.5579664922543,8726.5148019836997,12941.036265888257,17418.801141529759,21887.954701386996,4.0017766878008842E-10,4451.9001671575479,8623.6510582668889,13058.256698322615,17212.827257719833,21630.097092390162,4.0017766878008842E-10,4128.7223591516968,8519.910773056894,12631.348985939827,17005.097766163497,21370.111069061903,4.0017766878008842E-10,4347.51093609285,8415.5556784807031,12745.522242962616,16796.135971698477,21108.516013028668,4.0017766878008842E-10,4024.3878650185861,8310.3087653106031,12317.159610518311,16585.387963671314,20844.754051705881,4.0017766878008842E-10,4241.6094817048606,8204.4308088966354,12428.240791797074,16373.37513325185,20579.342575226645,3.9653968997299671E-10,3918.5228464942047,8097.6454445398358,11998.373064046984,16159.544857929159,20311.724920548084,{"$f":"VO56+VP49","v":3.9653968997299671E-10},4134.1638468892388,7990.2124901009001,12106.316323504589,15944.416613768968,20042.416483315312,3.92901711165905E-10,3811.095038166929,7881.856219897003,11674.892384415696,15727.439055368501,19770.861797418882,3.92901711165905E-10,4025.1414404956777,7772.8354935180587,11779.650911457527,15509.129742114885,19497.574260851849,3.92901711165905E-10,3702.0715342413077,7662.8752187292448,11346.618685205736,15288.93859456784,19221.999591687138,3.92901711165905E-10,3914.5090246318132,7552.2332959979422,11448.144685570926,15067.381253720567,18944.649186929077,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,{"$f":"YA56+YB49","v":3.92901711165905E-10},3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,{"$f":"AAM56+AAN49","v":3.92901711165905E-10},3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10,3.92901711165905E-10]
[null,null,null,"Interest During Construciton ",null,null,null,null,null,null,{"$f":"J57-K35","v":0},{"$f":"K57-L35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW57-BX35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI57-EJ35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU57-GV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG57-JH35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS57-LT35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE57-OF35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ57-QR35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC57-TD35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO57-VP35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA57-YB35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM57-AAN35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees During Construction",null,null,null,null,null,null,{"$f":"J58-K36","v":0},{"$f":"K58-L36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW58-BX36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI58-EJ36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU58-GV36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG58-JH36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS58-LT36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE58-OF36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ58-QR36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC58-TD36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO58-VP36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA58-YB36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM58-AAN36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Assets",null,null,null,null,null,null,{"$f":"K55+K57+K58+K56","v":72000},{"$f":"L55+L57+L58+L56","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,439701.93885245989,441067.42330972501,442340.22991332918,443715.09606224112,444996.90283392998,469856.89338971541,509312.53525866242,548769.0272413299,588818.52046884026,629069.64525413839,669722.02501112083,696418.19271581096,737682.63282073231,779256.58719088719,821042.83430479199,863242.87438667007,905659.59402562503,933889.81190434226,977046.49142763251,1020225.3180782974,1099031.3725386243,1178301.4279231823,1258241.1091919902,1283236.5000802609,1323216.1643692187,1363453.8083700831,1403666.2705150454,1444424.9060795023,1422860.7168616625,1413846.3195048515,1419724.1870577056,1424832.0571309626,1430728.4440051788,1418931.1671649697,1397408.1005438126,1477010.328189889,1572353.5100128904,1668229.5681498456,1764248.8673174032,1843908.2957125728,1913161.3765114564,1996028.8083022865,2094614.9921179705,2192566.9252299382,2201090.0517687695,2192282.9444957124,2172764.8136192942,2235778.031451738,2314767.2578463405,2366558.1740639796,2445823.7114042984,2509244.875034715,2560689.2720727231,2626431.3336687037,2708007.4531517331,2782419.1867686799,2886419.8528648629,2974057.3088775962,3050267.324130842,{"$f":"BX55+BX57+BX58+BX56","v":3140190.4837146918},3246447.240216908,3325232.9774798574,3410322.5803175517,3408850.9692377537,3393299.8116580583,3392660.6874463856,3407638.0793550559,3384702.0394494589,3349845.3993580481,3347965.3197162952,3333204.9508564319,3359512.4950792575,3402350.2531401911,3409465.0997333145,3401653.8905311855,3429017.7299999553,3441148.8548576632,3469040.464505021,3512927.7556365044,3519406.6212058896,3513799.7627439881,3589295.4600527827,3622454.94495526,3670016.3237055135,3734598.6528536137,3763161.953754954,3777566.6442049388,3817079.8294337639,3850372.4138007397,3900299.0620748685,3966538.7211632514,4038113.250075147,4100025.3781956998,4185323.2278866586,4265934.7946892474,4361845.8106387965,4487105.8002089486,4576210.7974475408,4603030.021431651,4655188.1080823727,4699574.8504998526,4818943.7764380872,4968023.9349765042,5043443.2032591226,5145256.4624997014,5270228.8842956433,5389867.998519985,5513074.4548203629,5608930.9884311222,5633524.9567232737,5679981.7355274316,5752079.1227674801,5815334.1808674261,5864945.6595300287,6039075.6167421015,6139478.9641971597,6267881.7409107527,6419776.852611389,6565858.5860858811,6624244.8809195431,6733589.5111940959,6771736.3827983728,6756411.5312000401,{"$f":"EJ55+EJ57+EJ58+EJ56","v":6766810.1423590956},6698375.476111684,6684594.1510842331,6720145.8881471111,6637245.0244866908,6624415.8291197754,6632990.672844559,6566486.9892514823,6550944.9813304702,6586529.0911149886,6506740.9855377525,6491856.1354198148,6502551.150079757,6433414.208217592,6419328.8574820273,6454946.5207959358,6370731.3063924611,6358697.717393456,6367705.1690196907,6301185.3659737427,6285673.0379299102,6321325.4417432891,6241756.8223243412,6227327.9442002233,6238314.558094197,6168454.3125208979,6154064.4967615958,6189752.8343942966,6105730.4811302926,6094173.0417169919,6103455.1994959554,6036220.6616336741,6020401.7452580109,6056127.2165688062,5976783.9202213716,5962827.3764721071,5974100.9999477956,5903495.650414641,5888800.9317357019,5924564.7433132008,5840740.1566132242,5829675.8156698812,5839227.9829340698,5771257.120123636,5755130.9593091533,5790934.3246645061,5711822.3133189585,5698354.8714436702,5709911.128320354,5638538.0796644641,5623538.0243827179,5659382.1641441695,5577302.8010483421,5566412.9267981937,5576080.8208088763,5506643.9613607107,5489860.5350080989,5525746.6771174185,5446872.042805193,5433910.8890369218,5445745.6156123513,5373581.4542583087,5358275.635760433,5394205.0156712774,{"$f":"GV55+GV57+GV58+GV56","v":5310791.1133415308},5300765.5073962314,5310844.4158505378,5241332.9391776612,5224590.3261176609,5260564.1869958835,5181933.157042739,5169495.9103415022,5181605.1545492271,5108625.6242524618,5093013.6259191446,5129033.2188451374,5045832.4629974421,5036353.3747956203,5046689.4184828363,4976371.9967746921,4959320.1851454834,4995386.7693185518,4917005.7116510263,4905110.438086275,4917490.4588041762,4843670.4356138166,4827751.8538139705,4863866.696758817,4780884.4503614325,4771970.5920089455,4782559.8816055544,4711411.610951026,4694049.9632498361,4730214.3410251755,4652089.7695941487,4640754.9971291814,4653402.2636400722,4578715.7300582444,4562490.1772163641,4598705.3746257359,4517535.1229890371,4508869.6845138231,4519561.055078567,4446815.6559462724,4428779.5101443902,4465046.8209491866,4387185.4012745759,4376430.1349658109,4389341.3265710715,4313761.3448849292,4297228.4526247447,4333549.1797595387,4251020.5498736314,4243295.2149084806,4254380.12716184,4181491.8567039571,4163508.674001907,4199884.1297920803,4122292.6846327833,4112136.4222571654,4125308.428044524,4048807.1128065484,4031966.535174218,4068398.0415559821,3986104.7852834705,3979003.7471903758,3990331.4344628183,3916532.1507137618,{"$f":"JH55+JH57+JH58+JH56","v":3898237.3013567976},3934726.1900996231,3857411.7052529221,3847874.4533771384,3861304.3721437915,3783852.8617751524,3766704.2785453233,3803251.891476843,3721199.9051101785,3714743.8835603599,3726311.2533666934,3651572.325819924,3632965.237006471,3669572.9262399003,3592542.5564746438,3583644.8469802043,3597329.9873126224,3518446.0505557382,3500476.2873670496,3536636.8290017834,3456096.3128350936,3449470.5585923889,3470645.6537553044,3393668.1391360722,3373945.3485050108,3410194.3488860638,3332976.7361485003,3323933.0826611174,3346889.2005384285,3266649.4254628494,3247986.715051163,3283890.3542966563,3208405.992550551,3202421.3932264959,3223270.734618105,3145689.1405074066,3125691.1663675327,3161688.9385682978,3091135.3629980544,3082829.556683193,3105792.6360417772,3024565.3879955797,3005650.84191419,3041743.9446451054,2966532.0491603743,2961314.6888515744,2982157.0554771973,2903600.3836213974,2883343.6019650996,2918909.7931028088,2848058.11292854,2839981.3450578796,2862337.418317819,2779563.3419501293,2769864.5550914472,2805542.8371568797,2730267.2653451376,2725234.9839300443,2745558.732680371,2665393.8069542563,2654097.318307423,2689889.0302766105,2619395.8904356854,2612128.9497188847,{"$f":"LT55+LT57+LT58+LT56","v":2634525.5834873673},2550723.7978375549,2540627.7532994743,2576534.2508325153,2503121.2196665388,2498594.172660077,2518857.2001934694,2436857.9707517494,2424848.0861500897,2460870.7418300798,2390743.5520233456,2384309.5005833358,2406749.6045817048,2321884.3867664272,2311388.2738530659,2347528.4774286333,2272882.8625104181,2269556.9266661154,2289934.8532539271,2207705.6281872527,2195595.7902407167,2231854.9488722151,2162101.3527557277,2156523.9204983232,2179010.5084427269,2093044.9666934025,2082146.0097336064,2118525.5482430244,2044204.5314150774,2041768.273363031,2062177.1843264415,1978861.4124936829,1966340.3120944509,2002841.6732190917,1933469.5550153626,1928773.159544975,1951309.3527113241,1864205.3897281922,1852900.8509429744,1889525.495592965,1815535.7673087572,1814014.4641017006,1834457.0855486318,1750016.9124182169,1737081.5299090776,1773830.9374287683,1704848.4287233795,1701058.1958583521,1723647.2267638245,1635365.5019435501,1623652.684426426,1660528.3528597357,1588498.9487285947,1587582.6090060305,1607969.9422047699,1521499.0468135858,1507819.3184779538,1544822.7648377246,1476238.2515665116,1473380.0364721736,1496025.2526769752,1406525.1431795419,1394401.3939935404,1431534.1545349625,{"$f":"OF55+OF57+OF58+OF56","v":1358227.9422731374},1358615.3280621883,1379133.9566794909,1292326.4217269602,1269921.4339972925,1298084.1081217949,1220777.8613052678,1210167.1693215473,1223688.617713335,1189786.6219352912,1168010.6006588913,1196140.1821454233,1115243.1482101758,1107303.5775314344,1118967.0286733713,1087685.0465391634,1064537.4487464442,1092633.0685356823,1015408.0173406848,1005461.4838288452,1018710.1586360971,985149.76497455698,962619.97664326977,990680.74935623817,909845.16384924087,902589.01443107834,913970.6842122972,883042.7170363043,859140.05302407511,887165.07671047829,810020.38312354241,800756.52918645879,813726.06672063819,780511.9171118075,757215.73027294688,785204.0861558239,705652.08786737255,698762.31399462279,709758.2158688762,678746.29106736439,648605.57385447575,668110.45354630891,582601.16524481995,566206.35084211535,570449.68526036863,588513.58789424668,579309.95540287904,598787.01121047512,511469.54074448295,491818.44945346058,489694.75574719516,503746.37364967313,488318.72823414899,502341.89178862923,456173.83152764884,433248.85960952227,429411.38551308814,440123.6631682695,422638.42277088767,434230.46900432679,412919.31377983314,391581.80139143876,386972.11502650951,398521.73794604483,{"$f":"QR55+QR57+QR58+QR56","v":380428.57255497854},391956.81820207287,372729.21983580891,350508.41562544886,346327.11526215955,356908.01047103532,338886.56261861115,350350.00668321928,329453.40219553147,308833.92640358332,303877.96802420868,315297.64674895839,296668.38711113494,308066.01202011172,289267.60347282642,267771.92097074271,260742.39038087483,269038.59910390642,247998.40094460617,256868.55483696365,235245.68620046956,244118.01611438752,236617.81612397308,245492.32654227532,224061.90743254597,229755.50281558099,205827.15801072176,211130.74263538508,200691.25978819499,205985.02878989014,211654.40081945912,217318.91127340845,193333.69011223456,198988.46041099841,188341.59867527967,193986.60606403413,199245.83653954888,204881.05816367533,181469.99935757052,186714.33930361419,175991.13293211159,181225.51616944905,186836.17273483169,192441.89893390361,168972.85290192731,174568.70091259191,163640.12906635209,169226.07552948763,174425.42162857982,180001.44308304889,157114.88090881778,162299.12047933653,151288.30676529626,156462.44485266722,162013.55047012976,167559.65510598713,144613.99896060242,150150.08371556975,138935.93158239528,142378.60524810955,145539.16723290633,148965.2264672684,124517.32823715959,127653.12874052019,{"$f":"TD55+TD57+TD58+TD56","v":131054.19335673703},134173.43736023546,137557.79005098928,140933.77207358822,116734.99522233609,120094.20641180879,123171.88720668774,126514.28811899031,129575.27448525817,132900.82553800504,108952.66220751259,111988.5324141922,115288.73415689392,118307.8103765421,121591.06269550005,124865.82528503923,101170.3291926891,104428.08220062262,107404.99785116971,110645.7009965724,113605.68181012137,116829.29467098329,93387.9961778656,96322.498641886865,99520.399974907719,102437.8659363417,105618.57530951261,108790.67336689928,85605.663163042103,88760.507827728667,91635.203216367416,94772.753353952561,97630.268410879202,100750.48274307894,77823.330148218607,80654.997004899313,83749.129916333928,86563.512626746277,89640.205904499366,92708.163704927196,70040.997133395111,73091.452567016968,75862.441806934236,78895.352868945571,81648.911095210846,84664.235634070457,62258.664118571607,64985.996481119211,67974.861878940646,70684.657221677771,73655.830072360186,76618.140657924174,54476.331103748111,57420.885082981986,60086.650907703181,63013.405388133033,65661.484227117224,68570.396166621445,46693.998088924607,49315.465432947836,52197.532528522883,54801.204645559454,57665.320936971038,60520.445497119385,{"$f":"VP55+VP57+VP58+VP56","v":38911.665074101111},41748.773418519377,44307.766559260454,47126.814890193556,49667.859677987355,52468.804045063116,31129.332059277614,33643.371594973571,36417.077274233059,38913.05793628117,41668.549104763391,44414.91634434319,23346.999044454118,26075.08498247882,28525.723533030618,31235.483448499504,33667.906776686279,36359.29579295266,15564.666029630622,17969.682061400956,20633.430243418308,23020.118207424217,25665.382614315738,28301.388108964453,7782.3330148071254,10399.786536967964,12740.45530586351,15339.31119296591,17661.492258644968,20241.704689382896,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,{"$f":"YB55+YB57+YB58+YB56","v":-1.6370904631912708E-8},-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,{"$f":"AAN55+AAN57+AAN58+AAN56","v":-1.6370904631912708E-8},-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8,-1.6370904631912708E-8]
[]
[null,null,null,"Debt Balance",null,null,null,null,null,null,{"$f":"J62+K45+K41","v":49029.717448708849},{"$f":"K62+L45+L41","v":98059.434897417697},147089.15234612656,196118.86979483539,245148.58724354423,294178.30469225306,294178.30469225306,294178.30469225306,294178.30469225306,294178.30469225306,294178.30469225306,318365.70044955146,348587.9226717737,378810.14489399595,409032.3671162182,439254.58933844045,469476.8115606627,493660.18974163121,523882.41196385346,554104.63418607565,584326.8564082979,614549.07863052015,644771.3008527424,668464.41763366316,698686.63985588541,728908.86207810766,784773.64400365029,840638.42592919292,896503.20785473555,915619.80368818308,941262.36339150346,966904.92309482384,992547.48279814422,1018190.0425014646,1013757.6255859797,1006736.055592025,1006736.055592025,1006736.055592025,1006736.055592025,998472.80083336262,993723.74341692892,1057725.6011556268,1128836.7122667378,1199947.8233778488,1271058.9344889598,1333756.3551878387,1399792.0473893618,1463358.6942493829,1534469.8053604939,1605580.916471605,1605580.916471605,1597370.3075201164,1592066.7678530994,1640531.5221632291,1696531.5221632291,1747283.5620865133,1803283.5620865133,1850852.624575672,1901096.4728118635,1949062.6613861604,2005062.6613861604,2067977.8408794943,2136031.1103232196,2195848.1823910917,2257899.7662851177,{"$f":"BW62+BX45+BX41","v":2317936.9167211703},2385990.1861648955,2448313.5388202425,2504313.5388202425,2495858.1372379311,2489379.4804346836,2480850.1540828929,2480850.1540828929,2471687.8080532989,2454605.8415717324,2446336.8819470657,2439594.3289346197,2453184.7061955896,2475293.7971046804,2487479.7375449087,2492047.4169820012,2505669.2955244766,2520533.3366920417,2533595.3589391066,2555704.4498481974,2567868.0650297925,2572204.7665444324,2624056.1848555505,2654527.2739903564,2683509.9535694174,2721627.600628241,2749168.0097600729,2769279.4544135225,2796999.7400759617,2827057.4774357253,2855585.3413857729,2893702.9884445965,2953266.1807414023,3005279.4317972087,3065115.3634850616,3126771.9862595522,3187197.6395008499,3263031.3132427209,3327606.2481438974,3346844.5383507349,3373947.1520075458,3402742.2599343755,3480424.2218074235,3574140.2484904709,3646482.9119026619,3721714.6942479303,3805020.0302505209,3889489.941353491,3967290.0089180432,4023290.0089180432,4056467.9466356765,4093507.1620687526,4138661.7881012363,4184829.0138607924,4218884.9149048142,4334884.9149048142,4428477.1159315938,4525503.9770170068,4630850.8620189577,4736670.2504915074,4774897.635246831,4834897.635246831,4871013.7460950334,4851558.1603298122,{"$f":"EI62+EJ45+EJ41","v":4840464.4052276155},4803384.7881131573,4780279.4634769745,4780279.4634769745,4737666.4100338593,4717956.605129729,4706939.4068535781,4668922.4060462322,4645717.5053742379,4645717.5053742379,4601270.3222610634,4581303.2222719286,4569942.0291076675,4530965.5305035729,4506643.0998246204,4506643.0998246204,4462921.4727630969,4442929.8678051382,4431739.5300309015,4392222.859447306,4368035.8268247936,4368035.8268247936,4321935.7057937048,4301449.3791027851,4289805.2504313719,4248850.2211362114,4223262.6500158152,4223262.6500158152,4177859.6457381584,4157342.5977249905,4145858.3961842461,4104320.710287462,4078849.1350028669,4078849.1350028669,4031030.2404576791,4010012.1920917495,3998067.0247442895,3955039.3067225413,3928131.5121345045,3928131.5121345045,3880980.10908195,3859924.998186301,3848128.6461533848,3804473.797350381,3777661.6037780968,3777661.6037780968,3728055.493225791,3706492.9778682739,3694228.0566212428,3649029.2225694256,3620743.8583662654,3620743.8583662654,3571250.194708616,3549408.2518270854,3546148.8445846844,3499821.6618727581,3471346.2801216259,3471346.2801216259,3419871.3166001807,3397746.618157336,3394274.8715349822,3346792.9443706037,3331944.4303868567,3331944.4303868567,{"$f":"GU62+GV45+GV41","v":3286036.9874251368},3263862.0701573384,3260412.0271527716,3212207.5106232157,3197495.9952515787,3197495.9952515787,3149228.175368893,3126532.5678736721,3122816.2261415585,3072952.396316932,3057402.0966950972,3057402.0966950972,3009703.61146972,2986951.0582924969,2983252.950554525,2932615.5318248835,2917191.1671067365,2917191.1671067365,2867092.0376083329,2843812.0026593553,2839839.7533825096,2787481.6152845593,2771199.5642110496,2771199.5642110496,2721638.6281669522,2698294.7910506162,2694337.1023644819,2641152.0063239909,2624984.2889401098,2624984.2889401098,2572980.9276647484,2549102.6871069474,2544862.7420009179,2489892.8218305688,2472847.8333415813,2472847.8333415813,2420849.795868407,2396664.8683794294,2392385.4035528218,2336059.2149378448,2318949.5794810024,2318949.5794810024,2264956.1658673063,2240460.9619360273,2235940.0335326768,2178226.0985752116,2160382.3809916796,2160382.3809916796,2106860.665904732,2082287.459788478,2077773.0767416034,2019117.7216647051,2001363.3615644781,2001363.3615644781,1945310.6816348135,1920188.7384896649,1915374.9909755352,1854797.844173538,1843916.7100656976,1843916.7100656976,1788300.4540087488,1763093.254020839,1758281.7098198889,1696702.0067957456,{"$f":"JG62+JH45+JH41","v":1685803.0862943139},1685803.0862943139,1627609.1805424998,1601845.9223913832,1596726.0183809306,1533151.5992900759,1521600.5117909082,1521600.5117909082,1488890.4996057493,1463034.5968420387,1457912.3112990495,1393271.380284423,1381692.2249080243,1381692.2249080243,1347286.3846572605,1320866.9691802417,1315427.0126939523,1276371.1763143654,1264119.9064505785,1264119.9064505785,1229548.3822860231,1202792.9030588146,1197292.4686604256,1157573.4903217088,1145174.6946767538,1145174.6946767538,1109176.1407150223,1082080.7400130851,1076305.1885111278,1035910.9792813052,1022925.8627035116,1022925.8627035116,987050.56471418729,959847.24797161471,954059.35193493858,913282.45680506434,900246.97542174708,900246.97542174708,862595.35151319974,834813.1145116135,828687.90760666493,786912.14220266137,773162.45714811317,773162.45714811317,735607.36957581097,707709.4226364803,701566.49053965427,659382.81479739223,645570.74122743751,645570.74122743751,606196.94443656702,577712.21594688075,571221.63956118247,571221.63956118247,556673.20795201091,556673.20795201091,517367.95670598286,517367.95670598286,510853.98571012309,510853.98571012309,496230.5099514582,496230.5099514582,455062.62862367183,455062.62862367183,{"$f":"LS62+LT45+LT41","v":448190.3130910155},448190.3130910155,432807.53279718099,432807.53279718099,391354.1460091116,391354.1460091116,384395.9560357728,384395.9560357728,368809.5647912175,368809.5647912175,325766.27051317855,325766.27051317855,318494.03366381023,318494.03366381023,302237.51541069581,302237.51541069581,259202.62266268232,259202.62266268232,251894.71214451565,251894.71214451565,235535.78484085458,235535.78484085458,216438.46577690868,216438.46577690868,208749.62999645784,208749.62999645784,191582.95892516657,191582.95892516657,172660.99188764222,172660.99188764222,164929.86747928502,164929.86747928502,147646.06353277198,147646.06353277198,127951.4656396701,127951.4656396701,119827.52786077191,119827.52786077189,101710.46805906892,101710.46805906892,82180.899609937638,82180.899609937638,74007.715383748873,74007.715383748859,55758.049195447267,55758.049195447267,35445.337006231624,35445.337006231624,26867.024881176836,26867.024881176829,26867.024881176803,26867.024881176803,26867.024881176767,26867.024881176767,18172.192276223155,18172.192276223148,18172.192276223122,18172.192276223122,18172.192276223086,18172.192276223086,9118.2336693048655,9118.2336693048564,9118.233669304831,9118.233669304831,{"$f":"OE62+OF45+OF41","v":9118.2336693047928},9118.2336693047928,-4.2728061089292169E-9,-4.2818475946203888E-9,-4.3072393513737844E-9,-4.3072393513737844E-9,-4.3461180949283837E-9,-4.3452709944972494E-9,-4.3495274297015469E-9,-4.3646961747550669E-9,-4.3905957666435303E-9,-4.3905957666435303E-9,-4.4302520850692219E-9,-4.4293880426294642E-9,-4.4337296065378478E-9,-4.4492017264924382E-9,-4.4756193102186709E-9,-4.4756193102186709E-9,-4.5160687550128759E-9,-4.5151874317243233E-9,-4.5196158269108745E-9,-4.5353973892645562E-9,-4.562343324665314E-9,-4.562343324665314E-9,-4.6036017583554033E-9,-4.6027028086010797E-9,-4.6072197716913616E-9,-4.6233169652921173E-9,-4.6508018194008904E-9,-4.6508018194008904E-9,-4.6928854217647813E-9,-4.6919684930153711E-9,-4.6965757953674588E-9,-4.7129949328402298E-9,-4.7410294840311777E-9,-4.7410294840311777E-9,-4.7839547584423464E-9,-4.7830194911179481E-9,-4.7877189395170774E-9,-4.8044664597393033E-9,-4.8330617019540702E-9,-4.8330617019540702E-9,-4.8768454818534622E-9,-4.8758915091825761E-9,-4.8806849465496879E-9,-4.8806849465496879E-9,-4.8935455065608092E-9,-4.8935455065608092E-9,-4.9382049620581891E-9,-4.9372319099338851E-9,-4.942121216048339E-9,-4.942121216048339E-9,-4.9552389872596828E-9,-4.9552389872596828E-9,-4.9683295574053231E-9,-4.967337044238533E-9,-4.9723241364752766E-9,-4.9723241364752766E-9,-4.9857042631108474E-9,-4.9857042631108474E-9,-4.9917667825613992E-9,-4.9907544191312732E-9,-4.9958412532127517E-9,-4.9958412532127517E-9,{"$f":"QQ62+QR45+QR41","v":-5.0094889823810339E-9},-5.0094889823810339E-9,-5.0156727522205969E-9,-5.0146401415218686E-9,-5.0198287122849759E-9,-5.0198287122849759E-9,-5.0337493960366238E-9,-5.0337493960366238E-9,-5.0400568412729781E-9,-5.0390035783602752E-9,-5.0442959205386452E-9,-5.0442959205386452E-9,-5.0584950179653259E-9,-5.0584950179653259E-9,-5.0649286121064076E-9,-5.0638542839354508E-9,-5.0692524729573879E-9,-5.0692524729573879E-9,-5.0837355523326025E-9,-5.0837355523326025E-9,-5.0902978183565053E-9,-5.0902978183565053E-9,-5.0958039711588815E-9,-5.0958039711588815E-9,-5.1105767121216E-9,-5.1105767121216E-9,-5.1172702234659813E-9,-5.1172702234659813E-9,-5.1228864993244044E-9,-5.1228864993244044E-9,-5.1228864993244044E-9,-5.1228864993244044E-9,-5.1297138808956732E-9,-5.1297138808956732E-9,-5.1354424822712652E-9,-5.1354424822712652E-9,-5.1354424822712652E-9,-5.1354424822712652E-9,-5.1424064114739591E-9,-5.1424064114739591E-9,-5.1482495848770632E-9,-5.1482495848770632E-9,-5.1482495848770632E-9,-5.1482495848770632E-9,-5.1553527926638117E-9,-5.1553527926638117E-9,-5.1613128295349779E-9,-5.1613128295349779E-9,-5.1613128295349779E-9,-5.1613128295349779E-9,-5.1685581014774608E-9,-5.1685581014774608E-9,-5.1746373390860502E-9,-5.1746373390860502E-9,-5.1746373390860502E-9,-5.1746373390860502E-9,-5.1820275164673828E-9,-5.1820275164673828E-9,-5.188228338828144E-9,-5.188228338828144E-9,-5.188228338828144E-9,-5.188228338828144E-9,-5.1957663197571037E-9,-5.1957663197571037E-9,{"$f":"TC62+TD45+TD41","v":-5.1957663197571037E-9},-5.1957663197571037E-9,-5.1957663197571037E-9,-5.1957663197571037E-9,-5.203455060304642E-9,-5.203455060304642E-9,-5.203455060304642E-9,-5.203455060304642E-9,-5.203455060304642E-9,-5.203455060304642E-9,-5.2112975756631313E-9,-5.2112975756631313E-9,-5.2112975756631313E-9,-5.2112975756631313E-9,-5.2112975756631313E-9,-5.2112975756631313E-9,-5.2192969413287904E-9,-5.2192969413287904E-9,-5.2192969413287904E-9,-5.2192969413287904E-9,-5.2192969413287904E-9,-5.2192969413287904E-9,-5.2274562943077625E-9,-5.2274562943077625E-9,-5.2274562943077625E-9,-5.2274562943077625E-9,-5.2274562943077625E-9,-5.2274562943077625E-9,-5.2357788343463145E-9,-5.2357788343463145E-9,-5.2357788343463145E-9,-5.2357788343463145E-9,-5.2357788343463145E-9,-5.2357788343463145E-9,-5.2442678251856378E-9,-5.2442678251856378E-9,-5.2442678251856378E-9,-5.2442678251856378E-9,-5.2442678251856378E-9,-5.2442678251856378E-9,-5.2529265958417471E-9,-5.2529265958417471E-9,-5.2529265958417471E-9,-5.2529265958417471E-9,-5.2529265958417471E-9,-5.2529265958417471E-9,-5.2617585419109787E-9,-5.2617585419109787E-9,-5.2617585419109787E-9,-5.2617585419109787E-9,-5.2617585419109787E-9,-5.2617585419109787E-9,-5.2707671269015951E-9,-5.2707671269015951E-9,-5.2707671269015951E-9,-5.2707671269015951E-9,-5.2707671269015951E-9,-5.2707671269015951E-9,-5.2799558835920238E-9,-5.2799558835920238E-9,-5.2799558835920238E-9,-5.2799558835920238E-9,-5.2799558835920238E-9,-5.2799558835920238E-9,{"$f":"VO62+VP45+VP41","v":-5.2893284154162609E-9},-5.2893284154162609E-9,-5.2893284154162609E-9,-5.2893284154162609E-9,-5.2893284154162609E-9,-5.2893284154162609E-9,-5.2988883978769831E-9,-5.2988883978769831E-9,-5.2988883978769831E-9,-5.2988883978769831E-9,-5.2988883978769831E-9,-5.2988883978769831E-9,-5.3086395799869191E-9,-5.3086395799869191E-9,-5.3086395799869191E-9,-5.3086395799869191E-9,-5.3086395799869191E-9,-5.3086395799869191E-9,-5.3185857857390545E-9,-5.3185857857390545E-9,-5.3185857857390545E-9,-5.3185857857390545E-9,-5.3185857857390545E-9,-5.3185857857390545E-9,-5.3287309156062325E-9,-5.3287309156062325E-9,-5.3287309156062325E-9,-5.3287309156062325E-9,-5.3287309156062325E-9,-5.3287309156062325E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,{"$f":"YA62+YB45+YB41","v":-5.3390789480707536E-9},-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,{"$f":"AAM62+AAN45+AAN41","v":-5.3390789480707536E-9},-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9,-5.3390789480707536E-9]
[]
[null,null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J69","v":0},{"$f":"K69","v":22970.282551291151},46360.03453192184,70171.699755810812,94407.736274449489,119070.61645984948,144162.82708797348,145523.63416020677,146889.11861747189,148161.92522107612,149536.791369988,150818.59814167686,151491.19294016392,160724.61258688875,169958.88234733383,179786.15335262206,189815.05591569789,200245.21345045822,202758.00297417972,213800.22085687888,225151.95300481151,236715.97789649403,248693.79575615007,260888.29317288278,265425.39427067939,278359.85157174751,291316.45600019029,314257.72853497439,337663.00199398986,361737.90133725479,367616.69639207819,381953.80097771576,396548.8852752595,411118.78771690134,426234.86357803765,409103.09127568302,407110.26391282654,412988.13146568055,418096.00153893785,423992.38841315388,420458.36633160734,403684.35712688405,419284.72703426232,443516.79774615279,468281.74477199663,493189.93282844283,510151.94052473357,513369.32912209391,532670.11405290256,560145.1867574749,586986.00875833153,595509.13529716281,594912.63697559456,580698.0457661933,595246.50928850716,618235.73568311031,619274.61197746464,642540.14931778354,658392.2504590418,659592.79926085821,677368.6722825421,702944.79176557146,714441.34588918474,750388.74254164274,778209.12648650352,{"$f":"BW69","v":792367.55784572347},822253.56699352025,860457.05405201099,876919.43865961314,906009.04149730748,912992.83199982054,903920.33122337318,911810.53336349141,926787.92527216196,913014.23139615892,895239.55778631452,901628.43776922836,893610.62192181079,906327.78888366616,927056.45603550831,921985.36218840315,909606.4735491816,923348.43447547616,920615.51816561876,935445.10556591174,957223.30578830384,951538.55617609352,941594.99619955185,965239.2751972283,967927.67096489982,986506.37013609218,1012971.0522253683,1013993.9439948769,1008287.1897914124,1020080.0893577979,1023314.93636501,1044713.7206890917,1072835.7327186507,1084847.0693337407,1094745.9463984878,1120207.8644015933,1139162.8084296917,1174648.1711379422,1224074.4869662232,1248604.5493036387,1256185.4830809115,1281240.9560748229,1296832.5905654728,1338519.5546306595,1393883.6864860284,1396960.2913564574,1423541.7682517674,1465208.8540451189,1500378.0571664898,1545784.4459023154,1585640.9795130745,1577057.0100875923,1586474.5734586739,1613417.3346662389,1630505.1670066298,1646060.7446252096,1704190.7018372812,1711001.8482655606,1742377.7638937391,1788925.9905924245,1829188.3355943663,1849347.245672704,1898691.8759472561,1900722.636703331,{"$f":"EI69","v":1904853.3708702188},1926345.737131471,1894990.6879985183,1904314.6876072502,1939866.4246701279,1899578.6144528242,1906459.2239900383,1926051.2659909728,1897564.5832052419,1905227.4759562234,1940811.5857407432,1905470.663276681,1910552.9131478784,1932609.1209720827,1902448.6777140121,1912685.7576574003,1948303.4209713084,1907809.8336293562,1915767.8495883103,1935965.6389887813,1908962.5065264283,1917637.2111051087,1953289.6149184871,1919821.1165306277,1925878.5650974286,1948509.307662816,1919604.0913846779,1930801.8467457721,1966490.1843784726,1927870.8353921254,1936830.4439919926,1957596.8033117002,1931899.9513462028,1941552.6102551341,1977278.0815659303,1945753.6797636827,1952815.1843803483,1976033.9752034973,1948456.3436920906,1960669.4196011885,1996433.2311786874,1959760.0475312641,1969750.8174835711,1991099.3367806757,1966783.3227732454,1977469.3555310476,2013272.7208864,1983766.8200931579,1991861.8935753864,2015683.0716991015,1989508.8570950294,2002794.1660164441,2038638.3057778948,2006052.6063397164,2017004.6749711002,2029931.9762241845,2006822.2994879445,2018514.2548864642,2054400.3969957847,2027000.7262050046,2036164.2708795783,2051470.7440773612,2026788.5098876979,2026331.2053735706,{"$f":"GU69","v":2062260.5852844142},2024754.1259163877,2036903.4372388872,2050432.3886977604,2029125.4285544399,2027094.3308660758,2063068.1917442991,2032704.9816738416,2042963.3424678252,2058788.9284076628,2035673.2279355244,2035611.5292240425,2071631.1221500356,2036128.8515277172,2049402.3165031197,2063436.4679283076,2043756.4649498051,2042129.0180387427,2078195.6022118116,2049913.6740426908,2061298.4354269165,2077650.7054216634,2056188.820329255,2056552.2896029192,2092667.1325477657,2059245.8221944785,2073675.8009583282,2088222.7792410715,2070259.6046270344,2069065.6743097252,2105230.0520850653,2079108.8419294003,2091652.310022234,2108539.5216391534,2088822.9082276758,2089642.3438747835,2125857.5412841546,2096685.3271206301,2112204.8161343951,2127175.6515257466,2110756.4410084286,2109829.9306633882,2146097.241468186,2122229.2354072714,2135969.1730297855,2153401.2930383962,2135535.24630972,2136846.0716330679,2173166.7987678614,2144159.8839689023,2161007.7551200059,2176607.0504202391,2162374.1350392555,2162145.3124374324,2198520.7682276056,2176982.0029979739,2191947.6837675055,2209933.4370689937,2194009.2686330155,2188049.8251085258,2224481.3314902899,2197804.3312747278,2215910.4931695429,2232049.7246429357,{"$f":"JG69","v":2219830.143918023},2212434.2150624907,2248923.1038053161,2229802.5247104294,2246028.5309857624,2264578.3537628688,2250701.2624850846,2245103.7667544237,2281651.3796859435,2232309.4055044376,2251709.2867183299,2268398.9420676525,2258300.9455355098,2251273.0120984553,2287880.7013318851,2245256.1718173926,2262777.8777999724,2281902.9746186794,2242074.8742413828,2236356.3809164818,2272516.9225512156,2226547.9305490814,2246677.6555335857,2273353.1850948911,2236094.648814376,2228770.6538282698,2265019.6542093232,2223800.5954334917,2241852.3426480461,2270584.0120273149,2230738.446181559,2225060.8523476669,2260964.4915931602,2221355.4278363795,2242574.1452548974,2269211.3826831826,2232406.683702359,2225444.1909458023,2261441.9631465678,2228540.0114848721,2248016.4421715974,2277104.7284351308,2237653.245792937,2232488.3847660958,2268581.4874970117,2230924.6795845828,2253605.2662151144,2280590.5649375631,2244217.5688240258,2237772.8607376828,2273339.0518753924,2241861.168491994,2262269.1291110204,2291115.7787566581,2208341.7023889688,2213191.3471394582,2248869.6292048907,2212899.3086391767,2207867.0272240844,2234704.7469702708,2154539.8212441565,2157866.8083559885,2193658.5203251764,2164333.2618120378,{"$f":"LS69","v":2157066.321095237},2186335.270396376,2102533.4847465642,2107820.2205023183,2143726.7180353594,2111767.0736574526,2107240.0266509913,2134461.2441577222,2052462.0147160024,2056038.5213588984,2092061.1770388887,2064977.2815101938,2058543.2300701845,2088255.5709179218,2003390.3531026447,2009150.7584423986,2045290.9620179662,2013680.2398477644,2010354.304003462,2038040.1411094405,1955810.9160427661,1960060.0053998914,1996319.1640313901,1945662.8869788486,1940085.4547214443,1970260.8784462991,1884295.3366969752,1890563.0508084705,1926942.5893178887,1871543.5395274663,1869107.2814754201,1897247.3168471879,1813931.5450144298,1818694.2485617113,1855195.6096863521,1805518.089375725,1800821.6939053379,1831481.8248505853,1744377.8618674537,1751190.3828839392,1787815.02753393,1733354.8676988536,1731833.564491797,1760449.3701649171,1676009.1970345024,1681323.4807136648,1718072.8882333557,1669403.0917171829,1665612.8588521557,1696780.2018826832,1608498.477062409,1596785.6595452852,1633661.3279785949,1561631.9238474541,1560715.5841248902,1589797.7499285834,1503326.8545373995,1489647.1262017679,1526650.572561539,1458066.0592903262,1455207.8441959883,1486907.0190077082,1397406.9095102751,1385283.1603242741,{"$f":"OE69","v":1422415.9208656964},1349109.7086038718,1349497.0943929229,1379133.9566795346,1292326.421727004,1269921.4339973358,1298084.108121838,1220777.8613053106,1210167.1693215896,1223688.6177133773,1189786.6219353331,1168010.6006589327,1196140.1821454645,1115243.1482102168,1107303.5775314753,1118967.0286734118,1087685.0465392037,1064537.4487464842,1092633.0685357219,1015408.0173407241,1005461.4838288841,1018710.1586361357,985149.7649745954,962619.97664330795,990680.74935627601,909845.16384927847,902589.01443111559,913970.6842123341,883042.71703634085,859140.05302411143,887165.07671051426,810020.38312357827,800756.52918649418,813726.06672067323,780511.91711184231,757215.73027298145,785204.08615585801,705652.08786740643,698762.31399465632,709758.21586890949,678746.29106739734,648605.57385450823,668110.45354634151,582601.16524485277,566206.3508421483,570449.68526040181,588513.58789427998,579309.95540291257,598787.01121050888,511469.54074451694,491818.44945349463,489694.75574722927,503746.3736497073,488318.72823418322,502341.89178866352,456173.83152768319,433248.85960955691,429411.38551312312,440123.66316830483,422638.42277092329,434230.46900436276,412919.31377986947,391581.80139147531,386972.11502654641,{"$f":"QQ69","v":398521.73794608202},380428.57255501609,391956.81820211071,372729.21983584709,350508.4156254874,346327.11526219838,356908.01047107443,338886.56261865055,350350.00668325904,329453.40219557157,308833.92640362371,303877.96802424942,315297.64674899948,296668.38711117633,308066.0120201534,289267.60347286845,267771.92097078502,260742.39038091718,269038.59910394874,247998.40094464849,256868.55483700597,235245.68620051182,244118.01611442977,236617.81612401534,245492.32654231755,224061.90743258817,229755.50281562324,205827.15801076405,211130.74263542739,200691.25978823734,205985.02878993252,211654.40081950155,217318.91127345091,193333.69011227708,198988.46041104096,188341.59867532228,193986.6060640768,199245.83653959158,204881.05816371806,181469.9993576133,186714.33930365701,175991.13293215446,181225.51616949195,186836.17273487465,192441.89893394659,168972.85290197036,174568.70091263499,163640.12906639519,169226.07552953079,174425.42162862298,180001.4430830921,157114.88090886103,162299.12047937984,151288.30676533957,156462.44485271056,162013.55047017316,167559.65510603055,144613.99896064587,150150.08371561323,138935.93158243882,142378.60524815292,145539.16723294955,148965.22646731144,124517.32823720248,{"$f":"TC69","v":127653.12874056293},131054.19335677962,134173.43736027787,137557.79005103154,140933.77207363033,116734.99522237804,120094.2064118506,123171.88720672939,126514.28811903181,129575.27448529951,132900.82553804622,108952.6622075536,111988.53241423306,115288.73415693462,118307.81037658264,121591.06269554043,124865.82528507945,101170.32919272916,104428.08220066254,107404.99785120947,110645.70099661199,113605.68181016082,116829.29467102258,93387.99617790473,96322.498641925849,99520.399974946558,102437.86593638037,105618.57530955113,108790.67336693763,85605.663163080288,88760.507827766691,91635.203216405294,94772.75335399028,97630.26841091676,100750.48274311636,77823.33014825586,80654.99700493642,83749.129916370875,86563.512626783064,89640.205904535993,92708.163704963663,70040.997133431432,73091.452567053144,75862.441806970251,78895.352868981427,81648.911095246556,84664.235634106008,62258.664118607005,64985.996481154449,67974.861878975731,70684.657221712696,73655.830072394965,76618.140657958793,54476.331103782592,57420.885083016314,60086.650907737348,63013.405388167048,65661.484227151086,68570.396166655148,46693.998088958164,49315.465432981233,52197.532528556127,54801.20464559253,57665.320937003962,{"$f":"VO69","v":60520.445497152148},38911.665074133736,41748.773418551835,44307.766559292759,47126.814890225709,49667.859678019347,52468.804045094956,31129.332059309309,33643.371595005105,36417.07727426444,38913.057936312391,41668.549104794452,44414.916344374091,23346.999044484874,26075.084982509419,28525.72353306106,31235.483448529787,33667.906776716409,36359.29579298263,15564.666029660446,17969.68206143062,20633.430243447816,23020.118207453568,25665.382614344933,28301.388108993491,7782.3330148360183,10399.786536996698,12740.455305892086,15339.31119299433,17661.492258673228,20241.704689410995,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,{"$f":"YA69","v":1.1583324521780014E-8},1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,{"$f":"AAM69","v":1.1583324521780014E-8},1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8]
[null,null,null,"Add: Paid in Capital",null,null,null,null,null,null,{"$f":"K42","v":22970.282551291151},{"$f":"L42","v":22970.282551291151},22970.282551291151,22970.282551291151,22970.282551291151,22970.282551291151,0,0,0,0,0,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,16912.99585223513,16912.99585223513,16912.99585223513,9357.4402966795824,9357.4402966795824,9357.4402966795824,9357.4402966795824,9357.4402966795824,0,0,0,0,0,0,0,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,0,0,0,14000,14000,14000,14000,14000,14000,14000,14000,23375.301984846068,23375.301984846068,23375.301984846068,23375.301984846068,{"$f":"BX42","v":23375.301984846068},23375.301984846068,23375.301984846068,14000,0,0,0,0,0,0,0,0,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,15056.684491978598,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,21626.82480771088,21626.82480771088,21626.82480771088,21626.82480771088,21626.82480771088,28063.385081658365,28063.385081658365,18533.973316952492,18533.973316952492,18533.973316952492,32533.973316952492,32533.973316952492,32533.973316952492,32533.973316952492,32533.973316952492,32533.973316952492,32533.973316952492,14000,14000,14000,14000,14000,14000,29000,29000,29000,29000,29000,15000,15000,15000,0,{"$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,{"$f":"LT42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Income",null,null,null,null,null,null,{"$f":"K23","v":0},{"$f":"L23","v":419.46942933953937},841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,1360.807072233288,1365.4844572651184,1272.8066036042253,1374.8661489118829,1281.8067716888743,-4499.2822453147,1677.8640911692878,1678.7142048895471,2271.7154497326669,2473.3470075202699,2874.6019792047773,-2682.4233106739644,3486.6623271436256,3796.176592377109,4008.4693361269829,4422.262304100459,4638.9418611771707,-584.21483275432365,5378.9017455125586,5401.0488728872424,6028.2766825489971,6492.2776067803325,7161.9034910297969,-1071.150352902466,4979.6642889579971,5237.6440008641976,5212.4621449622991,5758.6355644567375,-5408.57697985504,487.68489543404212,5877.8675528540307,5107.8700732572861,5896.3868742160494,1412.4036429309635,-4876.2629495153333,292.55478360695633,6454.2929341126528,6987.1692480660031,7130.4102786684562,4124.7238663490098,-2485.4979982428031,4051.5749692829063,9697.2949267945842,9063.0442230788685,8523.1265388313113,4195.4535186724479,-2042.7655158271427,3045.0097693176531,8989.2263946030998,-3385.7762512595527,9265.5373403189387,6666.49953362824,-362.31328054368942,6341.9914330947804,11576.119483029379,-2417.3781333539091,12572.094667611998,9114.1367983026939,3320.1098387551647,{"$f":"BX23","v":9041.1518450526928},14828.18507364478,2807.9258676478703,15089.602837694336,11674.637444377491,3737.7512787216801,10491.223815013167,14977.391908670566,-2079.2454367539722,-2921.7162371295435,10937.506929061983,4895.274030895338,9754.6760633364029,15201.394424569491,1391.9522539786617,-3003.2135894100388,12784.464564952066,4934.370579694104,11938.692649962581,16250.927495119349,694.65764667967551,-618.74296928404715,13044.716088767495,6550.002232346772,11667.056872328014,16935.270324570301,3623.3653882576914,-435.69150954941642,10293.441016385163,7295.8316478350571,14541.565281101059,18592.600264853201,2352.2386596451661,2920.040609098794,11686.054974826424,11027.616272289619,16493.331022978509,21362.930746622664,8738.3207538771421,3741.8874009239016,14485.732094098483,11055.769471186197,15489.246072457028,22830.158538416224,-6457.7657515643023,8588.3728988880575,16920.594733136717,16745.711767877405,19071.149485412883,25856.533610759143,921.44985439033553,10003.776368127878,20844.269720448367,17505.883886804433,13584.236914253423,29129.957212071731,900.71827946012127,16806.452346230981,25275.14711106215,25796.141424304718,16982.020153128975,34344.630274552212,10629.816857973048,18604.971802069693,{"$f":"EJ23","v":29334.098850259641},4508.0866629690281,21430.192428438197,35551.73706287783,-2685.2102561968859,21297.605997442231,27309.172665658363,7555.4808926370533,19643.965745586604,35584.109784519656,2752.9646456351111,19441.152883659048,29841.064855229859,6063.6155005094115,22421.929746195645,35617.663313907964,-3189.2676167688369,22157.858238485351,27812.150029967564,9162.8542787127662,20650.649175648759,35652.403813378434,4585.0307139529395,20297.556917860682,30361.578060356249,7691.439080281405,23462.395731193254,35688.337632700503,-1357.8035735233789,23038.887465690772,28328.630571421181,10844.556592032095,21706.667049430678,35725.471310796238,6488.5608603520741,21179.254466481401,30898.413703221086,9403.661212114559,24558.65059185111,35763.811577498942,545.31250682388054,23945.868502011286,28861.435917004128,12612.950474279634,22819.214787655768,35803.365355352376,8466.2655612750314,22086.7940757631,31452.353425779638,11204.134730116944,25712.971857589248,35844.139761450795,4848.3370796057716,24879.36377821305,29411.354011866679,14471.983067646142,23990.609208380603,35886.142109320586,10531.447325086076,23025.455134138501,31846.846569247638,13105.981180618212,26933.015313751166,35929.379910843629,{"$f":"GV23","v":4588.2711899181886},25844.761249230207,29619.195167174174,16435.056111234291,24931.06458557758,35973.860878223233,12567.228835236707,23986.566815559505,32074.246275146561,15095.592596965449,27614.012105901027,36019.592925992954,6521.6065001720417,26833.219717841064,29840.320112798141,18488.307766494974,25614.866764421236,36066.584173068979,14579.698199788319,24975.251834673232,32316.519840015644,17186.112001762056,28328.3331313571,36114.842944846408,8531.1825395075211,27849.967466467519,30076.160396042407,20645.162745110523,26332.206599900499,36164.377775340181,16671.118711974752,25992.11150501894,32574.190446433135,19382.141503697407,29077.25493680303,36215.197409371118,13000.692367314437,28895.621018095284,30327.241881946858,22910.3345838284,27084.378168144045,36267.310804797598,18854.511228329251,27042.478585289224,32848.807729195993,21697.960470822352,29865.443081065514,36320.727134793575,12801.098013085651,29975.62304106036,30595.137118142658,25298.408197751985,27876.132031557892,36375.455790173415,21113.396499869712,28117.736209413764,33138.973671629079,24120.039779636456,30687.743499837023,36431.506381764077,15057.855115773586,31081.187659376283,30878.411742505992,27795.604431455806,{"$f":"JH23","v":28546.364687722409},36488.888742825598,23460.652378269457,29223.061626636234,33446.246742554853,26662.734970958809,31239.004141778947,36547.612931519951,17403.30623661312,32217.599069296855,31178.646696047792,30416.587095531606,29097.793473104979,36607.689233429519,25397.982227660323,30359.111242646162,33771.245766294625,28879.17187282701,31309.787053971966,36160.54163473384,20886.469020624878,32885.518016204747,31064.939184869894,32122.395794614738,29258.577425028347,36249.000381053374,26423.550989804371,30724.712880647483,33208.833111387619,30219.299395174079,31544.944168449649,35903.639245493512,19733.23505044121,33707.520166665861,31059.568801941037,33471.535493896808,29537.164318024825,35997.772200765685,27610.749469394137,31980.023571025169,33628.371667703883,32012.776246258483,32254.420828698272,36093.102730915678,21337.461276599679,34997.494779029767,31469.694760408016,35313.655618473415,30245.460470887101,35566.191137709626,28686.087319258259,32737.099538079558,33450.517873981124,33340.903297698133,32388.033197393353,35678.282065432737,22671.557491872369,35715.94243920903,31385.028036619147,35753.752201156145,30480.847781621702,35791.711969187818,30485.635903889073,33513.488121088667,{"$f":"LT23","v":33937.472800083568},33548.416805212422,33199.235385410277,35906.497533041183,26774.623434471243,35945.063563469404,31862.33087361616,35983.782733870663,31291.381436582873,36022.655679990305,32369.462985262111,33725.150263016367,34446.403495427665,33760.919021066751,34051.862082174659,36140.203575567546,26312.832489121352,36179.698042726159,32361.55710530101,36219.349509996886,32143.709675299113,36259.158631498773,34327.999225191918,33941.90549671241,34975.92096999046,33978.535505933069,34943.031473175906,36379.538509418337,27732.601261859818,36419.984851593283,32881.277383212393,36460.592165650269,33034.880882527395,36501.36112464084,35331.068861563479,34163.882416353023,35527.969947357007,34201.395469881994,35876.660644820084,36624.644649990783,28686.319690184693,36666.066983692217,33423.462399013442,36707.654376072205,33968.877978413591,36749.407519690852,36364.092221759711,34391.213358315217,36103.442801688456,34429.631884030714,36854.520115233106,36875.668433309831,32078.235125687897,36918.091573907157,33989.00909020281,36960.68397850672,34565.30692228827,37003.446359771064,37024.891515291434,34624.0345157048,36704.466359733473,34663.381595655839,37111.100668499399,37132.760541422278,{"$f":"OF23","v":29859.163415786505},37176.210024416527,34580.073167876144,37219.833098872667,26170.222401104973,28162.674124502126,28157.21835108606,26151.385114622841,28146.235427685522,26138.702078347524,28135.156840451873,28129.581486531752,22110.502232180817,28118.358283684487,26106.553099383007,28107.037919392009,26093.515345625168,28095.619789237644,28089.873872237058,26073.765899454156,28078.307953240994,26060.470151979243,28066.642743781511,28060.772712968072,22011.237119366033,28048.957413136013,26026.773142015209,28037.041278679098,26013.109625194113,28025.023686402834,28018.9766479643,25992.414456548868,28006.805693502454,25978.483480959087,27994.531709276038,27988.355882876582,23932.614161490827,27975.926163487733,25943.181647673384,27963.391822253634,20805.623742368167,19504.879691833328,19500.295042139303,18074.502042737484,19491.062752300168,18063.902633878177,19481.746016022764,19477.055807596294,15198.823449193193,14079.939746302558,12933.6793431639,14051.617902478029,12904.727924639947,14023.163554480321,14008.886480896033,10733.784020678824,11623.576265734617,10712.277655181684,11602.583495635685,11592.04623343946,8876.468272901715,11570.889580050509,10658.0264546613,11549.622919535605,{"$f":"QR23","v":10636.13027077677},11528.245647094633,11517.515341572507,10603.074406609518,11495.971010600344,10580.895208876076,11474.314542393686,11463.444064608489,8737.1451594640148,11441.61823555009,10524.945858240826,11419.678724750067,10502.363938244025,11397.624908977099,11386.554941111941,10468.272473394871,8866.8983520863712,8296.2087230315592,8869.0675750514965,8870.1538923574917,7725.9170522043405,8872.3299139179471,8300.1628078935846,8874.5104183022158,8301.7490048811633,5693.5953830350718,5688.7619411669539,5303.5846246633573,5679.0782388346415,5293.7690016951929,5669.3720295690218,5664.510453949355,4517.719332296243,5654.770298763875,5269.127954843967,5645.0073887545132,5259.2304755147779,5635.2216241264869,5630.3201400443395,5244.3399460437049,5620.4999055702519,5234.3832373374826,5610.6565653826892,5605.7261990719344,4456.6301168238369,5595.8480106646348,5209.3868060768646,5585.9464631356022,5199.3460990921994,5576.0214544691135,5571.0501202269643,5184.2395705188028,5561.0897277545419,5174.1380873709895,5551.1056174625919,5546.104635857404,4394.6243419998609,5536.0847549673781,5148.776990808049,3442.6736657140909,3160.5619847966382,3426.0592343618919,3417.7374415163381,3135.8005033604486,{"$f":"TD23","v":3401.0646162166959},3119.2440034982574,3384.3526907536607,3375.9820225988069,2821.0697579978309,3359.2111894725513,3077.6807948787855,3342.4009123024289,3060.986366267688,3325.551052746725,3317.1112362185681,3035.8702066794622,3300.2017427015553,3019.0762196480218,3283.2523189577905,3274.7625895390274,2448.9045567731268,3257.7530079333765,2976.9156505469336,3240.7031454025246,2959.9808135488229,3223.6128608617573,3215.0525161222749,2934.5024640211141,3197.9013330207054,2917.465961433817,3180.709373170761,3172.0980573864981,2348.5503535475032,3154.8446646864077,2874.6953886386009,3137.5501375849863,2857.515056926477,3120.2143321995909,3111.5309050581368,2831.6668566805565,3094.1329114344562,2814.3827104121929,3076.69327775293,3067.9578004276655,2246.7106090921034,3050.4554336217097,2770.9892399171135,3032.9110620111724,2753.5582262651224,3015.3245388594523,3006.5154244689379,2727.3323625474459,2988.8653978212769,2709.7953427369675,2971.1728506822637,2962.3105855638287,2413.3819186624405,2944.5539792337204,2665.7658247210347,2926.7544804296995,2648.0788389840354,2908.9119395040552,2899.9744813465577,2621.4673440230681,2882.067095574891,2603.6721170364071,2864.1162914114338,2855.124560148186,{"$f":"VP23","v":2038.4488249538974},2837.1083444181022,2558.9931407409213,2819.0483309329484,2541.0447877936385,2800.9443670756054,2791.8758559276744,2514.0395356957961,2773.7056792593339,2495.9806620479521,2755.4911684820645,2746.3672395796411,1931.9623854838862,2728.0859380245447,2450.6385505516409,2709.7599154687277,2432.4233281866182,2691.3890162662228,2682.186689143512,2405.0160317701748,2663.748182017197,2386.6879640057505,2645.2644068913642,2636.005494648557,1823.8615801082472,2617.4535221606802,2340.6687688953889,2598.8558871022433,2322.1810656789003,2580.212430737769,2570.873469818554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Dividends",null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,-2383.6785117537838,0,0,0,0,0,-2360.3427211600629,0,0,0,0,0,-2434.2396250045967,0,0,0,0,0,-2407.4948889536754,0,0,0,0,-11723.195322499625,-2480.5122582905333,0,0,0,-4946.4257244774999,-11897.746255208003,-2469.9626540064328,0,0,0,-4940.493947836083,-12074.891182174624,-2528.5678162520999,0,0,0,-4791.9518402407612,-12171.825693574177,-2496.5462470038328,0,-9575.3474543860102,0,-4814.3983923699343,-12437.137917639875,-2566.1184114109328,0,-9461.3697278788422,0,-4669.0548382878642,-12536.980464381417,{"$f":"BX46","v":-2530.4446821019956},0,-9720.8432448917811,0,-4690.8469418644381,-12810.252055169087,-2601.0216748949606,0,-11694.448439249087,-14852.957372714925,-4548.6269461480915,-12913.089878312872,-2564.7818287537684,0,-11990.318828356591,-14902.947777084228,-4569.7763659302109,-13194.559616824175,-2636.3779769423818,0,-11906.679986162637,-14852.089734530295,-4457.1215830697074,-13391.018229381174,-2617.7694658415985,0,-12129.885383454995,-14800.474458621014,-8029.9532147056907,-13590.396405328916,-2672.192721725165,0,-11967.726852266049,-14647.988352062639,-7850.9617794319693,-13699.497051902163,-2634.7931224390395,0,-12271.643498119989,-14694.926940603909,-7964.2324171397649,-13998.108297488798,-6336.2553242228751,0,-22999.602694959205,-14540.869320530619,-7787.4822567377969,-14110.481963459242,-6198.7340665399533,0,-23505.419279872367,-14586.212997046285,-7901.5085128835444,-14418.051546413481,-12028.659295673431,0,-23089.57185118091,-14430.53671805263,-7726.9204123768213,-14533.79642236303,-11823.110074791322,0,-23599.056101898248,-14474.237635181933,{"$f":"EJ46","v":-7841.7325890072771},-35863.135795921757,-12106.192819706401,0,-37602.599961106869,-14416.996460228125,-7717.1306647238871,-36042.16367836795,-11981.072994605203,0,-38093.887109697338,-14358.903012461655,-7784.8570310254736,-36224.058758580155,-12184.849802807475,0,-37304.319725183275,-14199.842279531411,-7614.3606294965848,-36165.986741065848,-11975.944596968371,0,-38053.529101812208,-14240.10835105976,-7730.8354949687337,-36596.655358419579,-12264.640370099216,0,-37261.545412823682,-14079.278865823442,-7562.2712517136715,-36541.408557529649,-12054.008140499574,0,-38012.962662599806,-14117.749849815817,-7679.622880072001,-36981.292723521445,-12345.574682753286,0,-37218.49615424715,-13955.098549704242,-7512.9166198996918,-36928.964481710078,-12133.182029853653,0,-37972.166354517074,-13991.720593534556,-7631.1753020645874,-37378.349334189013,-12427.662936174542,0,-37434.036517784218,-13927.295146829289,-16484.052758782462,-37581.659803886192,-12298.653809860802,0,-37931.118115866033,-13861.910459564853,-16540.373371464782,-37788.215370281498,-27390.31982787844,0,{"$f":"GV46","v":-42094.730557944902},-13695.449926730609,-16090.243708300797,-37742.016254554779,-26962.16227394186,0,-42930.438905694296,-13728.206021576058,-16248.660335308838,-38211.293069103733,-27675.710817382977,0,-42023.877122490507,-13559.754742438621,-15806.168687610254,-38168.310744997594,-27242.313675483671,0,-42861.626368909245,-13590.4904504476,-15964.249845268783,-38647.99709417054,-27964.863857692715,0,-41952.492892794777,-13419.988702617877,-15529.182113299146,-38608.337359147881,-27526.136917209766,0,-42792.328867639902,-13448.643412185287,-15686.978829513744,-39098.754915174868,-28257.81928969529,0,-42172.90653083894,-13376.132004330324,-15356.406490595404,-39329.545101146337,-28010.888513184535,0,-42722.517289243486,-13302.540962775107,-15416.687720585176,-39564.007199498563,-28554.617757717711,0,-41808.012812045024,-13127.751889956671,-14995.841817909342,-39531.323578735668,-28104.95463338105,0,-42652.161729501735,-13152.055439882621,-15153.220370140805,-40044.208215614999,-36647.187024326558,0,-41734.855331335741,-12975.025764561466,-14739.180269113185,-40015.185156368694,{"$f":"JH46","v":-35942.293543254789},0,-42581.231473156324,-12997.055351303359,-14896.42396544867,-40539.826248743178,-36836.499872439992,0,-66745.280418118782,-12817.717855404408,-14488.991346725214,-40514.583627674205,-36125.726910159297,0,-68022.511742152608,-12837.405260066716,-14646.148947587762,-68707.27225012386,-37028.280378873002,0,-66855.461022758944,-12755.793031700454,-4389.4096235647557,-69380.932075129953,-36582.572411134439,0,-67642.609765635731,-12672.965666092976,-4477.1637321189792,-70064.865240930201,-37222.538002342131,0,-59342.29880722185,-12488.802748147904,-4422.331373655783,-70276.234474720579,-36499.65707458141,0,-60512.701131090231,-12503.592884300026,-4540.0854041704588,-71464.258888452387,-37419.281855539266,0,-58994.269189028368,-12316.908148498434,-4484.3960379592445,-71686.651732010883,-36690.168557230012,0,-60163.970702656647,-12329.138919053283,-4603.86822834339,-116114.97966538728,-27538.388446903671,0,-58641.878057586546,-40748.223854301708,-4547.3082904325929,-115918.67792727075,-27153.860669789941,0,-59810.894417027434,-40780.428837889267,{"$f":"LT46","v":-4668.523498944458},-117350.20245502447,-27912.499629656133,0,-58734.267812378101,-40472.11056993073,-4641.1133668849343,-117983.01217559043,-27714.874793686959,0,-59453.358513957006,-40159.201703025923,-4734.0626476903635,-118626.13683634423,-28291.456742420854,0,-57923.554659322996,-39505.633887028642,-4675.7199993223639,-118448.57457667119,-27894.620318173693,0,-84984.276277733486,-39519.337754116677,-4800.4972451356807,-119944.077255257,-28675.317361680551,0,-83131.65105228225,-38856.242903639475,-4741.2420114446177,-119776.36399840852,-28272.177335246077,0,-85008.589172190492,-38860.27788674015,-4867.8390021095438,-121305.35845301361,-29064.139628334651,0,-83146.479525261049,-38187.370190748632,-4807.6567258932464,-121147.82750648676,-28654.594299251126,0,-85033.888737932517,-38181.44622334234,-4936.0997711610889,-122711.3567043049,-48567.337632356881,0,-104107.63925682867,-37834.43129647107,-4906.8432865095638,-123431.57936969062,-48245.035257919852,0,-105609.40478650425,-37482.249610042578,-5005.2915480135125,-124163.49109308893,-49234.849854500586,0,{"$f":"OF46","v":-103165.3756776113},-36788.82423536518,-4943.2108812643874,-124027.36805140317,-48575.210130772903,0,-105463.46516761339,-36762.077098343834,-14624.787035897945,-60040.69785639178,-49911.178116852105,0,-103007.53616742854,-36057.9289624261,-14443.101957446375,-59389.020053600296,-49241.113138344539,0,-105314.92506723473,-36020.299411294116,-14829.63314598937,-59620.863813519609,-50596.43107506902,0,-102846.82262636357,-35305.106831298857,-14645.103360796707,-58965.008454672294,-49915.77363742351,0,-105163.67023490038,-35256.268393632912,-15037.268159323326,-59192.63308978999,-51290.718548136923,0,-103484.61244994237,-34865.700036237795,-14947.27977342024,-58975.316623765728,-50946.340955257285,0,-105009.58334362795,-34469.316445441873,-15247.728334046717,0,-28685.378507390207,0,-102516.2939151851,-33731.031037324901,-15057.373049429259,0,-28332.373340164035,0,-60176.946741876352,-33658.755938805101,-15461.050362168422,0,-29087.823893017172,0,-30187.623497395005,-32908.401968444625,-15267.712819590175,0,{"$f":"QR46","v":-28729.295661842683},0,-30745.113707836135,-32823.878616969225,-15677.271373889336,0,-29495.762394817528,0,-29633.749647151475,-32061.094027497937,-15480.904237615145,0,-29131.623576067163,0,-30184.963488396905,-31963.954975478278,-15896.428941954231,0,-29909.265734351771,0,-29348.785688698481,0,-15800.362798308033,0,-29732.16811461054,0,-29617.106746026147,0,-16118.561086024696,0,0,0,-28502.940493470083,0,-15915.989690562661,0,0,0,-29041.378946149111,0,-16343.706277072797,0,0,0,-27925.67614880007,0,-16137.958652316662,0,0,0,-28457.612294458031,0,-16571.903441794784,0,0,0,-27340.280487384538,0,-16362.929123982471,0,0,0,-27865.635671625296,0,{"$f":"TD46","v":0},0,0,0,-27019.846609250133,0,0,0,0,0,-27265.274566711181,0,0,0,0,0,-26144.400649123418,0,0,0,0,0,-26656.351009240123,0,0,0,0,0,-25533.560557404831,0,0,0,0,0,-26038.683499918632,0,0,0,0,0,-24913.877180624339,0,0,0,0,0,-25412.086939967936,0,0,0,0,0,-24555.191472838651,0,0,0,0,0,-24776.372559043535,0,0,0,0,0,{"$f":"VP46","v":-23647.229247972315},0,0,0,0,0,-24131.347841713323,0,0,0,0,0,-22999.879685373104,0,0,0,0,0,-23476.816452465697,0,0,0,0,0,-22342.916674265722,0,0,0,0,0,-22812.578159217966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"SUM(K65:K68)","v":22970.282551291151},{"$f":"SUM(L65:L68)","v":46360.03453192184},70171.699755810812,94407.736274449489,119070.61645984948,144162.82708797348,145523.63416020677,146889.11861747189,148161.92522107612,149536.791369988,150818.59814167686,151491.19294016392,160724.61258688875,169958.88234733383,179786.15335262206,189815.05591569789,200245.21345045822,202758.00297417972,213800.22085687888,225151.95300481151,236715.97789649403,248693.79575615007,260888.29317288278,265425.39427067939,278359.85157174751,291316.45600019029,314257.72853497439,337663.00199398986,361737.90133725479,367616.69639207819,381953.80097771576,396548.8852752595,411118.78771690134,426234.86357803765,409103.09127568302,407110.26391282654,412988.13146568055,418096.00153893785,423992.38841315388,420458.36633160734,403684.35712688405,419284.72703426232,443516.79774615279,468281.74477199663,493189.93282844283,510151.94052473357,513369.32912209391,532670.11405290256,560145.1867574749,586986.00875833153,595509.13529716281,594912.63697559456,580698.0457661933,595246.50928850716,618235.73568311031,619274.61197746464,642540.14931778354,658392.2504590418,659592.79926085821,677368.6722825421,702944.79176557146,714441.34588918474,750388.74254164274,778209.12648650352,792367.55784572347,{"$f":"SUM(BX65:BX68)","v":822253.56699352025},860457.05405201099,876919.43865961314,906009.04149730748,912992.83199982054,903920.33122337318,911810.53336349141,926787.92527216196,913014.23139615892,895239.55778631452,901628.43776922836,893610.62192181079,906327.78888366616,927056.45603550831,921985.36218840315,909606.4735491816,923348.43447547616,920615.51816561876,935445.10556591174,957223.30578830384,951538.55617609352,941594.99619955185,965239.2751972283,967927.67096489982,986506.37013609218,1012971.0522253683,1013993.9439948769,1008287.1897914124,1020080.0893577979,1023314.93636501,1044713.7206890917,1072835.7327186507,1084847.0693337407,1094745.9463984878,1120207.8644015933,1139162.8084296917,1174648.1711379422,1224074.4869662232,1248604.5493036387,1256185.4830809115,1281240.9560748229,1296832.5905654728,1338519.5546306595,1393883.6864860284,1396960.2913564574,1423541.7682517674,1465208.8540451189,1500378.0571664898,1545784.4459023154,1585640.9795130745,1577057.0100875923,1586474.5734586739,1613417.3346662389,1630505.1670066298,1646060.7446252096,1704190.7018372812,1711001.8482655606,1742377.7638937391,1788925.9905924245,1829188.3355943663,1849347.245672704,1898691.8759472561,1900722.636703331,1904853.3708702188,{"$f":"SUM(EJ65:EJ68)","v":1926345.737131471},1894990.6879985183,1904314.6876072502,1939866.4246701279,1899578.6144528242,1906459.2239900383,1926051.2659909728,1897564.5832052419,1905227.4759562234,1940811.5857407432,1905470.663276681,1910552.9131478784,1932609.1209720827,1902448.6777140121,1912685.7576574003,1948303.4209713084,1907809.8336293562,1915767.8495883103,1935965.6389887813,1908962.5065264283,1917637.2111051087,1953289.6149184871,1919821.1165306277,1925878.5650974286,1948509.307662816,1919604.0913846779,1930801.8467457721,1966490.1843784726,1927870.8353921254,1936830.4439919926,1957596.8033117002,1931899.9513462028,1941552.6102551341,1977278.0815659303,1945753.6797636827,1952815.1843803483,1976033.9752034973,1948456.3436920906,1960669.4196011885,1996433.2311786874,1959760.0475312641,1969750.8174835711,1991099.3367806757,1966783.3227732454,1977469.3555310476,2013272.7208864,1983766.8200931579,1991861.8935753864,2015683.0716991015,1989508.8570950294,2002794.1660164441,2038638.3057778948,2006052.6063397164,2017004.6749711002,2029931.9762241845,2006822.2994879445,2018514.2548864642,2054400.3969957847,2027000.7262050046,2036164.2708795783,2051470.7440773612,2026788.5098876979,2026331.2053735706,2062260.5852844142,{"$f":"SUM(GV65:GV68)","v":2024754.1259163877},2036903.4372388872,2050432.3886977604,2029125.4285544399,2027094.3308660758,2063068.1917442991,2032704.9816738416,2042963.3424678252,2058788.9284076628,2035673.2279355244,2035611.5292240425,2071631.1221500356,2036128.8515277172,2049402.3165031197,2063436.4679283076,2043756.4649498051,2042129.0180387427,2078195.6022118116,2049913.6740426908,2061298.4354269165,2077650.7054216634,2056188.820329255,2056552.2896029192,2092667.1325477657,2059245.8221944785,2073675.8009583282,2088222.7792410715,2070259.6046270344,2069065.6743097252,2105230.0520850653,2079108.8419294003,2091652.310022234,2108539.5216391534,2088822.9082276758,2089642.3438747835,2125857.5412841546,2096685.3271206301,2112204.8161343951,2127175.6515257466,2110756.4410084286,2109829.9306633882,2146097.241468186,2122229.2354072714,2135969.1730297855,2153401.2930383962,2135535.24630972,2136846.0716330679,2173166.7987678614,2144159.8839689023,2161007.7551200059,2176607.0504202391,2162374.1350392555,2162145.3124374324,2198520.7682276056,2176982.0029979739,2191947.6837675055,2209933.4370689937,2194009.2686330155,2188049.8251085258,2224481.3314902899,2197804.3312747278,2215910.4931695429,2232049.7246429357,2219830.143918023,{"$f":"SUM(JH65:JH68)","v":2212434.2150624907},2248923.1038053161,2229802.5247104294,2246028.5309857624,2264578.3537628688,2250701.2624850846,2245103.7667544237,2281651.3796859435,2232309.4055044376,2251709.2867183299,2268398.9420676525,2258300.9455355098,2251273.0120984553,2287880.7013318851,2245256.1718173926,2262777.8777999724,2281902.9746186794,2242074.8742413828,2236356.3809164818,2272516.9225512156,2226547.9305490814,2246677.6555335857,2273353.1850948911,2236094.648814376,2228770.6538282698,2265019.6542093232,2223800.5954334917,2241852.3426480461,2270584.0120273149,2230738.446181559,2225060.8523476669,2260964.4915931602,2221355.4278363795,2242574.1452548974,2269211.3826831826,2232406.683702359,2225444.1909458023,2261441.9631465678,2228540.0114848721,2248016.4421715974,2277104.7284351308,2237653.245792937,2232488.3847660958,2268581.4874970117,2230924.6795845828,2253605.2662151144,2280590.5649375631,2244217.5688240258,2237772.8607376828,2273339.0518753924,2241861.168491994,2262269.1291110204,2291115.7787566581,2208341.7023889688,2213191.3471394582,2248869.6292048907,2212899.3086391767,2207867.0272240844,2234704.7469702708,2154539.8212441565,2157866.8083559885,2193658.5203251764,2164333.2618120378,2157066.321095237,{"$f":"SUM(LT65:LT68)","v":2186335.270396376},2102533.4847465642,2107820.2205023183,2143726.7180353594,2111767.0736574526,2107240.0266509913,2134461.2441577222,2052462.0147160024,2056038.5213588984,2092061.1770388887,2064977.2815101938,2058543.2300701845,2088255.5709179218,2003390.3531026447,2009150.7584423986,2045290.9620179662,2013680.2398477644,2010354.304003462,2038040.1411094405,1955810.9160427661,1960060.0053998914,1996319.1640313901,1945662.8869788486,1940085.4547214443,1970260.8784462991,1884295.3366969752,1890563.0508084705,1926942.5893178887,1871543.5395274663,1869107.2814754201,1897247.3168471879,1813931.5450144298,1818694.2485617113,1855195.6096863521,1805518.089375725,1800821.6939053379,1831481.8248505853,1744377.8618674537,1751190.3828839392,1787815.02753393,1733354.8676988536,1731833.564491797,1760449.3701649171,1676009.1970345024,1681323.4807136648,1718072.8882333557,1669403.0917171829,1665612.8588521557,1696780.2018826832,1608498.477062409,1596785.6595452852,1633661.3279785949,1561631.9238474541,1560715.5841248902,1589797.7499285834,1503326.8545373995,1489647.1262017679,1526650.572561539,1458066.0592903262,1455207.8441959883,1486907.0190077082,1397406.9095102751,1385283.1603242741,1422415.9208656964,{"$f":"SUM(OF65:OF68)","v":1349109.7086038718},1349497.0943929229,1379133.9566795346,1292326.421727004,1269921.4339973358,1298084.108121838,1220777.8613053106,1210167.1693215896,1223688.6177133773,1189786.6219353331,1168010.6006589327,1196140.1821454645,1115243.1482102168,1107303.5775314753,1118967.0286734118,1087685.0465392037,1064537.4487464842,1092633.0685357219,1015408.0173407241,1005461.4838288841,1018710.1586361357,985149.7649745954,962619.97664330795,990680.74935627601,909845.16384927847,902589.01443111559,913970.6842123341,883042.71703634085,859140.05302411143,887165.07671051426,810020.38312357827,800756.52918649418,813726.06672067323,780511.91711184231,757215.73027298145,785204.08615585801,705652.08786740643,698762.31399465632,709758.21586890949,678746.29106739734,648605.57385450823,668110.45354634151,582601.16524485277,566206.3508421483,570449.68526040181,588513.58789427998,579309.95540291257,598787.01121050888,511469.54074451694,491818.44945349463,489694.75574722927,503746.3736497073,488318.72823418322,502341.89178866352,456173.83152768319,433248.85960955691,429411.38551312312,440123.66316830483,422638.42277092329,434230.46900436276,412919.31377986947,391581.80139147531,386972.11502654641,398521.73794608202,{"$f":"SUM(QR65:QR68)","v":380428.57255501609},391956.81820211071,372729.21983584709,350508.4156254874,346327.11526219838,356908.01047107443,338886.56261865055,350350.00668325904,329453.40219557157,308833.92640362371,303877.96802424942,315297.64674899948,296668.38711117633,308066.0120201534,289267.60347286845,267771.92097078502,260742.39038091718,269038.59910394874,247998.40094464849,256868.55483700597,235245.68620051182,244118.01611442977,236617.81612401534,245492.32654231755,224061.90743258817,229755.50281562324,205827.15801076405,211130.74263542739,200691.25978823734,205985.02878993252,211654.40081950155,217318.91127345091,193333.69011227708,198988.46041104096,188341.59867532228,193986.6060640768,199245.83653959158,204881.05816371806,181469.9993576133,186714.33930365701,175991.13293215446,181225.51616949195,186836.17273487465,192441.89893394659,168972.85290197036,174568.70091263499,163640.12906639519,169226.07552953079,174425.42162862298,180001.4430830921,157114.88090886103,162299.12047937984,151288.30676533957,156462.44485271056,162013.55047017316,167559.65510603055,144613.99896064587,150150.08371561323,138935.93158243882,142378.60524815292,145539.16723294955,148965.22646731144,124517.32823720248,127653.12874056293,{"$f":"SUM(TD65:TD68)","v":131054.19335677962},134173.43736027787,137557.79005103154,140933.77207363033,116734.99522237804,120094.2064118506,123171.88720672939,126514.28811903181,129575.27448529951,132900.82553804622,108952.6622075536,111988.53241423306,115288.73415693462,118307.81037658264,121591.06269554043,124865.82528507945,101170.32919272916,104428.08220066254,107404.99785120947,110645.70099661199,113605.68181016082,116829.29467102258,93387.99617790473,96322.498641925849,99520.399974946558,102437.86593638037,105618.57530955113,108790.67336693763,85605.663163080288,88760.507827766691,91635.203216405294,94772.75335399028,97630.26841091676,100750.48274311636,77823.33014825586,80654.99700493642,83749.129916370875,86563.512626783064,89640.205904535993,92708.163704963663,70040.997133431432,73091.452567053144,75862.441806970251,78895.352868981427,81648.911095246556,84664.235634106008,62258.664118607005,64985.996481154449,67974.861878975731,70684.657221712696,73655.830072394965,76618.140657958793,54476.331103782592,57420.885083016314,60086.650907737348,63013.405388167048,65661.484227151086,68570.396166655148,46693.998088958164,49315.465432981233,52197.532528556127,54801.20464559253,57665.320937003962,60520.445497152148,{"$f":"SUM(VP65:VP68)","v":38911.665074133736},41748.773418551835,44307.766559292759,47126.814890225709,49667.859678019347,52468.804045094956,31129.332059309309,33643.371595005105,36417.07727426444,38913.057936312391,41668.549104794452,44414.916344374091,23346.999044484874,26075.084982509419,28525.72353306106,31235.483448529787,33667.906776716409,36359.29579298263,15564.666029660446,17969.68206143062,20633.430243447816,23020.118207453568,25665.382614344933,28301.388108993491,7782.3330148360183,10399.786536996698,12740.455305892086,15339.31119299433,17661.492258673228,20241.704689410995,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,{"$f":"SUM(YB65:YB68)","v":1.1583324521780014E-8},1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,{"$f":"SUM(AAN65:AAN68)","v":1.1583324521780014E-8},1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8]
[]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,null,null,{"$f":"K69+K62","v":72000},{"$f":"L69+L62","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339369,438341.13178022654,439701.93885245983,441067.42330972495,442340.22991332918,443715.09606224106,444996.90283392993,469856.89338971535,509312.53525866242,548769.02724132978,588818.52046884026,629069.64525413839,669722.02501112095,696418.19271581096,737682.63282073231,779256.58719088719,821042.83430479188,863242.87438667018,905659.59402562515,933889.81190434261,977046.49142763298,1020225.3180782979,1099031.3725386248,1178301.4279231827,1258241.1091919905,1283236.5000802614,1323216.1643692192,1363453.8083700833,1403666.2705150456,1444424.9060795023,1422860.7168616627,1413846.3195048515,1419724.1870577056,1424832.0571309628,1430728.444005179,1418931.16716497,1397408.1005438128,1477010.3281898892,1572353.5100128907,1668229.5681498456,1764248.8673174027,1843908.2957125723,1913161.3765114557,1996028.8083022856,2094614.9921179689,2192566.9252299364,2201090.0517687676,2192282.944495711,2172764.8136192928,2235778.0314517361,2314767.2578463396,2366558.1740639778,2445823.7114042966,2509244.8750347137,2560689.2720727217,2626431.3336687023,2708007.4531517318,2782419.1867686789,2886419.8528648624,2974057.3088775952,3050267.3241308411,{"$f":"BX69+BX62","v":3140190.4837146904},3246447.2402169066,3325232.9774798555,3410322.5803175499,3408850.9692377518,3393299.8116580569,3392660.6874463842,3407638.079355055,3384702.039449458,3349845.3993580472,3347965.3197162943,3333204.9508564305,3359512.4950792557,3402350.2531401888,3409465.0997333117,3401653.8905311828,3429017.7299999529,3441148.8548576604,3469040.4645050182,3512927.7556365011,3519406.6212058859,3513799.7627439843,3589295.4600527789,3622454.9449552563,3670016.3237055093,3734598.6528536091,3763161.9537549498,3777566.6442049351,3817079.8294337597,3850372.413800735,3900299.0620748647,3966538.7211632472,4038113.2500751428,4100025.3781956965,4185323.2278866549,4265934.7946892437,4361845.8106387919,4487105.8002089439,4576210.7974475361,4603030.0214316463,4655188.108082369,4699574.8504998479,4818943.7764380835,4968023.9349764995,5043443.2032591198,5145256.4624996977,5270228.8842956396,5389867.9985199813,5513074.4548203591,5608930.9884311175,5633524.9567232691,5679981.735527426,5752079.1227674754,5815334.1808674224,5864945.659530024,6039075.616742095,6139478.9641971542,6267881.7409107462,6419776.8526113825,6565858.5860858737,6624244.8809195347,6733589.5111940876,6771736.3827983644,6756411.5312000308,{"$f":"EJ69+EJ62","v":6766810.1423590863},6698375.4761116756,6684594.1510842247,6720145.8881471027,6637245.0244866833,6624415.8291197671,6632990.6728445506,6566486.9892514739,6550944.9813304618,6586529.0911149811,6506740.9855377441,6491856.1354198065,6502551.1500797505,6433414.2082175855,6419328.8574820207,6454946.5207959283,6370731.3063924536,6358697.7173934486,6367705.1690196823,6301185.3659737343,6285673.0379299019,6321325.4417432807,6241756.8223243328,6227327.944200214,6238314.5580941876,6168454.3125208896,6154064.4967615874,6189752.8343942873,6105730.4811302833,6094173.0417169835,6103455.1994959461,6036220.6616336647,6020401.7452580007,6056127.2165687969,5976783.9202213623,5962827.3764720978,5974100.9999477863,5903495.6504146317,5888800.9317356925,5924564.7433131915,5840740.1566132139,5829675.8156698719,5839227.9829340605,5771257.1201236267,5755130.9593091439,5790934.3246644968,5711822.3133189492,5698354.87144366,5709911.1283203438,5638538.0796644548,5623538.0243827095,5659382.1641441602,5577302.8010483328,5566412.9267981853,5576080.8208088689,5506643.9613607023,5489860.5350080896,5525746.677117411,5446872.0428051855,5433910.8890369143,5445745.615612343,5373581.4542583013,5358275.6357604275,5394205.0156712709,{"$f":"GV69+GV62","v":5310791.1133415243},5300765.5073962258,5310844.4158505322,5241332.9391776556,5224590.3261176543,5260564.1869958779,5181933.1570427343,5169495.9103414975,5181605.1545492215,5108625.6242524562,5093013.6259191399,5129033.2188451327,5045832.4629974375,5036353.3747956166,5046689.4184828326,4976371.9967746884,4959320.1851454787,4995386.769318548,4917005.7116510235,4905110.4380862713,4917490.4588041734,4843670.4356138147,4827751.8538139686,4863866.6967588151,4780884.4503614306,4771970.5920089446,4782559.8816055534,4711411.610951025,4694049.9632498352,4730214.3410251755,4652089.7695941487,4640754.9971291814,4653402.2636400713,4578715.7300582444,4562490.177216365,4598705.3746257359,4517535.1229890371,4508869.6845138241,4519561.0550785679,4446815.6559462734,4428779.5101443902,4465046.8209491884,4387185.4012745777,4376430.1349658128,4389341.3265710734,4313761.344884932,4297228.4526247475,4333549.1797595415,4251020.5498736342,4243295.2149084844,4254380.1271618428,4181491.8567039603,4163508.6740019107,4199884.129792084,4122292.6846327875,4112136.4222571701,4125308.4280445287,4048807.1128065535,4031966.5351742236,4068398.0415559877,3986104.7852834766,3979003.7471903819,3990331.4344628248,3916532.1507137688,{"$f":"JH69+JH62","v":3898237.3013568046},3934726.19009963,3857411.7052529291,3847874.4533771453,3861304.3721437994,3783852.8617751608,3766704.2785453321,3803251.8914768519,3721199.9051101869,3714743.8835603688,3726311.2533667022,3651572.3258199329,3632965.2370064799,3669572.9262399096,3592542.5564746531,3583644.8469802141,3597329.9873126317,3518446.0505557479,3500476.2873670603,3536636.8290017941,3456096.3128351048,3449470.5585924005,3470645.6537553165,3393668.1391360848,3373945.3485050239,3410194.3488860773,3332976.7361485139,3323933.0826611314,3346889.2005384425,3266649.4254628643,3247986.7150511784,3283890.3542966717,3208405.9925505668,3202421.3932265122,3223270.7346181213,3145689.1405074233,3125691.1663675494,3161688.938568315,3091135.3629980721,3082829.5566832107,3105792.6360417958,3024565.3879955984,3005650.8419142091,3041743.944645125,2966532.0491603939,2961314.6888515949,2982157.0554772173,2903600.3836214179,2883343.6019651201,2918909.7931028297,2848058.1129285609,2839981.345057901,2862337.4183178404,2779563.3419501511,2769864.5550914691,2805542.8371569016,2730267.2653451595,2725234.9839300672,2745558.7326803938,2665393.8069542795,2654097.3183074468,2689889.0302766347,2619395.8904357096,2612128.9497189089,{"$f":"LT69+LT62","v":2634525.5834873915},2550723.7978375796,2540627.7532994994,2576534.2508325404,2503121.2196665644,2498594.1726601031,2518857.200193495,2436857.9707517754,2424848.0861501158,2460870.7418301064,2390743.5520233726,2384309.5005833628,2406749.6045817323,2321884.3867664551,2311388.2738530943,2347528.4774286621,2272882.8625104465,2269556.9266661443,2289934.853253956,2207705.6281872815,2195595.790240746,2231854.9488722449,2162101.352755757,2156523.920498353,2179010.5084427567,2093044.966693433,2082146.0097336371,2118525.5482430551,2044204.5314151086,2041768.2733630624,2062177.1843264729,1978861.4124937148,1966340.3120944833,2002841.6732191241,1933469.5550153952,1928773.1595450081,1951309.3527113572,1864205.3897282255,1852900.8509430082,1889525.495592999,1815535.7673087912,1814014.4641017346,1834457.0855486658,1750016.9124182512,1737081.529909112,1773830.937428803,1704848.4287234144,1701058.1958583873,1723647.2267638601,1635365.5019435859,1623652.684426462,1660528.3528597718,1588498.9487286308,1587582.6090060668,1607969.9422048065,1521499.0468136226,1507819.318477991,1544822.7648377621,1476238.2515665493,1473380.0364722114,1496025.2526770129,1406525.1431795799,1394401.3939935789,1431534.1545350011,{"$f":"OF69+OF62","v":1358227.9422731765},1358615.3280622277,1379133.9566795304,1292326.4217269998,1269921.4339973317,1298084.1081218338,1220777.8613053062,1210167.1693215852,1223688.6177133729,1189786.6219353287,1168010.6006589283,1196140.18214546,1115243.1482102124,1107303.5775314709,1118967.0286734074,1087685.0465391993,1064537.4487464798,1092633.0685357174,1015408.0173407196,1005461.4838288795,1018710.1586361312,985149.76497459086,962619.97664330341,990680.74935627147,909845.16384927381,902589.01443111093,913970.68421232945,883042.71703633619,859140.05302410678,887165.0767105096,810020.38312357361,800756.52918648953,813726.06672066858,780511.91711183765,757215.73027297668,785204.08615585323,705652.08786740166,698762.31399465154,709758.21586890472,678746.29106739257,648605.57385450334,668110.45354633662,582601.16524484789,566206.35084214341,570449.68526039692,588513.58789427509,579309.95540290768,598787.01121050399,511469.54074451199,491818.44945348968,489694.75574722432,503746.37364970235,488318.72823417827,502341.89178865857,456173.83152767824,433248.85960955196,429411.38551311818,440123.66316829989,422638.42277091829,434230.46900435776,412919.31377986446,391581.8013914703,386972.1150265414,398521.73794607702,{"$f":"QR69+QR62","v":380428.57255501108},391956.8182021057,372729.21983584209,350508.41562548239,346327.11526219337,356908.01047106943,338886.56261864555,350350.00668325403,329453.40219556651,308833.92640361865,303877.96802424436,315297.64674899442,296668.38711117127,308066.01202014834,289267.60347286338,267771.92097077996,260742.39038091211,269038.59910394368,247998.40094464339,256868.55483700088,235245.68620050672,244118.01611442468,236617.81612401025,245492.32654231245,224061.90743258304,229755.50281561812,205827.15801075893,211130.74263542227,200691.25978823222,205985.0287899274,211654.40081949643,217318.91127344579,193333.69011227196,198988.46041103583,188341.59867531716,193986.60606407168,199245.83653958645,204881.05816371294,181469.99935760815,186714.33930365185,175991.13293214931,181225.5161694868,186836.1727348695,192441.89893394144,168972.85290196521,174568.70091262984,163640.12906639004,169226.07552952564,174425.42162861783,180001.44308308695,157114.88090885585,162299.12047937466,151288.30676533439,156462.44485270538,162013.55047016797,167559.65510602537,144613.99896064069,150150.08371560805,138935.93158243364,142378.60524814774,145539.16723294437,148965.22646730626,124517.32823719729,127653.12874055773,{"$f":"TD69+TD62","v":131054.19335677443},134173.43736027266,137557.79005102633,140933.77207362512,116734.99522237283,120094.20641184539,123171.88720672418,126514.28811902661,129575.2744852943,132900.82553804101,108952.66220754839,111988.53241422786,115288.73415692941,118307.81037657743,121591.06269553522,124865.82528507424,101170.32919272393,104428.08220065731,107404.99785120424,110645.70099660677,113605.6818101556,116829.29467101736,93387.996177899506,96322.498641920625,99520.399974941334,102437.86593637515,105618.57530954591,108790.6733669324,85605.663163075049,88760.507827761452,91635.203216400056,94772.753353985041,97630.268410911522,100750.48274311112,77823.330148250621,80654.997004931181,83749.129916365637,86563.512626777825,89640.205904530754,92708.163704958424,70040.997133426179,73091.452567047891,75862.441806964998,78895.352868976173,81648.911095241303,84664.235634100754,62258.664118601744,64985.996481149188,67974.861878970463,70684.657221707428,73655.830072389697,76618.140657953525,54476.331103777324,57420.885083011046,60086.650907732081,63013.40538816178,65661.484227145818,68570.39616664988,46693.998088952882,49315.465432975951,52197.532528550844,54801.204645587248,57665.32093699868,60520.445497146866,{"$f":"VP69+VP62","v":38911.665074128447},41748.773418546545,44307.766559287469,47126.814890220419,49667.859678014058,52468.804045089666,31129.332059304008,33643.371594999808,36417.077274259143,38913.057936307094,41668.549104789156,44414.916344368794,23346.999044479566,26075.084982504111,28525.723533055752,31235.483448524479,33667.906776711097,36359.295792977318,15564.666029655127,17969.682061425301,20633.430243442497,23020.118207448249,25665.382614339615,28301.388108988172,7782.3330148306895,10399.786536991369,12740.455305886757,15339.311192989,17661.492258667899,20241.704689405666,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,{"$f":"YB69+YB62","v":6.2442455737092604E-9},6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,{"$f":"AAN69+AAN62","v":6.2442455737092604E-9},6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9]
[null,null,null,"Difference",null,null,null,null,null,null,{"$f":"K71-K60","v":0},{"$f":"L71-L60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX71-BX60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-4.1909515857696533E-9,-4.6566128730773926E-9,-4.1909515857696533E-9,-3.7252902984619141E-9,-4.1909515857696533E-9,-4.6566128730773926E-9,-3.7252902984619141E-9,-4.1909515857696533E-9,-4.1909515857696533E-9,0,-3.7252902984619141E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.4505805969238281E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,{"$f":"EJ71-EJ60","v":-9.3132257461547852E-9},-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,0,0,0,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-9.3132257461547852E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,0,0,{"$f":"GV71-GV60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,0,4.1909515857696533E-9,4.6566128730773926E-9,4.6566128730773926E-9,5.1222741603851318E-9,5.5879354476928711E-9,5.5879354476928711E-9,6.0535967350006104E-9,6.0535967350006104E-9,6.5192580223083496E-9,6.9849193096160889E-9,{"$f":"JH71-JH60","v":6.9849193096160889E-9},6.9849193096160889E-9,6.9849193096160889E-9,6.9849193096160889E-9,7.9162418842315674E-9,8.3819031715393066E-9,8.8475644588470459E-9,8.8475644588470459E-9,8.3819031715393066E-9,8.8475644588470459E-9,8.8475644588470459E-9,8.8475644588470459E-9,8.8475644588470459E-9,9.3132257461547852E-9,9.3132257461547852E-9,9.7788870334625244E-9,9.3132257461547852E-9,9.7788870334625244E-9,1.0710209608078003E-8,1.0710209608078003E-8,1.1175870895385742E-8,1.1641532182693481E-8,1.2107193470001221E-8,1.257285475730896E-8,1.3038516044616699E-8,1.3504177331924438E-8,1.3504177331924438E-8,1.3969838619232178E-8,1.3969838619232178E-8,1.4901161193847656E-8,1.5366822481155396E-8,1.5366822481155396E-8,1.5832483768463135E-8,1.6298145055770874E-8,1.6298145055770874E-8,1.6763806343078613E-8,1.6763806343078613E-8,1.7229467630386353E-8,1.7695128917694092E-8,1.7695128917694092E-8,1.862645149230957E-8,1.862645149230957E-8,1.909211277961731E-8,1.9557774066925049E-8,1.9557774066925049E-8,2.0489096641540527E-8,2.0023435354232788E-8,2.0489096641540527E-8,2.0489096641540527E-8,2.0954757928848267E-8,2.0954757928848267E-8,2.1420419216156006E-8,2.1420419216156006E-8,2.1886080503463745E-8,2.1886080503463745E-8,2.1886080503463745E-8,2.1886080503463745E-8,2.2817403078079224E-8,2.2817403078079224E-8,2.3283064365386963E-8,2.3748725652694702E-8,2.4214386940002441E-8,2.4214386940002441E-8,2.4214386940002441E-8,{"$f":"LT71-LT60","v":2.4214386940002441E-8},2.4680048227310181E-8,2.514570951461792E-8,2.514570951461792E-8,2.5611370801925659E-8,2.6077032089233398E-8,2.5611370801925659E-8,2.6077032089233398E-8,2.6077032089233398E-8,2.6542693376541138E-8,2.7008354663848877E-8,2.7008354663848877E-8,2.7474015951156616E-8,2.7939677238464355E-8,2.8405338525772095E-8,2.8870999813079834E-8,2.8405338525772095E-8,2.8870999813079834E-8,2.8870999813079834E-8,2.8870999813079834E-8,2.9336661100387573E-8,2.9802322387695313E-8,2.9336661100387573E-8,2.9802322387695313E-8,2.9802322387695313E-8,3.0500814318656921E-8,3.0733644962310791E-8,3.0733644962310791E-8,3.119930624961853E-8,3.14321368932724E-8,3.14321368932724E-8,3.1897798180580139E-8,3.2363459467887878E-8,3.2363459467887878E-8,3.2596290111541748E-8,3.3061951398849487E-8,3.3061951398849487E-8,3.3294782042503357E-8,3.3760443329811096E-8,3.3993273973464966E-8,3.3993273973464966E-8,3.3993273973464966E-8,3.3993273973464966E-8,3.4226104617118835E-8,3.4458935260772705E-8,3.4691765904426575E-8,3.4924596548080444E-8,3.5157427191734314E-8,3.5623088479042053E-8,3.5855919122695923E-8,3.6088749766349792E-8,3.6088749766349792E-8,3.6088749766349792E-8,3.6321580410003662E-8,3.6554411053657532E-8,3.6787241697311401E-8,3.7252902984619141E-8,3.748573362827301E-8,3.771856427192688E-8,3.771856427192688E-8,3.771856427192688E-8,3.795139491558075E-8,3.8417056202888489E-8,3.8649886846542358E-8,{"$f":"OF71-OF60","v":3.9115548133850098E-8},3.9348378777503967E-8,3.9581209421157837E-8,3.9581209421157837E-8,3.9115548133850098E-8,3.8882717490196228E-8,3.8417056202888489E-8,3.795139491558075E-8,3.795139491558075E-8,3.748573362827301E-8,3.7020072340965271E-8,3.6787241697311401E-8,3.6554411053657532E-8,3.6554411053657532E-8,3.6088749766349792E-8,3.5855919122695923E-8,3.5623088479042053E-8,3.5157427191734314E-8,3.480818122625351E-8,3.434251993894577E-8,3.4109689295291901E-8,3.3876858651638031E-8,3.3644028007984161E-8,3.3294782042503357E-8,3.2945536077022552E-8,3.2596290111541748E-8,3.2247044146060944E-8,3.1897798180580139E-8,3.166496753692627E-8,3.1315721571445465E-8,3.119930624961853E-8,3.0733644962310791E-8,3.0384398996829987E-8,3.0151568353176117E-8,2.9802322387695313E-8,2.9336661100387573E-8,2.9103830456733704E-8,2.8754584491252899E-8,2.852175384759903E-8,2.8172507882118225E-8,2.7590431272983551E-8,2.7706846594810486E-8,2.7939677238464355E-8,2.805609256029129E-8,2.828892320394516E-8,2.8405338525772095E-8,2.8638169169425964E-8,2.8870999813079834E-8,2.9045622795820236E-8,2.9103830456733704E-8,2.9162038117647171E-8,2.9220245778560638E-8,2.9278453439474106E-8,2.9336661100387573E-8,2.9394868761301041E-8,2.9685907065868378E-8,3.0035153031349182E-8,3.0384398996829987E-8,3.0617229640483856E-8,3.0966475605964661E-8,3.1315721571445465E-8,3.1548552215099335E-8,3.1897798180580139E-8,3.2188836485147476E-8,{"$f":"QR71-QR60","v":3.2538082450628281E-8},3.2829120755195618E-8,3.3178366720676422E-8,3.3527612686157227E-8,3.3818650990724564E-8,3.4109689295291901E-8,3.4400727599859238E-8,3.4749973565340042E-8,3.5041011869907379E-8,3.5332050174474716E-8,3.5681296139955521E-8,3.6030542105436325E-8,3.6321580410003662E-8,3.6612618714570999E-8,3.6961864680051804E-8,3.7252902984619141E-8,3.7282006815075874E-8,3.7252902984619141E-8,3.7223799154162407E-8,3.7223799154162407E-8,3.716559149324894E-8,3.716559149324894E-8,3.716559149324894E-8,3.7136487662792206E-8,3.7078280001878738E-8,3.7136487662792206E-8,3.716559149324894E-8,3.7194695323705673E-8,3.7223799154162407E-8,3.7252902984619141E-8,3.7311110645532608E-8,3.7340214475989342E-8,3.7398422136902809E-8,3.7427525967359543E-8,3.748573362827301E-8,3.7543941289186478E-8,3.7573045119643211E-8,3.7602148950099945E-8,3.7631252780556679E-8,3.7660356611013412E-8,3.771856427192688E-8,3.7747668102383614E-8,3.7805875763297081E-8,3.7834979593753815E-8,3.7893187254667282E-8,3.7922291085124016E-8,3.795139491558075E-8,3.8009602576494217E-8,3.8009602576494217E-8,3.8067810237407684E-8,3.8067810237407684E-8,3.8126017898321152E-8,3.8126017898321152E-8,3.8155121728777885E-8,3.8213329389691353E-8,3.8242433220148087E-8,3.827153705060482E-8,3.8300640881061554E-8,3.8358848541975021E-8,3.8184225559234619E-8,3.8038706406950951E-8,3.7864083424210548E-8,3.7704012356698513E-8,3.7543941289186478E-8,{"$f":"TD71-TD60","v":3.7398422136902809E-8},3.7194695323705673E-8,3.7049176171422005E-8,3.6903657019138336E-8,3.6743585951626301E-8,3.6598066799342632E-8,3.6437995731830597E-8,3.6292476579546928E-8,3.6132405512034893E-8,3.5972334444522858E-8,3.5797711461782455E-8,3.5652192309498787E-8,3.5492121241986752E-8,3.5332050174474716E-8,3.5171979106962681E-8,3.5011908039450645E-8,3.4837285056710243E-8,3.4691765904426575E-8,3.4531694836914539E-8,3.4371623769402504E-8,3.4226104617118835E-8,3.40660335496068E-8,3.3905962482094765E-8,3.3760443329811096E-8,3.3614924177527428E-8,3.3454853110015392E-8,3.3294782042503357E-8,3.3120159059762955E-8,3.2945536077022552E-8,3.2785465009510517E-8,3.2639945857226849E-8,3.2479874789714813E-8,3.2319803722202778E-8,3.2174284569919109E-8,3.2014213502407074E-8,3.1868694350123405E-8,3.170862328261137E-8,3.1548552215099335E-8,3.1388481147587299E-8,3.1228410080075264E-8,3.1068339012563229E-8,3.092281986027956E-8,3.0762748792767525E-8,3.0602677725255489E-8,3.0457158572971821E-8,3.0297087505459785E-8,3.013701643794775E-8,2.9976945370435715E-8,2.9816874302923679E-8,2.9656803235411644E-8,2.9511284083127975E-8,2.935121301561594E-8,2.9212969820946455E-8,2.9060174711048603E-8,2.8900103643536568E-8,2.8747308533638716E-8,2.8594513423740864E-8,2.8434442356228828E-8,2.8274371288716793E-8,2.8114300221204758E-8,2.7961505111306906E-8,2.7794158086180687E-8,2.7641362976282835E-8,2.74812919087708E-8,{"$f":"VP71-VP60","v":2.7335772756487131E-8},2.7168425731360912E-8,2.701563062146306E-8,2.6862835511565208E-8,2.6702764444053173E-8,2.6549969334155321E-8,2.6393536245450377E-8,2.6237103156745434E-8,2.6084308046847582E-8,2.5924236979335546E-8,2.5764165911823511E-8,2.5604094844311476E-8,2.5447661755606532E-8,2.5291228666901588E-8,2.5134795578196645E-8,2.4974724510684609E-8,2.4818291421979666E-8,2.465822035446763E-8,2.4505425244569778E-8,2.4345354177057743E-8,2.4188921088352799E-8,2.4032487999647856E-8,2.3876054910942912E-8,2.3719621822237968E-8,2.3564098228234798E-8,2.3404936655424535E-8,2.3246684577316046E-8,2.3090251488611102E-8,2.2930180421099067E-8,2.2770109353587031E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,{"$f":"YB71-YB60","v":2.2615150205621969E-8},2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,{"$f":"AAN71-AAN60","v":2.2615150205621969E-8},2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8,2.2615150205621969E-8]
[null,null,null,"Test",null,null,null,{"$f":"AND(K73:ABZ73)","v":true},null,null,{"$f":"ROUND(K72,0)=0","v":true},{"$f":"ROUND(L72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BX72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(EJ72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(GV72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(JH72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(LT72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(OF72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(QR72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(TD72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(VP72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(YB72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(AAN72,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Consolidation A","index":7,"n_rows":98,"n_cols":68,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timeline"]
[null,null,"Time Period"]
[null,null,"Start of period"]
[null,null,"End of period"]
[null,null,"Year",null,null,null,{"$f":"'Consolidation M'!K6","v":2025},{"$f":"G6+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086]
[]
[null,"Depreciation"]
[null,null,"Straight Line Depreciation",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!9:9)","v":6262.0161682889529},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!9:9)","v":12524.032336577902},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!9:9)","v":29032.826726095347},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!9:9)","v":51064.423206856496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!9:9)","v":72392.277379908177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!9:9)","v":88346.247364905372},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!9:9)","v":120589.04621404638},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!9:9)","v":126551.00552136527},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!9:9)","v":146151.52921908055},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!9:9)","v":184368.62509344635},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!9:9)","v":232329.97299001666},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!9:9)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!9:9)","v":262633.64798840909},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!9:9)","v":247865.0488167661},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!9:9)","v":242220.25161272686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!9:9)","v":235668.19304186536},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!9:9)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!9:9)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!9:9)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!9:9)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!9:9)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!9:9)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!9:9)","v":214996.58019541111},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!9:9)","v":204911.18428427342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!9:9)","v":204911.18428427342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!9:9)","v":167406.1085864128},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!9:9)","v":107432.28167932655},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!9:9)","v":83031.739898327563},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!9:9)","v":74165.739349960291},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!9:9)","v":36037.671347742835},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!9:9)","v":24507.604990627184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!9:9)","v":24507.604990627184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!9:9)","v":18545.64568330831},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!9:9)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!9:9)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!9:9)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!9:9)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!9:9)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!9:9)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!9:9)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!9:9)","v":10376.444019765921},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!9:9)","v":0}]
[null,null,"Economic Depreciation",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!10:10)","v":-1035.3682485854952},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!10:10)","v":-2022.8653540808009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!10:10)","v":-7072.8260124444496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!10:10)","v":-1768.7433305584127},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!10:10)","v":-3107.9322035199148},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!10:10)","v":4364.2402292029001},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!10:10)","v":23817.868100316991},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!10:10)","v":27148.062228647206},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!10:10)","v":38579.491488692496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!10:10)","v":58525.383559892769},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!10:10)","v":80698.306651285297},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!10:10)","v":103759.94132374429},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!10:10)","v":110275.53285900186},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!10:10)","v":119781.83365556717},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!10:10)","v":130094.13242688996},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!10:10)","v":143767.63134362915},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!10:10)","v":153620.35699494253},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!10:10)","v":166791.93713495784},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!10:10)","v":181073.20860764038},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!10:10)","v":199104.06578804716},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!10:10)","v":213558.73561672174},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!10:10)","v":231775.03646301388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!10:10)","v":248156.85061772604},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!10:10)","v":250213.74182063469},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!10:10)","v":260435.27166843638},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!10:10)","v":273302.6311425278},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!10:10)","v":287479.16681905097},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!10:10)","v":315856.77990910644},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!10:10)","v":341671.43134525104},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!10:10)","v":372171.37057779392},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!10:10)","v":405269.24284480629},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!10:10)","v":443767.70334445545},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!10:10)","v":401736.20677467692},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!10:10)","v":375378.38162770501},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!10:10)","v":403010.17747615796},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!10:10)","v":340978.33103602828},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!10:10)","v":192193.2916731759},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!10:10)","v":149745.72437138759},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!10:10)","v":142884.12788466387},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!10:10)","v":73746.072305721304},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!10:10)","v":47639.715869391228},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!10:10)","v":51498.415818869762},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!10:10)","v":32852.843111770992},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!10:10)","v":24160.111275436386},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!10:10)","v":25803.36115092921},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!10:10)","v":27951.599602698465},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!10:10)","v":30368.632218920073},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!10:10)","v":33389.91382746186},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!10:10)","v":36196.425927714547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!10:10)","v":39658.533071300859},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!10:10)","v":28486.086712908334},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!10:10)","v":0}]
[null,null,{"$f":"IF(E11,C9,C10)","v":"Economic Depreciation"},null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!11:11)","v":6262.0161682889529},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!11:11)","v":12524.032336577902},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!11:11)","v":29032.826726095347},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!11:11)","v":51064.423206856496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!11:11)","v":72392.277379908177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!11:11)","v":88346.247364905372},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!11:11)","v":120589.04621404638},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!11:11)","v":126551.00552136527},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!11:11)","v":146151.52921908055},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!11:11)","v":184368.62509344635},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!11:11)","v":232329.97299001666},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!11:11)","v":265022.88810233382},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!11:11)","v":262633.64798840909},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!11:11)","v":247865.0488167661},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!11:11)","v":242220.25161272686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!11:11)","v":235668.19304186536},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!11:11)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!11:11)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!11:11)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!11:11)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!11:11)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!11:11)","v":229116.1344710039},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!11:11)","v":214996.58019541111},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!11:11)","v":204911.18428427342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!11:11)","v":204911.18428427342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!11:11)","v":167406.1085864128},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!11:11)","v":107432.28167932655},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!11:11)","v":83031.739898327563},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!11:11)","v":74165.739349960291},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!11:11)","v":36037.671347742835},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!11:11)","v":24507.604990627184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!11:11)","v":24507.604990627184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!11:11)","v":18545.64568330831},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!11:11)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!11:11)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!11:11)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!11:11)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!11:11)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!11:11)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!11:11)","v":15564.666029648877},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!11:11)","v":10376.444019765921},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!11:11)","v":0}]
[]
[null,"Profit and Loss"]
[null,null,"Revenues ",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!14:14)","v":17933.274117360765},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!14:14)","v":36181.128853628914},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!14:14)","v":82377.817070668942},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!14:14)","v":143338.22991585801},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!14:14)","v":199284.00248532195},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!14:14)","v":248859.57817730957},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!14:14)","v":354205.17241594836},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!14:14)","v":374153.9091557826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!14:14)","v":430031.11668800388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!14:14)","v":530098.09286818246},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!14:14)","v":688331.57139556576},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!14:14)","v":834853.64736565284},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!14:14)","v":836876.14388900052},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!14:14)","v":841314.19917562907},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!14:14)","v":845893.80133511301},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!14:14)","v":852943.21396797511},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!14:14)","v":855488.73278322513},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!14:14)","v":860509.83396981622},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!14:14)","v":865684.03021403623},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!14:14)","v":873395.2102111493},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!14:14)","v":876504.30591504392},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!14:14)","v":882156.93601087248},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!14:14)","v":884025.42754939594},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!14:14)","v":867959.32672728237},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!14:14)","v":862222.56148746912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!14:14)","v":852843.26802197285},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!14:14)","v":843971.01047663076},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!14:14)","v":853632.08177261334},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!14:14)","v":858821.43684714497},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!14:14)","v":866517.64257016766},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!14:14)","v":874400.62179806246},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!14:14)","v":884884.42684450897},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!14:14)","v":795564.41645916936},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!14:14)","v":733019.40181394934},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!14:14)","v":736712.22769744904},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!14:14)","v":617018.17223207827},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!14:14)","v":402295.24335392436},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!14:14)","v":329584.76092200028},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!14:14)","v":299945.61668430956},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!14:14)","v":174293.54199020131},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!14:14)","v":139035.96784567385},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!14:14)","v":139311.56030636263},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!14:14)","v":112904.56397720681},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!14:14)","v":99903.305777835631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!14:14)","v":99333.581148294004},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!14:14)","v":99038.004545153555},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!14:14)","v":98743.307458560404},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!14:14)","v":98719.51512940957},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!14:14)","v":98156.54137445995},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!14:14)","v":97864.467166119852},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!14:14)","v":64991.980150593474},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!14:14)","v":0}]
[null,null,"Less: Operating Expense",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!15:15)","v":3631.2030468380617},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!15:15)","v":7413.6347766409526},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!15:15)","v":15547.418266508035},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!15:15)","v":23467.237093066364},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!15:15)","v":32499.649703305571},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!15:15)","v":41013.865943175224},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!15:15)","v":59976.806740871514},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!15:15)","v":63699.508143623032},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!15:15)","v":76291.780974975802},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!15:15)","v":96653.869245417765},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!15:15)","v":125930.42837792165},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!15:15)","v":156533.23036254087},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!15:15)","v":160097.36551670177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!15:15)","v":163745.78749035322},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!15:15)","v":167480.57214337721},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!15:15)","v":171303.84855655819},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!15:15)","v":175217.80044711218},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!15:15)","v":179224.66762305994},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!15:15)","v":183326.74747753682},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!15:15)","v":187526.39652416369},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!15:15)","v":191826.03197463541},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!15:15)","v":196228.13335971619},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!15:15)","v":200139.39192806411},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!15:15)","v":201159.60388537677},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!15:15)","v":204642.07605192799},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!15:15)","v":203174.7090121627},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!15:15)","v":201635.4306467745},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!15:15)","v":206343.47224785201},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!15:15)","v":211165.93467059536},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!15:15)","v":216105.71413112714},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!15:15)","v":221165.78300388317},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!15:15)","v":226349.19189179837},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!15:15)","v":213355.83700419727},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!15:15)","v":204977.98875294824},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!15:15)","v":209586.91644716379},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!15:15)","v":180886.58204660405},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!15:15)","v":133512.8460286168},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!15:15)","v":114469.82113516062},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!15:15)","v":102406.05437983843},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!15:15)","v":53982.886333937502},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!15:15)","v":49542.575532418974},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!15:15)","v":50533.427043067386},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!15:15)","v":47245.833430047795},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!15:15)","v":46020.245927716547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!15:15)","v":46940.650846270895},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!15:15)","v":47879.463863196361},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!15:15)","v":48837.05314046031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!15:15)","v":49813.794203269543},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!15:15)","v":50810.070087334963},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!15:15)","v":51826.271489081715},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!15:15)","v":35125.423911677237},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!15:15)","v":0}]
[null,null,"EBITDA",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!16:16)","v":14302.071070522703},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!16:16)","v":28767.494076987965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!16:16)","v":66830.398804160912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!16:16)","v":119870.99282279162},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!16:16)","v":166784.35278201642},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!16:16)","v":207845.71223413435},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!16:16)","v":294228.3656750769},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!16:16)","v":310454.40101215959},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!16:16)","v":353739.33571302809},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!16:16)","v":433444.22362276469},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!16:16)","v":562401.14301764418},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!16:16)","v":678320.41700311203},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!16:16)","v":676778.77837229869},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!16:16)","v":677568.41168527585},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!16:16)","v":678413.22919173609},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!16:16)","v":681639.36541141686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!16:16)","v":680270.93233611307},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!16:16)","v":681285.16634675628},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!16:16)","v":682357.28273649944},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!16:16)","v":685868.81368698564},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!16:16)","v":684678.2739404086},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!16:16)","v":685928.80265115621},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!16:16)","v":683886.03562133177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!16:16)","v":666799.72284190578},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!16:16)","v":657580.48543554102},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!16:16)","v":649668.55900981009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!16:16)","v":642335.57982985629},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!16:16)","v":647288.60952476133},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!16:16)","v":647655.50217654952},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!16:16)","v":650411.92843904055},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!16:16)","v":653234.83879417926},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!16:16)","v":658535.23495271057},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!16:16)","v":582208.57945497229},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!16:16)","v":528041.41306100122},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!16:16)","v":527125.31125028548},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!16:16)","v":436131.5901854742},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!16:16)","v":268782.39732530754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!16:16)","v":215114.93978683962},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!16:16)","v":197539.56230447112},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!16:16)","v":120310.65565626376},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!16:16)","v":89493.392313254837},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!16:16)","v":88778.13326329524},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!16:16)","v":65658.730547159023},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!16:16)","v":53883.059850119083},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!16:16)","v":52392.930302023109},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!16:16)","v":51158.540681957202},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!16:16)","v":49906.254318100095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!16:16)","v":48905.720926140028},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!16:16)","v":47346.471287124979},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!16:16)","v":46038.195677038137},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!16:16)","v":29866.556238916241},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!16:16)","v":0}]
[null,null,"Less: Depreciation Expense",null,null,null,{"$f":"G11","v":6262.0161682889529},{"$f":"H11","v":12524.032336577902},29032.826726095347,51064.423206856496,72392.277379908177,88346.247364905372,120589.04621404638,126551.00552136527,146151.52921908055,184368.62509344635,232329.97299001666,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,265022.88810233382,262633.64798840909,247865.0488167661,242220.25161272686,235668.19304186536,229116.1344710039,229116.1344710039,229116.1344710039,229116.1344710039,229116.1344710039,229116.1344710039,214996.58019541111,204911.18428427342,204911.18428427342,167406.1085864128,107432.28167932655,83031.739898327563,74165.739349960291,36037.671347742835,24507.604990627184,24507.604990627184,18545.64568330831,15564.666029648877,15564.666029648877,15564.666029648877,15564.666029648877,15564.666029648877,15564.666029648877,15564.666029648877,10376.444019765921,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT  ",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!18:18)","v":8040.05490223375},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!18:18)","v":16243.461740410061},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!18:18)","v":37797.572078065561},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!18:18)","v":68806.569615935136},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!18:18)","v":94392.075402108225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!18:18)","v":119499.46486922895},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!18:18)","v":173639.31946103054},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!18:18)","v":183903.3954907943},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!18:18)","v":207587.80649394752},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!18:18)","v":249075.59852931841},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!18:18)","v":330071.17002762749},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!18:18)","v":413297.52890077821},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!18:18)","v":411755.89026996482},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!18:18)","v":412545.52358294203},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!18:18)","v":413390.34108940209},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!18:18)","v":416616.47730908304},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!18:18)","v":415248.04423377925},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!18:18)","v":416262.2782444224},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!18:18)","v":417334.39463416545},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!18:18)","v":420845.9255846517},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!18:18)","v":419655.38583807478},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!18:18)","v":420905.91454882233},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!18:18)","v":421252.38763292256},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!18:18)","v":418934.67402513965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!18:18)","v":415360.23382281413},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!18:18)","v":414000.36596794473},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!18:18)","v":413219.44535885233},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!18:18)","v":418172.47505375737},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!18:18)","v":418539.36770554562},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!18:18)","v":421295.79396803677},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!18:18)","v":424118.70432317536},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!18:18)","v":429419.10048170667},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!18:18)","v":367211.99925956107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!18:18)","v":323130.22877672774},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!18:18)","v":322214.12696601194},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!18:18)","v":268725.4815990614},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!18:18)","v":161350.11564598102},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!18:18)","v":132083.19988851208},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!18:18)","v":123373.8229545108},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!18:18)","v":84272.984308520943},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!18:18)","v":64985.787322627672},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!18:18)","v":64270.528272668053},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!18:18)","v":47113.084863850687},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!18:18)","v":38318.393820470199},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!18:18)","v":36828.264272374232},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!18:18)","v":35593.874652308317},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!18:18)","v":34341.58828845121},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!18:18)","v":33341.05489649115},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!18:18)","v":31781.805257476099},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!18:18)","v":30473.529647389259},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!18:18)","v":19490.11221915032},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!18:18)","v":0}]
[null,null,"Less: Interest",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!19:19)","v":5883.566093845061},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!19:19)","v":11404.962248268095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!19:19)","v":21772.501872393506},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!19:19)","v":39867.010912730824},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!19:19)","v":51002.248772696708},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!19:19)","v":61734.664617774128},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!19:19)","v":98238.515387387903},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!19:19)","v":98959.774699368398},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!19:19)","v":102559.18902949718},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!19:19)","v":135468.36141254366},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!19:19)","v":158115.65100303295},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!19:19)","v":188519.9393770243},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!19:19)","v":177493.57853298826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!19:19)","v":166042.23570037371},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!19:19)","v":154115.8623182521},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!19:19)","v":141841.80276975789},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!19:19)","v":130588.80851276872},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!19:19)","v":119491.86527603673},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!19:19)","v":107923.67706302323},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!19:19)","v":95835.948256451695},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!19:19)","v":83234.914851123176},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!19:19)","v":70594.395927200239},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!19:19)","v":58065.854733978675},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!19:19)","v":48185.892022546665},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!19:19)","v":38463.456762505193},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!19:19)","v":28374.663967511031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!19:19)","v":21058.074358069403},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!19:19)","v":16032.341951767989},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!19:19)","v":10755.466005031027},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!19:19)","v":6784.5804491587887},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!19:19)","v":3149.3703450903408},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!19:19)","v":900.78434314801586},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!19:19)","v":182.36467338602199},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!19:19)","v":-1.7174755802178341E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!19:19)","v":-1.7868615936586348E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!19:19)","v":-1.5251602252963271E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!19:19)","v":-9.2158756550038324E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!19:19)","v":-4.8045132925777116E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!19:19)","v":-4.9986156295978507E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!19:19)","v":-3.9150946991802801E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!19:19)","v":-2.5363085552659013E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!19:19)","v":-2.6387754208986433E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!19:19)","v":-2.1128980671053311E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!19:19)","v":-1.5531255906028164E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!19:19)","v":-1.6158718644631702E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!19:19)","v":-1.6811530877874825E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!19:19)","v":-1.7490716725340968E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!19:19)","v":-1.8197341681044742E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!19:19)","v":-1.8932514284958949E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!19:19)","v":-1.9697387862071289E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!19:19)","v":-2.0493162331698968E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!19:19)","v":0}]
[null,null,"EBT",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!20:20)","v":2156.488808388689},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!20:20)","v":4838.4994921419657},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!20:20)","v":16025.070205672058},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!20:20)","v":28939.558703204308},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!20:20)","v":43389.826629411502},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!20:20)","v":57764.800251454835},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!20:20)","v":75400.804073642634},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!20:20)","v":84943.620791425899},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!20:20)","v":105028.61746445033},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!20:20)","v":113607.23711677475},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!20:20)","v":171955.51902459454},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!20:20)","v":224777.58952375394},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!20:20)","v":234262.31173697655},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!20:20)","v":246503.28788256826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!20:20)","v":259274.47877115},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!20:20)","v":274774.67453932523},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!20:20)","v":284659.23572101054},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!20:20)","v":296770.41296838573},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!20:20)","v":309410.71757114236},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!20:20)","v":325009.97732820001},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!20:20)","v":336420.47098695161},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!20:20)","v":350311.518621622},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!20:20)","v":363186.53289894393},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!20:20)","v":370748.78200259304},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!20:20)","v":376896.77706030884},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!20:20)","v":385625.70200043375},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!20:20)","v":392161.37100078294},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!20:20)","v":402140.1331019894},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!20:20)","v":407783.9017005146},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!20:20)","v":414511.21351887792},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!20:20)","v":420969.33397808496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!20:20)","v":428518.31613855873},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!20:20)","v":367029.63458617503},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!20:20)","v":323130.22877672786},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!20:20)","v":322214.12696601212},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!20:20)","v":268725.48159906152},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!20:20)","v":161350.11564598107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!20:20)","v":132083.19988851211},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!20:20)","v":123373.82295451085},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!20:20)","v":84272.984308520972},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!20:20)","v":64985.787322627686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!20:20)","v":64270.528272668082},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!20:20)","v":47113.084863850709},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!20:20)","v":38318.393820470214},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!20:20)","v":36828.264272374247},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!20:20)","v":35593.874652308332},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!20:20)","v":34341.588288451232},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!20:20)","v":33341.054896491172},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!20:20)","v":31781.80525747612},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!20:20)","v":30473.529647389281},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!20:20)","v":19490.112219150342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!20:20)","v":0}]
[null,null,"Less: Taxes",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!21:21)","v":0}]
[null,null,"Net Earnings",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!23:23)","v":8497.6205886152547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!23:23)","v":28062.117010013608},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!23:23)","v":45658.771960676691},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!23:23)","v":39973.493275586174},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!23:23)","v":59996.328630709533},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!23:23)","v":101835.56081649737},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!23:23)","v":78811.548141827647},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!23:23)","v":99842.399514557124},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!23:23)","v":137945.76834285713},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!23:23)","v":166414.37202695053},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!23:23)","v":233742.23340252051},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!23:23)","v":224777.58952375394},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!23:23)","v":234262.31173697655},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!23:23)","v":246503.28788256826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!23:23)","v":259274.47877115},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!23:23)","v":274774.67453932523},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!23:23)","v":284659.23572101054},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!23:23)","v":296770.41296838573},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!23:23)","v":309410.71757114236},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!23:23)","v":325009.97732820001},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!23:23)","v":336420.47098695161},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!23:23)","v":350311.518621622},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!23:23)","v":363186.53289894393},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!23:23)","v":370748.78200259304},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!23:23)","v":376896.77706030884},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!23:23)","v":385625.70200043375},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!23:23)","v":392161.37100078294},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!23:23)","v":402140.1331019894},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!23:23)","v":407783.9017005146},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!23:23)","v":414511.21351887792},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!23:23)","v":420969.33397808496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!23:23)","v":428518.31613855873},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!23:23)","v":367029.63458617503},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!23:23)","v":323130.22877672786},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!23:23)","v":322214.12696601212},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!23:23)","v":268725.48159906152},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!23:23)","v":161350.11564598107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!23:23)","v":132083.19988851211},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!23:23)","v":123373.82295451085},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!23:23)","v":84272.984308520972},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!23:23)","v":64985.787322627686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!23:23)","v":64270.528272668082},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!23:23)","v":47113.084863850709},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!23:23)","v":38318.393820470214},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!23:23)","v":36828.264272374247},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!23:23)","v":35593.874652308332},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!23:23)","v":34341.588288451232},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!23:23)","v":33341.054896491172},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!23:23)","v":31781.80525747612},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!23:23)","v":30473.529647389281},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!23:23)","v":19490.112219150342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!23:23)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!23:23)","v":0}]
[]
[null,"Cash Flow Statement"]
[null,null,"Operating Cash Flow"]
[null,null,null,"Revenues",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!27:27)","v":17933.274117360765},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!27:27)","v":36181.128853628914},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!27:27)","v":82377.817070668942},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!27:27)","v":143338.22991585801},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!27:27)","v":199284.00248532195},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!27:27)","v":248859.57817730957},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!27:27)","v":354205.17241594836},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!27:27)","v":374153.9091557826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!27:27)","v":430031.11668800388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!27:27)","v":530098.09286818246},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!27:27)","v":688331.57139556576},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!27:27)","v":834853.64736565284},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!27:27)","v":836876.14388900052},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!27:27)","v":841314.19917562907},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!27:27)","v":845893.80133511301},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!27:27)","v":852943.21396797511},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!27:27)","v":855488.73278322513},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!27:27)","v":860509.83396981622},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!27:27)","v":865684.03021403623},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!27:27)","v":873395.2102111493},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!27:27)","v":876504.30591504392},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!27:27)","v":882156.93601087248},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!27:27)","v":884025.42754939594},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!27:27)","v":867959.32672728237},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!27:27)","v":862222.56148746912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!27:27)","v":852843.26802197285},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!27:27)","v":843971.01047663076},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!27:27)","v":853632.08177261334},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!27:27)","v":858821.43684714497},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!27:27)","v":866517.64257016766},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!27:27)","v":874400.62179806246},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!27:27)","v":884884.42684450897},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!27:27)","v":795564.41645916936},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!27:27)","v":733019.40181394934},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!27:27)","v":736712.22769744904},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!27:27)","v":617018.17223207827},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!27:27)","v":402295.24335392436},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!27:27)","v":329584.76092200028},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!27:27)","v":299945.61668430956},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!27:27)","v":174293.54199020131},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!27:27)","v":139035.96784567385},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!27:27)","v":139311.56030636263},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!27:27)","v":112904.56397720681},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!27:27)","v":99903.305777835631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!27:27)","v":99333.581148294004},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!27:27)","v":99038.004545153555},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!27:27)","v":98743.307458560404},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!27:27)","v":98719.51512940957},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!27:27)","v":98156.54137445995},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!27:27)","v":97864.467166119852},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!27:27)","v":64991.980150593474},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!27:27)","v":0}]
[null,null,null,"Operating Expenses",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!28:28)","v":3631.2030468380617},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!28:28)","v":7413.6347766409526},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!28:28)","v":15547.418266508035},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!28:28)","v":23467.237093066364},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!28:28)","v":32499.649703305571},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!28:28)","v":41013.865943175224},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!28:28)","v":59976.806740871514},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!28:28)","v":63699.508143623032},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!28:28)","v":76291.780974975802},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!28:28)","v":96653.869245417765},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!28:28)","v":125930.42837792165},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!28:28)","v":156533.23036254087},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!28:28)","v":160097.36551670177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!28:28)","v":163745.78749035322},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!28:28)","v":167480.57214337721},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!28:28)","v":171303.84855655819},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!28:28)","v":175217.80044711218},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!28:28)","v":179224.66762305994},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!28:28)","v":183326.74747753682},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!28:28)","v":187526.39652416369},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!28:28)","v":191826.03197463541},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!28:28)","v":196228.13335971619},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!28:28)","v":200139.39192806411},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!28:28)","v":201159.60388537677},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!28:28)","v":204642.07605192799},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!28:28)","v":203174.7090121627},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!28:28)","v":201635.4306467745},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!28:28)","v":206343.47224785201},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!28:28)","v":211165.93467059536},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!28:28)","v":216105.71413112714},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!28:28)","v":221165.78300388317},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!28:28)","v":226349.19189179837},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!28:28)","v":213355.83700419727},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!28:28)","v":204977.98875294824},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!28:28)","v":209586.91644716379},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!28:28)","v":180886.58204660405},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!28:28)","v":133512.8460286168},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!28:28)","v":114469.82113516062},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!28:28)","v":102406.05437983843},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!28:28)","v":53982.886333937502},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!28:28)","v":49542.575532418974},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!28:28)","v":50533.427043067386},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!28:28)","v":47245.833430047795},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!28:28)","v":46020.245927716547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!28:28)","v":46940.650846270895},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!28:28)","v":47879.463863196361},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!28:28)","v":48837.05314046031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!28:28)","v":49813.794203269543},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!28:28)","v":50810.070087334963},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!28:28)","v":51826.271489081715},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!28:28)","v":35125.423911677237},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!28:28)","v":0}]
[null,null,null,"EBITDA",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!29:29)","v":14302.071070522703},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!29:29)","v":28767.494076987965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!29:29)","v":66830.398804160912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!29:29)","v":119870.99282279162},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!29:29)","v":166784.35278201642},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!29:29)","v":207845.71223413435},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!29:29)","v":294228.3656750769},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!29:29)","v":310454.40101215959},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!29:29)","v":353739.33571302809},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!29:29)","v":433444.22362276469},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!29:29)","v":562401.14301764418},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!29:29)","v":678320.41700311203},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!29:29)","v":676778.77837229869},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!29:29)","v":677568.41168527585},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!29:29)","v":678413.22919173609},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!29:29)","v":681639.36541141686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!29:29)","v":680270.93233611307},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!29:29)","v":681285.16634675628},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!29:29)","v":682357.28273649944},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!29:29)","v":685868.81368698564},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!29:29)","v":684678.2739404086},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!29:29)","v":685928.80265115621},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!29:29)","v":683886.03562133177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!29:29)","v":666799.72284190578},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!29:29)","v":657580.48543554102},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!29:29)","v":649668.55900981009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!29:29)","v":642335.57982985629},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!29:29)","v":647288.60952476133},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!29:29)","v":647655.50217654952},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!29:29)","v":650411.92843904055},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!29:29)","v":653234.83879417926},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!29:29)","v":658535.23495271057},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!29:29)","v":582208.57945497229},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!29:29)","v":528041.41306100122},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!29:29)","v":527125.31125028548},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!29:29)","v":436131.5901854742},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!29:29)","v":268782.39732530754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!29:29)","v":215114.93978683962},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!29:29)","v":197539.56230447112},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!29:29)","v":120310.65565626376},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!29:29)","v":89493.392313254837},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!29:29)","v":88778.13326329524},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!29:29)","v":65658.730547159023},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!29:29)","v":53883.059850119083},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!29:29)","v":52392.930302023109},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!29:29)","v":51158.540681957202},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!29:29)","v":49906.254318100095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!29:29)","v":48905.720926140028},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!29:29)","v":47346.471287124979},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!29:29)","v":46038.195677038137},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!29:29)","v":29866.556238916241},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!29:29)","v":0}]
[null,null,null,"Less: Taxes",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!30:30)","v":0}]
[null,null,null,"Operating Cash Flow",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!31:31)","v":20643.202850749272},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!31:31)","v":51991.111594859605},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!31:31)","v":96464.100559165556},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!31:31)","v":130904.92739517351},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!31:31)","v":183390.8547833144},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!31:31)","v":251916.47279917685},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!31:31)","v":297639.10974326188},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!31:31)","v":325353.17973529076},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!31:31)","v":386656.48659143486},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!31:31)","v":486251.35853294045},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!31:31)","v":624187.85739557026},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!31:31)","v":678320.41700311203},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!31:31)","v":676778.77837229869},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!31:31)","v":677568.41168527585},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!31:31)","v":678413.22919173609},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!31:31)","v":681639.36541141686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!31:31)","v":680270.93233611307},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!31:31)","v":681285.16634675628},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!31:31)","v":682357.28273649944},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!31:31)","v":685868.81368698564},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!31:31)","v":684678.2739404086},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!31:31)","v":685928.80265115621},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!31:31)","v":683886.03562133177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!31:31)","v":666799.72284190578},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!31:31)","v":657580.48543554102},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!31:31)","v":649668.55900981009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!31:31)","v":642335.57982985629},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!31:31)","v":647288.60952476133},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!31:31)","v":647655.50217654952},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!31:31)","v":650411.92843904055},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!31:31)","v":653234.83879417926},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!31:31)","v":658535.23495271057},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!31:31)","v":582208.57945497229},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!31:31)","v":528041.41306100122},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!31:31)","v":527125.31125028548},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!31:31)","v":436131.5901854742},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!31:31)","v":268782.39732530754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!31:31)","v":215114.93978683962},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!31:31)","v":197539.56230447112},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!31:31)","v":120310.65565626376},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!31:31)","v":89493.392313254837},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!31:31)","v":88778.13326329524},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!31:31)","v":65658.730547159023},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!31:31)","v":53883.059850119083},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!31:31)","v":52392.930302023109},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!31:31)","v":51158.540681957202},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!31:31)","v":49906.254318100095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!31:31)","v":48905.720926140028},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!31:31)","v":47346.471287124979},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!31:31)","v":46038.195677038137},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!31:31)","v":29866.556238916241},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!31:31)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!31:31)","v":0}]
[]
[null,null,"Investing Cash Flow"]
[null,null,null,"Capital Expenditures",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!34:34)","v":-469777.77777777775},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!34:34)","v":-453333.3333333332},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!34:34)","v":-468888.88888888888},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!34:34)","v":-622222.22222222225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!34:34)","v":-667777.77777777775},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!34:34)","v":-779999.99999999977},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!34:34)","v":-193454.54545454547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!34:34)","v":-539368.98395721917},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!34:34)","v":-1008676.4705882353},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!34:34)","v":-1177500},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!34:34)","v":-950000},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!34:34)","v":0}]
[null,null,null,"Interest During Construction",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!35:35)","v":0}]
[null,null,null,"Fees During Construction",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!36:36)","v":0}]
[null,null,null,"Funding During Construction"]
[null,null,null,"Investing Cash Flow",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!38:38)","v":-476118.90955800435},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!38:38)","v":-476556.95085120486},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!38:38)","v":-498522.59064389346},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!38:38)","v":-633256.15679460415},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!38:38)","v":-684384.27977907576},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!38:38)","v":-824070.7605650425},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!38:38)","v":-196865.28952273045},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!38:38)","v":-554267.76268035045},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!38:38)","v":-1041593.621466642},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!38:38)","v":-1230307.1349101758},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!38:38)","v":-1011786.7143779261},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!38:38)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!38:38)","v":0}]
[]
[null,null,"Financing Cash Flow"]
[null,null,null,"Debt Issued",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!41:41)","v":324400.52691447531},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!41:41)","v":362666.66666666674},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!41:41)","v":356251.58873767452},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!41:41)","v":497777.77777777781},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!41:41)","v":534222.22222222225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!41:41)","v":588372.88610607747},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!41:41)","v":154763.63636363638},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!41:41)","v":431495.18716577557},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!41:41)","v":746750.27135384839},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!41:41)","v":898296.16009828507},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!41:41)","v":760000},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!41:41)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!41:41)","v":0}]
[null,null,null,"Equity Issued",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!42:42)","v":145377.25086330244},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!42:42)","v":90666.66666666657},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!42:42)","v":112637.30015121444},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!42:42)","v":124444.44444444447},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!42:42)","v":133555.55555555556},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!42:42)","v":191627.11389392248},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!42:42)","v":38690.909090909074},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!42:42)","v":107873.79679144376},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!42:42)","v":261926.19923438702},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!42:42)","v":279203.83990171493},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!42:42)","v":190000},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!42:42)","v":0}]
[]
[null,null,null,"Interest Paid",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!44:44)","v":-5883.566093845061},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!44:44)","v":-11404.962248268095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!44:44)","v":-21772.501872393506},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!44:44)","v":-39867.010912730824},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!44:44)","v":-51002.248772696708},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!44:44)","v":-61734.664617774128},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!44:44)","v":-98238.515387387903},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!44:44)","v":-98959.774699368398},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!44:44)","v":-102559.18902949718},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!44:44)","v":-135468.36141254366},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!44:44)","v":-158115.65100303295},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!44:44)","v":-188519.9393770243},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!44:44)","v":-177493.57853298826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!44:44)","v":-166042.23570037371},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!44:44)","v":-154115.8623182521},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!44:44)","v":-141841.80276975789},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!44:44)","v":-130588.80851276872},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!44:44)","v":-119491.86527603673},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!44:44)","v":-107923.67706302323},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!44:44)","v":-95835.948256451695},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!44:44)","v":-83234.914851123176},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!44:44)","v":-70594.395927200239},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!44:44)","v":-58065.854733978675},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!44:44)","v":-48185.892022546665},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!44:44)","v":-38463.456762505193},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!44:44)","v":-28374.663967511031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!44:44)","v":-21058.074358069403},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!44:44)","v":-16032.341951767989},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!44:44)","v":-10755.466005031027},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!44:44)","v":-6784.5804491587887},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!44:44)","v":-3149.3703450903408},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!44:44)","v":-900.78434314801586},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!44:44)","v":-182.36467338602199},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!44:44)","v":1.7174755802178341E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!44:44)","v":1.7868615936586348E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!44:44)","v":1.5251602252963271E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!44:44)","v":9.2158756550038324E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!44:44)","v":4.8045132925777116E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!44:44)","v":4.9986156295978507E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!44:44)","v":3.9150946991802801E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!44:44)","v":2.5363085552659013E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!44:44)","v":2.6387754208986433E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!44:44)","v":2.1128980671053311E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!44:44)","v":1.5531255906028164E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!44:44)","v":1.6158718644631702E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!44:44)","v":1.6811530877874825E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!44:44)","v":1.7490716725340968E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!44:44)","v":1.8197341681044742E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!44:44)","v":1.8932514284958949E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!44:44)","v":1.9697387862071289E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!44:44)","v":2.0493162331698968E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!44:44)","v":0}]
[null,null,null,"Repayment Paid",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!45:45)","v":-6034.8264649238581},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!45:45)","v":-12567.94948255521},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!45:45)","v":-17979.950779312425},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!45:45)","v":-41155.13912041927},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!45:45)","v":-48518.255085444544},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!45:45)","v":-56585.393409344601},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!45:45)","v":-102018.43150742224},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!45:45)","v":-109505.20471910981},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!45:45)","v":-121911.39093219824},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!45:45)","v":-159835.46700089419},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!45:45)","v":-198605.45142783894},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!45:45)","v":-273636.36365235609},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!45:45)","v":-283380.44980880368},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!45:45)","v":-295131.13788131083},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!45:45)","v":-307387.65376823914},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!45:45)","v":-288799.42797940929},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!45:45)","v":-274542.33369175898},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!45:45)","v":-286202.5324840477},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!45:45)","v":-298351.73086946813},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!45:45)","v":-312465.45234990213},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!45:45)","v":-316465.67092598218},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!45:45)","v":-322316.19827478926},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!45:45)","v":-257480.60534032978},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!45:45)","v":-241194.04374706693},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!45:45)","v":-249763.40555539838},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!45:45)","v":-216489.24919610214},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!45:45)","v":-123865.67515482986},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!45:45)","v":-130570.01738648524},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!45:45)","v":-110654.5564855292},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!45:45)","v":-89872.49086609768},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!45:45)","v":-74843.443177892113},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!45:45)","v":-17748.791211871972},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!45:45)","v":-9118.2336693092184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!45:45)","v":-1.7174755802178341E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!45:45)","v":-1.7868615936586348E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!45:45)","v":-1.5251602252963271E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!45:45)","v":-9.2158756550038324E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!45:45)","v":-4.8045132925777116E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!45:45)","v":-4.9986156295978507E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!45:45)","v":-3.9150946991802801E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!45:45)","v":-2.5363085552659013E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!45:45)","v":-2.6387754208986433E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!45:45)","v":-2.1128980671053311E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!45:45)","v":-1.5531255906028164E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!45:45)","v":-1.6158718644631702E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!45:45)","v":-1.6811530877874825E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!45:45)","v":-1.7490716725340968E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!45:45)","v":-1.8197341681044742E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!45:45)","v":-1.8932514284958949E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!45:45)","v":-1.9697387862071289E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!45:45)","v":-2.0493162331698968E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!45:45)","v":0}]
[null,null,null,"Dividends Paid",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!46:46)","v":-2383.6785117537838},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!46:46)","v":-4794.5823461646596},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!46:46)","v":-16611.202469743832},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!46:46)","v":-38858.087579954743},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!46:46)","v":-48853.325956625529},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!46:46)","v":-59020.813629470387},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!46:46)","v":-93867.885030316334},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!46:46)","v":-98447.581182821203},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!46:46)","v":-106066.13363567719},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!46:46)","v":-138077.02193411594},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!46:46)","v":-165488.29042048031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!46:46)","v":-216406.51947360413},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!46:46)","v":-216146.22264860498},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!46:46)","v":-216635.71502715239},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!46:46)","v":-217149.73235589458},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!46:46)","v":-251237.6351821986},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!46:46)","v":-275378.91187053884},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!46:46)","v":-275829.6525895095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!46:46)","v":-276320.66329927853},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!46:46)","v":-277806.24956991558},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!46:46)","v":-285216.71751149441},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!46:46)","v":-293257.57697572542},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!46:46)","v":-371933.91873688588},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!46:46)","v":-382044.31057140848},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!46:46)","v":-369469.24464187986},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!46:46)","v":-404922.73962707119},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!46:46)","v":-497532.49763792334},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!46:46)","v":-500809.59516190953},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!46:46)","v":-526371.60933444218},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!46:46)","v":-553883.88144340948},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!46:46)","v":-575374.05731673865},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!46:46)","v":-640020.81535956962},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!46:46)","v":-584302.19425151602},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!46:46)","v":-528520.85279235267},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!46:46)","v":-527618.37333633844},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!46:46)","v":-446631.25646913023},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!46:46)","v":-318021.64827797038},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!46:46)","v":-215835.06004078468},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!46:46)","v":-214261.98462851287},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!46:46)","v":-120616.98443366789},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!46:46)","v":-89804.015407254643},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!46:46)","v":-89093.15053736954},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!46:46)","v":-71568.845282992304},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!46:46)","v":-54285.121175961314},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!46:46)","v":-52800.751658363544},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!46:46)","v":-51572.244057323463},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!46:46)","v":-50325.964120592274},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!46:46)","v":-49331.564031882182},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!46:46)","v":-47778.577089685641},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!46:46)","v":-46476.6961378388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!46:46)","v":-45155.494833483688},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!46:46)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!46:46)","v":0}]
[null,null,null,"Total Financing",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!47:47)","v":455475.7067072551},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!47:47)","v":424565.83925634524},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!47:47)","v":412525.23376743909},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!47:47)","v":502341.98460911738},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!47:47)","v":519403.94796301099},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!47:47)","v":602659.12834341079},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!47:47)","v":-100670.28647058102},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!47:47)","v":232456.42335591986},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!47:47)","v":678139.75699086278},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!47:47)","v":744119.14965244639},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!47:47)","v":427790.60714864777},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!47:47)","v":-678562.82250298467},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!47:47)","v":-677020.25099039695},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!47:47)","v":-677809.08860883687},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!47:47)","v":-678653.24844238581},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!47:47)","v":-681878.86593136587},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!47:47)","v":-680510.05407506658},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!47:47)","v":-681524.05034959409},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!47:47)","v":-682596.07123176975},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!47:47)","v":-686107.65017626947},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!47:47)","v":-684917.30328859971},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!47:47)","v":-686168.17117771483},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!47:47)","v":-687480.37881119421},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!47:47)","v":-671424.2463410222},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!47:47)","v":-657696.10695978336},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!47:47)","v":-649786.65279068437},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!47:47)","v":-642456.24715082254},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!47:47)","v":-647411.95450016274},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!47:47)","v":-647781.63182500238},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!47:47)","v":-650540.95275866578},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!47:47)","v":-653366.87083972106},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!47:47)","v":-658670.39091458952},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!47:47)","v":-593602.79259421118},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!47:47)","v":-528520.85279235267},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!47:47)","v":-527618.37333633844},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!47:47)","v":-446631.25646913023},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!47:47)","v":-318021.64827797038},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!47:47)","v":-215835.06004078468},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!47:47)","v":-214261.98462851287},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!47:47)","v":-120616.98443366789},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!47:47)","v":-89804.015407254643},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!47:47)","v":-89093.15053736954},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!47:47)","v":-71568.845282992304},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!47:47)","v":-54285.121175961314},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!47:47)","v":-52800.751658363544},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!47:47)","v":-51572.244057323463},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!47:47)","v":-50325.964120592274},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!47:47)","v":-49331.564031882182},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!47:47)","v":-47778.577089685641},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!47:47)","v":-46476.6961378388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!47:47)","v":-45155.494833483688},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!47:47)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!47:47)","v":0}]
[]
[null,null,null,"Net Cash Flow",null,null,{"$f":"G30+G37+G46","v":0},{"$f":"H30+H37+H46","v":0},10466.743682711211,-9.2447903132415377,18410.522967249621,30504.84057754511,103.5337499504094,3541.840410860168,23202.622115655569,63.373275211080909,40191.750166291953,-242.40549987263512,-241.47261809825432,-240.67692356102634,-240.01925064972602,-239.5005199490115,-239.12173895351589,-238.88400283781812,-238.78849527030252,-238.836489283829,-239.02934819110669,-239.36852655862458,-3594.3431898624403,-4624.523499116418,-115.621524242335,-118.09378087427467,-120.66732096625492,-123.34497540141456,-126.12964845285751,-129.02431962522678,-132.03204554179683,-135.15596187894698,-11394.213139238884,-479.43973135144915,-493.06208605295978,-10499.666283656028,-49239.250952662842,-720.12025394506054,-16722.422324041749,-306.32877740413824,-310.62309399980586,-315.01727407430008,-5910.1147358332819,-402.06132584223087,-407.82135634043516,-413.70337536626175,-419.70980249217973,-425.84310574215488,-432.10580256066169,-438.50046080066386,-15288.938594567448,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Gross Plant",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":476118.90955800435},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":952675.86040920916},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":1451198.4510531025},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":2084454.6078477073},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":2768838.887626783},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":3592909.648191825},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":3789774.9377145562},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":4344042.7003949089},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":5385636.321861553},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6615943.4567717295},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7627730.171149658}]
[null,null,null,"Accumulated Depreciation",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":6262.0161682889529},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":18786.048504866856},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":47818.875230962214},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":98883.298437818667},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":171275.57581772684},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":259621.82318263227},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":380210.86939667846},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":506761.87491804367},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":652913.40413712431},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":837282.02923057042},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":1069612.0022205869},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":1334634.8903229199},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":1599657.778425253},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":1864680.6665275861},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":2129703.5546299196},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":2394726.4427322554},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":2659749.3308345913},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":2924772.2189369272},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":3189795.107039263},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":3454817.9951415989},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":3719840.8832439347},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":3984863.7713462706},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":4247497.4193346817},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":4495362.468151452},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":4737582.7197641823},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":4973250.9128060509},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":5202367.0472770575},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":5431483.1817480642},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":5660599.3162190709},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":5889715.4506900776},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":6118831.5851610843},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":6347947.719632091},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":6562944.2998275012},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":6767855.484111771},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":6972766.6683960408},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7140172.7769824527},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7247605.0586617813},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7330636.7985601127},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7404802.5379100759},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7440840.2092578188},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7465347.8142484464},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7489855.419239074},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7508401.0649223812},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7523965.7309520282},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7539530.3969816752},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7555095.0630113222},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7570659.7290409692},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7586224.3950706162},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7601789.0611002631},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7617353.7271299101},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!54:54)","v":7627730.1711496748}]
[null,null,null,"Net Plant",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":469856.89338971541},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":933889.81190434226},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1403379.5758221403},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1985571.3094098887},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2597563.311809056},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3333287.8250091928},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3409564.0683178776},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3837280.8254768653},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4732722.9177244287},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":5778661.4275411591},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":6558118.1689290712},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":6293095.2808267381},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":6028072.392724405},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":5763049.504622072},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":5498026.616519738},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":5233003.7284174021},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4967980.8403150663},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4702957.9522127304},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4437935.0641103946},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4172912.1760080592},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3907889.2879057233},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3642866.3998033875},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3380232.7518149763},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3132367.702998206},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2890147.4513854757},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2654479.2583436072},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2425363.1238726005},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2196246.9894015938},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1967130.8549305871},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1738014.7204595804},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1508898.5859885737},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1279782.451517567},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1064785.8713221569},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":859874.68703788705},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":654963.50275361724},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":487557.39416720532},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":380125.11248787679},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":297093.37258954532},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":222927.63323958218},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":186889.96189183928},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":162382.35690121166},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":137874.75191058405},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":119329.10622727685},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":103764.44019762985},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":88199.774167982861},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":72635.108138335869},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":57070.442108688876},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":41505.776079041883},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":25941.110049394891},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":10376.444019747898},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.6763806343078613E-8}]
[null,null,null,"Cash Balance",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":0},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":0},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":10466.743682711149},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":10457.498892397944},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":28868.021859647546},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":59372.862437192802},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":59476.396187143233},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":63018.236598003379},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":86220.858713658934},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":86284.231988869869},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":126475.98215516178},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":126233.57665528933},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":125992.10403719106},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":125751.42711363002},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":125511.40786298011},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":125271.90734303129},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":125032.78560407792},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":124793.90160124024},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":124555.11310596972},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":124316.27661668591},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":124077.24726849471},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":123837.87874193593},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":120243.53555207337},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":115619.01205295697},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":115503.39052871446},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":115385.29674784016},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":115264.62942687378},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":115141.28445147231},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":115015.15480301932},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":114886.13048339411},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":114754.09843785234},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":114618.94247597335},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":103224.72933673428},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":102745.28960538274},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":102252.2275193297},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":91752.561235673682},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":42513.310283010869},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":41793.190029065794},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":25070.767705023973},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":24764.438927619842},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":24453.815833620036},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":24138.798559545721},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":18228.683823712421},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":17826.622497870194},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":17418.801141529759},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":17005.097766163497},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":16585.387963671314},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":16159.544857929159},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":15727.439055368501},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":15288.93859456784},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!56:56)","v":3.92901711165905E-10}]
[null,null,null,"Interest During Construction",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!57:57)","v":0}]
[null,null,null,"Fees During Construction",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!58:58)","v":0}]
[]
[null,null,null,"Total Assets",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":469856.89338971541},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":933889.81190434226},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1413846.3195048515},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1996028.8083022865},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2626431.3336687037},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3392660.6874463856},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3469040.464505021},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3900299.0620748685},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4818943.7764380872},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":5864945.6595300287},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":6684594.1510842331},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":6419328.8574820273},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":6154064.4967615958},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":5888800.9317357019},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":5623538.0243827179},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":5358275.635760433},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":5093013.6259191446},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4827751.8538139705},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4562490.1772163641},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4297228.4526247447},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4031966.535174218},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3766704.2785453233},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3500476.2873670496},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3247986.715051163},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3005650.84191419},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2769864.5550914472},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2540627.7532994743},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2311388.2738530659},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2082146.0097336064},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1852900.8509429744},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1623652.684426426},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1394401.3939935404},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1168010.6006588913},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":962619.97664326977},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":757215.73027294688},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":579309.95540287904},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":422638.42277088767},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":338886.56261861115},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":247998.40094460617},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":211654.40081945912},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":186836.17273483169},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":162013.55047012976},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":137557.79005098928},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":121591.06269550005},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":105618.57530951261},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":89640.205904499366},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":73655.830072360186},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":57665.320936971038},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":41668.549104763391},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":25665.382614315738},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":-1.6370904631912708E-8}]
[]
[null,null,null,"Debt Balance",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":318365.70044955146},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":668464.41763366316},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1006736.055592025},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1463358.6942493829},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1949062.6613861604},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2480850.1540828929},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2533595.3589391066},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2855585.3413857729},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3480424.2218074235},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":4218884.9149048142},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":4780279.4634769745},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":4506643.0998246204},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":4223262.6500158152},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3928131.5121345045},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3620743.8583662654},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3331944.4303868567},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3057402.0966950972},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2771199.5642110496},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2472847.8333415813},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2160382.3809916796},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1843916.7100656976},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1521600.5117909082},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1264119.9064505785},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1022925.8627035116},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":773162.45714811317},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":556673.20795201091},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":432807.53279718099},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":302237.51541069581},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":191582.95892516657},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":101710.46805906892},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":26867.024881176803},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":9118.233669304831},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-4.3905957666435303E-9},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-4.562343324665314E-9},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-4.7410294840311777E-9},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-4.8935455065608092E-9},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-4.9857042631108474E-9},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.0337493960366238E-9},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.0837355523326025E-9},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.1228864993244044E-9},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.1482495848770632E-9},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.1746373390860502E-9},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.1957663197571037E-9},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.2112975756631313E-9},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.2274562943077625E-9},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.2442678251856378E-9},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.2617585419109787E-9},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.2799558835920238E-9},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.2988883978769831E-9},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3185857857390545E-9},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-5.3390789480707536E-9}]
[]
[null,null,null,"Equity Balance"]
[null,null,null,"Opening Balance"]
[null,null,null,"Add: Paid in Capital"]
[null,null,null,"Add: Income"]
[null,null,null,"Less: Dividends"]
[null,null,null,"Closing Balance",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":151491.19294016392},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":265425.39427067939},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":407110.26391282654},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":532670.11405290256},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":677368.6722825421},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":911810.53336349141},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":935445.10556591174},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1044713.7206890917},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1338519.5546306595},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1646060.7446252096},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1904314.6876072502},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1912685.7576574003},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1930801.8467457721},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1960669.4196011885},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2002794.1660164441},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2026331.2053735706},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2035611.5292240425},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2056552.2896029192},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2089642.3438747835},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2136846.0716330679},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2188049.8251085258},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2245103.7667544237},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2236356.3809164818},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2225060.8523476669},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2232488.3847660958},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2213191.3471394582},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2107820.2205023183},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2009150.7584423986},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1890563.0508084705},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1751190.3828839392},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1596785.6595452852},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1385283.1603242741},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1168010.6006589327},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":962619.97664330795},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":757215.73027298145},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":579309.95540291257},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":422638.42277092329},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":338886.56261865055},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":247998.40094464849},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":211654.40081950155},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":186836.17273487465},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":162013.55047017316},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":137557.79005103154},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":121591.06269554043},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":105618.57530955113},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":89640.205904535993},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":73655.830072394965},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":57665.320937003962},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":41668.549104794452},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":25665.382614344933},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1.1583324521780014E-8}]
[]
[null,null,null,"Total Liabilities and Capital",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":469856.89338971535},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":933889.81190434261},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":1413846.3195048515},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":1996028.8083022856},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":2626431.3336687023},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":3392660.6874463842},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":3469040.4645050182},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":3900299.0620748647},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":4818943.7764380835},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":5864945.659530024},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6684594.1510842247},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6419328.8574820207},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6154064.4967615874},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":5888800.9317356925},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":5623538.0243827095},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":5358275.6357604275},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":5093013.6259191399},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":4827751.8538139686},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":4562490.177216365},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":4297228.4526247475},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":4031966.5351742236},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":3766704.2785453321},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":3500476.2873670603},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":3247986.7150511784},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":3005650.8419142091},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":2769864.5550914691},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":2540627.7532994994},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":2311388.2738530943},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":2082146.0097336371},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":1852900.8509430082},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":1623652.684426462},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":1394401.3939935789},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":1168010.6006589283},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":962619.97664330341},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":757215.73027297668},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":579309.95540290768},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":422638.42277091829},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":338886.56261864555},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":247998.40094464339},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":211654.40081949643},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":186836.1727348695},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":162013.55047016797},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":137557.79005102633},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":121591.06269553522},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":105618.57530954591},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":89640.205904530754},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":73655.830072389697},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":57665.32093699868},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":41668.549104789156},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":25665.382614339615},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!71:71)","v":6.2442455737092604E-9}]
[null,null,null,"Difference",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":-3.7252902984619141E-9},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":-8.3819031715393066E-9},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":-8.3819031715393066E-9},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":-9.3132257461547852E-9},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":-8.3819031715393066E-9},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":0},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":5.5879354476928711E-9},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":8.8475644588470459E-9},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":1.0710209608078003E-8},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":1.5366822481155396E-8},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":1.909211277961731E-8},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.1886080503463745E-8},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.514570951461792E-8},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.8405338525772095E-8},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.0733644962310791E-8},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.3760443329811096E-8},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.6088749766349792E-8},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.8417056202888489E-8},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.7020072340965271E-8},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.3644028007984161E-8},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.9802322387695313E-8},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.8638169169425964E-8},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.0617229640483856E-8},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.4400727599859238E-8},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.7223799154162407E-8},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.7311110645532608E-8},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.7805875763297081E-8},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.8213329389691353E-8},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.7049176171422005E-8},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.5171979106962681E-8},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.3294782042503357E-8},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":3.1388481147587299E-8},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.9511284083127975E-8},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.7641362976282835E-8},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.5764165911823511E-8},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.3876054910942912E-8},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!72:72)","v":2.2615150205621969E-8}]
[]
[null,null,"Ratios"]
[null,null,null,"NOPAT",null,null,{"$f":"G18","v":8040.05490223375},{"$f":"H18","v":16243.461740410061},37797.572078065561,68806.569615935136,94392.075402108225,119499.46486922895,173639.31946103054,183903.3954907943,207587.80649394752,249075.59852931841,330071.17002762749,413297.52890077821,411755.89026996482,412545.52358294203,413390.34108940209,416616.47730908304,415248.04423377925,416262.2782444224,417334.39463416545,420845.9255846517,419655.38583807478,420905.91454882233,421252.38763292256,418934.67402513965,415360.23382281413,414000.36596794473,413219.44535885233,418172.47505375737,418539.36770554562,421295.79396803677,424118.70432317536,429419.10048170667,367211.99925956107,323130.22877672774,322214.12696601194,268725.4815990614,161350.11564598102,132083.19988851208,123373.8229545108,84272.984308520943,64985.787322627672,64270.528272668053,47113.084863850687,38318.393820470199,36828.264272374232,35593.874652308317,34341.58828845121,33341.05489649115,31781.805257476099,30473.529647389259,19490.11221915032,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital",null,null,{"$f":"MAX(AVERAGE(G70,G70),0)","v":469856.89338971535},{"$f":"MAX(AVERAGE(H70,H70),0)","v":933889.81190434261},1413846.3195048515,1996028.8083022856,2626431.3336687023,3392660.6874463842,3469040.4645050182,3900299.0620748647,4818943.7764380835,5864945.659530024,6684594.1510842247,6419328.8574820207,6154064.4967615874,5888800.9317356925,5623538.0243827095,5358275.6357604275,5093013.6259191399,4827751.8538139686,4562490.177216365,4297228.4526247475,4031966.5351742236,3766704.2785453321,3500476.2873670603,3247986.7150511784,3005650.8419142091,2769864.5550914691,2540627.7532994994,2311388.2738530943,2082146.0097336371,1852900.8509430082,1623652.684426462,1394401.3939935789,1168010.6006589283,962619.97664330341,757215.73027297668,579309.95540290768,422638.42277091829,338886.56261864555,247998.40094464339,211654.40081949643,186836.1727348695,162013.55047016797,137557.79005102633,121591.06269553522,105618.57530954591,89640.205904530754,73655.830072389697,57665.32093699868,41668.549104789156,25665.382614339615,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9,6.2442455737092604E-9]
[]
[null,null,null,"ROIC",null,null,null,{"$f":"IFERROR(H74/G75,FALSE)","v":3.4571083172205752E-2},{"$f":"IFERROR(I74/H75,FALSE)","v":4.0473267398635167E-2},4.8666229608343957E-2,4.7289936402467571E-2,4.5498796537089513E-2,5.1180868191014646E-2,5.3012755940001592E-2,5.3223561370577523E-2,5.1686761681503234E-2,5.6278640790352538E-2,6.1828365276857138E-2,6.4143136986983387E-2,6.7036269086882844E-2,7.0199408314445683E-2,7.4084406560906049E-2,7.7496581449164048E-2,8.1732017390646436E-2,8.644487274226148E-2,9.2240401455815371E-2,9.7657220337389605E-2,0.10439221428970386,0.1118358003393902,0.11967933493423208,0.1278823684524428,0.13774067173560328,0.14918398973671354,0.16459415375222877,0.18107704899265525,0.20233729623117638,0.22889444090185723,0.26447719059658031,0.26334741261830097,0.2766500822804478,0.33472620014555093,0.35488629046597553,0.2785212201881852,0.31252056787109683,0.36405640283042245,0.33981261164394289,0.30703726013261118,0.34399403141206153,0.29079718781007613,0.27856215054237349,0.30288627680302815,0.33700392708375521,0.38310474571004366,0.45266009308052363,0.55114243259304496,0.73133167105851538,0.75939301244864033,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Income",null,null,{"$f":"G22","v":8497.6205886152547},{"$f":"H22","v":28062.117010013608},45658.771960676691,39973.493275586174,59996.328630709533,101835.56081649737,78811.548141827647,99842.399514557124,137945.76834285713,166414.37202695053,233742.23340252051,224777.58952375394,234262.31173697655,246503.28788256826,259274.47877115,274774.67453932523,284659.23572101054,296770.41296838573,309410.71757114236,325009.97732820001,336420.47098695161,350311.518621622,363186.53289894393,370748.78200259304,376896.77706030884,385625.70200043375,392161.37100078294,402140.1331019894,407783.9017005146,414511.21351887792,420969.33397808496,428518.31613855873,367029.63458617503,323130.22877672786,322214.12696601212,268725.48159906152,161350.11564598107,132083.19988851211,123373.82295451085,84272.984308520972,64985.787322627686,64270.528272668082,47113.084863850709,38318.393820470214,36828.264272374247,35593.874652308332,34341.588288451232,33341.054896491172,31781.80525747612,30473.529647389281,19490.112219150342,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,{"$f":"MAX(G68,0)","v":151491.19294016392},{"$f":"MAX(H68,0)","v":265425.39427067939},407110.26391282654,532670.11405290256,677368.6722825421,911810.53336349141,935445.10556591174,1044713.7206890917,1338519.5546306595,1646060.7446252096,1904314.6876072502,1912685.7576574003,1930801.8467457721,1960669.4196011885,2002794.1660164441,2026331.2053735706,2035611.5292240425,2056552.2896029192,2089642.3438747835,2136846.0716330679,2188049.8251085258,2245103.7667544237,2236356.3809164818,2225060.8523476669,2232488.3847660958,2213191.3471394582,2107820.2205023183,2009150.7584423986,1890563.0508084705,1751190.3828839392,1596785.6595452852,1385283.1603242741,1168010.6006589327,962619.97664330795,757215.73027298145,579309.95540291257,422638.42277092329,338886.56261865055,247998.40094464849,211654.40081950155,186836.17273487465,162013.55047017316,137557.79005103154,121591.06269554043,105618.57530955113,89640.205904535993,73655.830072394965,57665.320937003962,41668.549104794452,25665.382614344933,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8,1.1583324521780014E-8]
[]
[null,null,null,"ROE",null,null,null,{"$f":"IFERROR(H79/G80,FALSE)","v":0.18523926352007539},{"$f":"IFERROR(I79/H80,FALSE)","v":0.17202111382799387},9.8188370127031716E-2,0.11263317961320982,0.15033993301364254,8.6434127768964461E-2,0.10673250511493772,0.13204169296433504,0.12432718778835442,0.14200097667461301,0.11803594804290694,0.12247820155460035,0.12766886891994217,0.13223773277592504,0.13719566353933008,0.14048011251375428,0.14578931623634103,0.15045117944989556,0.15553378226703632,0.1574378592136236,0.16010216705382693,0.16176826135033179,0.16578251354135981,0.1693871772822052,0.17273357596475775,0.17719270930082484,0.19078483505872937,0.20296331670832435,0.21925278468846543,0.24039038707191487,0.26836307902501294,0.26494917797185874,0.27665008228044685,0.33472620014554955,0.35488629046597348,0.27852122018818298,0.31252056787109317,0.36405640283041718,0.339812611643936,0.3070372601326038,0.3439940314120522,0.29079718781006697,0.278562150542363,0.30288627680301528,0.33700392708373866,0.38310474571002151,0.45266009308049154,0.55114243259299489,0.73133167105842301,0.75939301244848378,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt to Capital",null,null,{"$f":"G61/G70","v":0.67758014180178916},{"$f":"H61/H70","v":0.71578510560101638},0.71205479810889061,0.73313505705062287,0.74209541913423382,0.73124028089888338,0.73034471199245987,0.73214522679875493,0.72223798061822897,0.71933913113917691,0.71511887714254496,0.7020427212685828,0.68625583177397553,0.66705116333024161,0.64385513935663508,0.62183147282493223,0.60031296227748177,0.57401449952772043,0.54199521254647354,0.50273854527611117,0.45732440832027416,0.40396070391236999,0.36112797307403177,0.31494151683665167,0.25723628518863795,0.20097488410715011,0.17035456384159239,0.13076016644614388,9.2012259481108735E-2,5.4892558340239733E-2,1.6547273403281621E-2,6.5391742353255421E-3,-3.7590376013424828E-15,-4.7395061762320772E-15,-6.2611344356542016E-15,-8.4471973266148489E-15,-1.1796618562087614E-14,-1.4853788704809704E-14,-2.049906585271637E-14,-2.4204015978355752E-14,-2.7554886773358947E-14,-3.193953421839781E-14,-3.7771516377442249E-14,-4.2859215637519779E-14,-4.9493720957579514E-14,-5.8503522747046393E-14,-7.1437095159197428E-14,-9.1562065341846528E-14,-1.2716757630680157E-13,-2.0722799522059278E-13,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925,-0.85503987392013925]
[]
[null,null,null,"Debt to EBITDA",null,null,null,{"$f":"H61/H30","v":12.857282660979971},10.436380474771035,11.178790007131063,10.627916335790445,9.847907627940554,8.5123066021953235,8.776878540757135,9.0013341105151419,8.676345764119878,7.6583986805234181,6.6438264083741192,6.2402409546189723,5.7973946901749676,5.337077318907876,4.8881338130696079,4.4943888550341207,4.0676059029304943,3.6239780770340242,3.1498478103680441,2.6931140949656949,2.2183067774816139,1.8484364946888938,1.534082615307327,1.1757685549868739,0.85685723932902391,0.67380283202095748,0.46692852456124373,0.29580997657137398,0.15637854044769672,4.1129197779425301E-2,1.3846235076487003E-2,-7.5412763081467031E-15,-8.6401240732575945E-15,-8.9941222378146808E-15,-1.1220341788311472E-14,-1.8549221648159667E-14,-2.3400278014277556E-14,-2.5735278002170286E-14,-4.258048858083578E-14,-5.7526588855371363E-14,-5.8287296081561911E-14,-7.9132908547862845E-14,-9.6714952531627883E-14,-9.9774077612641349E-14,-1.0251011376161492E-13,-1.0543284832343416E-13,-1.0796192722659357E-13,-1.1191728240406208E-13,-1.1552550458426708E-13,-1.7876446502104293E-13,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"DSCR",null,null,null,{"$f":"IF(ABS(H43+H44)>1,-H30/(H43+H44))","v":2.1687441299845003},{"$f":"IF(ABS(I43+I44)>1,-I30/(I43+I44))","v":2.4266200982450807},1.6156683985998141,1.8427444363095651,2.1291104568376569,1.4862860657693144,1.5607090487950401,1.7225263402331634,1.6466137982206177,1.7497923535839319,1.467729451176585,1.4684680341118901,1.4692270857334366,1.4700066316820724,1.5828474301580449,1.6791375963704191,1.6793063204921257,1.6795436529347676,1.6798100929079018,1.7129779097252116,1.745763063590315,2.1673069489047112,2.3042361975391774,2.2814684243769552,2.6531821313159956,4.4322313077656315,4.4152673425349374,5.3344484161256585,6.7290672021052504,8.3755773036920633,35.311003889064374,62.59904556702454,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Equity Capital",null,null,{"$f":"G41","v":145377.25086330244},{"$f":"H41","v":90666.66666666657},112637.30015121444,124444.44444444447,133555.55555555556,191627.11389392248,38690.909090909074,107873.79679144376,261926.19923438702,279203.83990171493,190000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,{"$f":"-G45","v":2383.6785117537838},{"$f":"-H45","v":4794.5823461646596},16611.202469743832,38858.087579954743,48853.325956625529,59020.813629470387,93867.885030316334,98447.581182821203,106066.13363567719,138077.02193411594,165488.29042048031,216406.51947360413,216146.22264860498,216635.71502715239,217149.73235589458,251237.6351821986,275378.91187053884,275829.6525895095,276320.66329927853,277806.24956991558,285216.71751149441,293257.57697572542,371933.91873688588,382044.31057140848,369469.24464187986,404922.73962707119,497532.49763792334,500809.59516190953,526371.60933444218,553883.88144340948,575374.05731673865,640020.81535956962,584302.19425151602,528520.85279235267,527618.37333633844,446631.25646913023,318021.64827797038,215835.06004078468,214261.98462851287,120616.98443366789,89804.015407254643,89093.15053736954,71568.845282992304,54285.121175961314,52800.751658363544,51572.244057323463,50325.964120592274,49331.564031882182,47778.577089685641,46476.6961378388,45155.494833483688,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Funding Required",null,null,{"$f":"G90-G91","v":142993.57235154865},{"$f":"H90-H91","v":85872.084320501905},96026.097681470608,85586.356864489731,84702.229598930033,132606.30026445209,-55176.975939407261,9426.2156086225586,155860.06559870983,141126.817967599,24511.709579519695,-216406.51947360413,-216146.22264860498,-216635.71502715239,-217149.73235589458,-251237.6351821986,-275378.91187053884,-275829.6525895095,-276320.66329927853,-277806.24956991558,-285216.71751149441,-293257.57697572542,-371933.91873688588,-382044.31057140848,-369469.24464187986,-404922.73962707119,-497532.49763792334,-500809.59516190953,-526371.60933444218,-553883.88144340948,-575374.05731673865,-640020.81535956962,-584302.19425151602,-528520.85279235267,-527618.37333633844,-446631.25646913023,-318021.64827797038,-215835.06004078468,-214261.98462851287,-120616.98443366789,-89804.015407254643,-89093.15053736954,-71568.845282992304,-54285.121175961314,-52800.751658363544,-51572.244057323463,-50325.964120592274,-49331.564031882182,-47778.577089685641,-46476.6961378388,-45155.494833483688,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H6","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,null,"Straight Line",null,null,null,3.4571083172205752E-2,4.0473267398635167E-2,4.8666229608343957E-2,4.7289936402467571E-2,4.5498796537089513E-2,5.1180868191014646E-2,5.3012755940001592E-2,5.3223561370577523E-2,5.1686761681503234E-2,5.6278640790352538E-2,6.1828365276857138E-2,6.4143136986983387E-2,6.7036269086882844E-2,7.0199408314445683E-2,7.4084406560906049E-2,7.7496581449164048E-2,8.1732017390646436E-2,8.644487274226148E-2,9.2240401455815371E-2,9.7657220337389605E-2,0.10439221428970386,0.1118358003393902,0.11967933493423208,0.1278823684524428,0.13774067173560328,0.14918398973671354,0.16459415375222877,0.18107704899265525,0.20233729623117638,0.22889444090185723,0.26447719059658031,0.26334741261830097,0.2766500822804478,0.33472620014555093,0.35488629046597553,0.2785212201881852,0.31252056787109683,0.36405640283042245,0.33981261164394289,0.30703726013261118,0.34399403141206153,0.29079718781007613,0.27856215054237349,0.30288627680302815,0.33700392708375521]
[null,null,null,"Economic Depreciation",null,null,null,6.4529148879493764E-2,7.7326136296323289E-2,8.264712985493651E-2,8.0639512338277708E-2,7.2343446710105952E-2,7.3823630934698736E-2,7.3853142594468998E-2,7.2172822831048603E-2,6.952010955537026E-2,7.3376615983390611E-2,7.6241286557347826E-2,7.6224069644931849E-2,7.6184103911695111E-2,7.613915881567565E-2,7.6065079495558005E-2,7.6026500431262647E-2,7.5958594708988567E-2,7.5879620385039648E-2,7.5761108120438625E-2,7.5673925221978133E-2,7.5543041138421724E-2,7.5387758736052635E-2,7.5358047613962878E-2,7.5313169579137196E-2,7.5082481053325267E-2,7.4875612356725324E-2,7.4450970406158015E-2,7.3986059428607504E-2,7.3338900202293625E-2,7.2470634036673948E-2,7.1204677792866392E-2,7.0160008779050029E-2,7.0704613678695696E-2,6.9598234478097001E-2,6.8961360947641728E-2,7.4479299546181335E-2,8.3072361534568651E-2,8.5878286416755586E-2,9.7656015478649161E-2,0.10391456262614016,0.10506663918024192,0.10826800249497653,0.11248324259968266,0.11093724465433366,0.10871289593074764]

{"sheet":"Project by Project Stats","index":8,"n_rows":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Row Number",{"$f":"ROW('Template Model'!G271)","v":271},1,7,7,44,"Equity IRR","Project IRR","Year in Service","Retirement","Cost"]
[]
[null,null,{"$f":"TRANSPOSE(project_name)","v":"Project 1 - Solar"},{"$f":"\"!G\"&$D$2","v":"!G271"},{"$f":"\"!G\"&$E$2","v":"!G1"},{"$f":"\"!F\"&$F$2","v":"!F7"},{"$f":"\"!G\"&$G$2","v":"!G7"},{"$f":"\"!F\"&$H$2","v":"!F44"},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&D4)","v":0},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&E4)","v":7.2195813626358296E-2},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&F4)","v":"2025-07-01"},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&G4)","v":"2060-07-01"},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&H4)","v":432000}]
[null,null,"Project 2 - Wind ",{"$f":"\"!G\"&$D$2","v":"!G271"},{"$f":"\"!G\"&$E$2","v":"!G1"},{"$f":"\"!F\"&$F$2","v":"!F7"},{"$f":"\"!G\"&$G$2","v":"!G7"},{"$f":"\"!F\"&$H$2","v":"!F44"},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&D5)","v":0},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&E5)","v":9.5917831694535494E-2},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&F5)","v":"2027-06-01"},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&G5)","v":"2057-06-01"},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&H5)","v":680000}]
[null,null,"Project 3 - BESS","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C6&\"'\"&D6)","v":0},{"$f":"INDIRECT(\"'\"&$C6&\"'\"&E6)","v":8.412400008004739E-2},{"$f":"INDIRECT(\"'\"&$C6&\"'\"&F6)","v":"2027-11-01"},{"$f":"INDIRECT(\"'\"&$C6&\"'\"&G6)","v":"2047-11-01"},{"$f":"INDIRECT(\"'\"&$C6&\"'\"&H6)","v":280000}]
[null,null,"Project 4 - Solar 2","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C7&\"'\"&D7)","v":0},{"$f":"INDIRECT(\"'\"&$C7&\"'\"&E7)","v":7.2549292736163951E-2},{"$f":"INDIRECT(\"'\"&$C7&\"'\"&F7)","v":"2029-03-01"},{"$f":"INDIRECT(\"'\"&$C7&\"'\"&G7)","v":"2061-03-01"},{"$f":"INDIRECT(\"'\"&$C7&\"'\"&H7)","v":800000}]
[null,null,"Project 5 - Wind  2","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C8&\"'\"&D8)","v":0},{"$f":"INDIRECT(\"'\"&$C8&\"'\"&E8)","v":7.2221632097387412E-2},{"$f":"INDIRECT(\"'\"&$C8&\"'\"&F8)","v":"2030-10-01"},{"$f":"INDIRECT(\"'\"&$C8&\"'\"&G8)","v":"2063-10-01"},{"$f":"INDIRECT(\"'\"&$C8&\"'\"&H8)","v":1120000}]
[null,null,"Project 6 - BESS 2","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C9&\"'\"&D9)","v":0},{"$f":"INDIRECT(\"'\"&$C9&\"'\"&E9)","v":6.5579975603980767E-2},{"$f":"INDIRECT(\"'\"&$C9&\"'\"&F9)","v":"2030-09-01"},{"$f":"INDIRECT(\"'\"&$C9&\"'\"&G9)","v":"2048-09-01"},{"$f":"INDIRECT(\"'\"&$C9&\"'\"&H9)","v":150000}]
[null,null,"Project 7 - Solar 3","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C10&\"'\"&D10)","v":0},{"$f":"INDIRECT(\"'\"&$C10&\"'\"&E10)","v":7.2121089147110906E-2},{"$f":"INDIRECT(\"'\"&$C10&\"'\"&F10)","v":"2032-05-01"},{"$f":"INDIRECT(\"'\"&$C10&\"'\"&G10)","v":"2067-05-01"},{"$f":"INDIRECT(\"'\"&$C10&\"'\"&H10)","v":304000}]
[null,null,"Project 8 - Wind  3","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C11&\"'\"&D11)","v":0},{"$f":"INDIRECT(\"'\"&$C11&\"'\"&E11)","v":6.6227050162672274E-2},{"$f":"INDIRECT(\"'\"&$C11&\"'\"&F11)","v":"2033-09-01"},{"$f":"INDIRECT(\"'\"&$C11&\"'\"&G11)","v":"2061-09-01"},{"$f":"INDIRECT(\"'\"&$C11&\"'\"&H11)","v":810000}]
[null,null,"Project 9 - BESS 3","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C12&\"'\"&D12)","v":0},{"$f":"INDIRECT(\"'\"&$C12&\"'\"&E12)","v":7.7711929062885821E-2},{"$f":"INDIRECT(\"'\"&$C12&\"'\"&F12)","v":"2033-07-01"},{"$f":"INDIRECT(\"'\"&$C12&\"'\"&G12)","v":"2050-07-01"},{"$f":"INDIRECT(\"'\"&$C12&\"'\"&H12)","v":220000}]
[null,null,"Project 10 - Solar 4","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C13&\"'\"&D13)","v":0},{"$f":"INDIRECT(\"'\"&$C13&\"'\"&E13)","v":5.4844602886382265E-2},{"$f":"INDIRECT(\"'\"&$C13&\"'\"&F13)","v":"2034-07-01"},{"$f":"INDIRECT(\"'\"&$C13&\"'\"&G13)","v":"2064-07-01"},{"$f":"INDIRECT(\"'\"&$C13&\"'\"&H13)","v":675000}]
[null,null,"Project 11 - Wind  4","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C14&\"'\"&D14)","v":0},{"$f":"INDIRECT(\"'\"&$C14&\"'\"&E14)","v":8.8595435602771833E-2},{"$f":"INDIRECT(\"'\"&$C14&\"'\"&F14)","v":"2035-06-01"},{"$f":"INDIRECT(\"'\"&$C14&\"'\"&G14)","v":"2060-06-01"},{"$f":"INDIRECT(\"'\"&$C14&\"'\"&H14)","v":1260000}]
[null,null,"Project 12 - BESS 4","!G271","!G1","!F7","!G7","!F44",{"$f":"INDIRECT(\"'\"&$C15&\"'\"&D15)","v":0},{"$f":"INDIRECT(\"'\"&$C15&\"'\"&E15)","v":0.13395201455050287},{"$f":"INDIRECT(\"'\"&$C15&\"'\"&F15)","v":"2035-09-01"},{"$f":"INDIRECT(\"'\"&$C15&\"'\"&G15)","v":"2075-09-01"},{"$f":"INDIRECT(\"'\"&$C15&\"'\"&H15)","v":600000}]

{"sheet":"Corporate Finance Theory","index":9,"n_rows":38,"n_cols":506,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Year",null,null,null,{"$f":"_xlfn.SEQUENCE(1,500,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499]
[null,null,"Terminal Year",null,"Flag",10,{"$f":"(G2=$F$3)*1","v":0},{"$f":"(H2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GR2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JD2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LP2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OB2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QN2=$F$3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Holding Period",null,"Flag",10,{"$f":"(G2<=$F$4)*1","v":1},{"$f":"(H2<=$F$4)*1","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GR2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JD2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LP2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OB2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QN2<=$F$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Assumptions"]
[null,null,"Year",null,null,null,0,5,10]
[null,null,"ROE/ROIC",null,"%",null,7.0000000000000007E-2,0.15,0.11]
[null,null,"Growth =ROE * (1-DPO)",null,"%",null,0.15,0.1,0.03]
[null,null,"Cost of Capital",null,"%",null,5.5E-2,{"$f":"G10","v":5.5E-2},{"$f":"H10","v":5.5E-2}]
[]
[null,null,"ROE/ROIC",null,"%",null,{"$f":"interpolate_look_up(G2,7:7,8:8)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(H2,7:7,8:8)","v":8.1526103104575989E-2},{"$f":"interpolate_look_up(I2,7:7,8:8)","v":9.4950078391685039E-2},{"$f":"interpolate_look_up(J2,7:7,8:8)","v":0.11058442686782981},{"$f":"interpolate_look_up(K2,7:7,8:8)","v":0.12879310552267337},{"$f":"interpolate_look_up(L2,7:7,8:8)","v":0.15},{"$f":"interpolate_look_up(M2,7:7,8:8)","v":0.14097806465249829},{"$f":"interpolate_look_up(N2,7:7,8:8)","v":0.1324987647544266},{"$f":"interpolate_look_up(O2,7:7,8:8)","v":0.12452946282617143},{"$f":"interpolate_look_up(P2,7:7,8:8)","v":0.11703948440965919},{"$f":"interpolate_look_up(Q2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(R2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(S2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(T2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(U2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(V2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(W2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(X2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(Y2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(Z2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(AZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(BZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(CZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(DZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ED2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ER2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ES2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ET2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(EZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(FZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(GZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(HZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ID2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(II2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(IZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(JZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(KZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(LZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ME2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ML2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(MZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ND2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(NZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(ON2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(OZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(PZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(QZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RL2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RM2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RN2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RO2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RP2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RQ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RR2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RS2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RT2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RU2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RV2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RW2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RX2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RY2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(RZ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SA2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SB2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SC2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SD2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SE2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SF2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SG2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SH2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SI2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SJ2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SK2,7:7,8:8)","v":0.11},{"$f":"interpolate_look_up(SL2,7:7,8:8)","v":0.11}]
[null,null,"Growth =ROE * (1-DPO)",null,"%",null,{"$f":"interpolate_look_up(G2,7:7,9:9)","v":0.15},{"$f":"interpolate_look_up(H2,7:7,9:9)","v":0.13831618672225915},{"$f":"interpolate_look_up(I2,7:7,9:9)","v":0.12754245006257908},{"$f":"interpolate_look_up(J2,7:7,9:9)","v":0.11760790225246737},{"$f":"interpolate_look_up(K2,7:7,9:9)","v":0.10844717711976988},{"$f":"interpolate_look_up(L2,7:7,9:9)","v":0.1},{"$f":"interpolate_look_up(M2,7:7,9:9)","v":7.8600308559662282E-2},{"$f":"interpolate_look_up(N2,7:7,9:9)","v":6.1780085056741187E-2},{"$f":"interpolate_look_up(O2,7:7,9:9)","v":4.8559337483020382E-2},{"$f":"interpolate_look_up(P2,7:7,9:9)","v":3.8167789096181758E-2},{"$f":"interpolate_look_up(Q2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(R2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(S2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(T2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(U2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(V2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(W2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(X2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(Y2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(Z2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(AZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(BZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(CZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(DZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ED2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ER2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ES2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ET2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(EZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(FZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(GZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(HZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ID2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(II2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(IZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(JZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(KZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(LZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ME2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ML2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(MZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ND2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(NZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(ON2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(OZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(PZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(QZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RL2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RM2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RN2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RO2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RP2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RQ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RR2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RS2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RT2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RU2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RV2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RW2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RX2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RY2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(RZ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SA2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SB2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SC2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SD2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SE2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SF2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SG2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SH2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SI2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SJ2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SK2,7:7,9:9)","v":0.03},{"$f":"interpolate_look_up(SL2,7:7,9:9)","v":0.03}]
[null,null,"Cost of Capital",null,"%",null,{"$f":"interpolate_look_up(G2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(H2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(I2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(J2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(K2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(L2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(M2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(N2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(O2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(P2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(Q2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(R2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(S2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(T2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(U2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(V2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(W2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(X2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(Y2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(Z2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(AZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(BZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(CZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(DZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ED2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ER2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ES2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ET2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(EZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(FZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(GZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(HZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ID2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(II2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(IZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(JZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(KZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(LZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ME2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ML2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(MZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ND2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(NZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(ON2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(OZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(PZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(QZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RL2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RM2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RN2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RO2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RP2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RQ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RR2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RS2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RT2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RU2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RV2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RW2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RX2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RY2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(RZ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SA2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SB2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SC2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SD2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SE2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SF2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SG2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SH2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SI2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SJ2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SK2,7:7,10:10)","v":5.5E-2},{"$f":"interpolate_look_up(SL2,7:7,10:10)","v":5.5E-2}]
[null,null,"Holding Period",null,"Years"]
[]
[null,null,"Dividend Payout: (G/ROE =1 - DPO); DPO =1-G/ROE",null,"%",null,{"$f":"1-G13/(G12)","v":-1.1428571428571428},{"$f":"1-H13/(H12)","v":-0.6965877363822579},-0.3432579753799152,-6.3512336986038642E-2,0.15797373873651721,0.33333333333333326,0.44246426737800026,0.53373086027447514,0.61005744037614984,0.67388963400942847,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,{"$f":"1-BT13/(BT12)","v":0.72727272727272729},0.72727272727272729,{"$f":"1-BV13/(BV12)","v":0.72727272727272729},0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,{"$f":"1-EF13/(EF12)","v":0.72727272727272729},0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,{"$f":"1-GR13/(GR12)","v":0.72727272727272729},0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,{"$f":"1-JD13/(JD12)","v":0.72727272727272729},0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,{"$f":"1-LP13/(LP12)","v":0.72727272727272729},0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,{"$f":"1-OB13/(OB12)","v":0.72727272727272729},0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,{"$f":"1-QN13/(QN12)","v":0.72727272727272729},0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729,0.72727272727272729]
[null,null,"Initial Book Value per Share",null,"USD/Share",null,25]
[]
[null,"Book Value and Dividends"]
[null,null,"Opening Balance",null,"USD",null,null,{"$f":"G24","v":25},{"$f":"H24","v":28.457904668056479},{"$f":"I24","v":32.087495553067711},35.861238593599374,39.750288687093772,43.725317555803151,47.162141007558503,50.07582209046349,52.507470835093997,54.511564907901779,56.146911855138832,57.831319210792998,59.566258787116787,61.35324655073029,63.193843947252191,65.089659265669752,67.042349043639845,69.053619514949034,71.125228100397493,73.258984943409416,75.456754491711706,77.72045712646306,80.052070840256945,82.453632965464664,84.927241954428595,87.475059213061442,90.099310989453286,92.802290319136887,95.586359028710987,98.453949799572314,101.40756829355949,104.44979534236629,107.58328920263727,110.8107878787164,114.13511151507788,117.55916486053022,121.08593980634612,124.71851800053652,128.46007354055263,132.31387574676921,136.28329201917228,140.37179077974747,144.58294450313988,148.92043283823406,153.38804582338111,157.98968719808255,162.72937781402501,167.61125914844578,172.63959692289916,177.81878483058614,183.15334837550373,188.64794882676884,194.3073872915719,200.13660891031907,206.14070717762866,212.3249283929575,218.69467624474623,225.25551653208862,232.01318202805129,238.97357748889286,246.14278481355964,253.52706835796644,261.13288040870543,268.96686682096663,277.03587282559567,285.34694901036357,{"$f":"BU24","v":293.90735748067448},302.72457820509476,311.80631555124762,321.16050501778506,330.7953201683186,340.71917977336818,350.9407551665692,361.46897782156628,372.31304715621326,383.4824385708996,394.9869117280266,406.8365190798674,419.04161465226343,431.61286309183134,444.56124898458626,457.89808645412381,471.63502904774754,485.78407991917993,500.35760231675539,515.36833038625809,530.82938029784589,546.75426170678134,563.15688955798487,580.05159624472446,597.4531441320662,615.37673845602819,633.83804060970908,652.8531818280004,672.43877728284042,692.61194060132561,713.3902988193654,734.79200778394636,756.83576801746472,779.5408410579887,802.92706628972837,827.01487827842016,851.82532462677273,877.38008436557584,903.70148689654309,930.81253150343946,958.73690744854252,987.49901467199879,1017.1239851121586,1047.6377046655234,1079.0668358054891,1111.4388408796538,1144.7820061060434,1179.1254662892245,1214.4992302779012,1250.9342071862384,1288.4622334018254,1327.1161004038802,1366.9295834159966,1407.9374709184765,1450.1755950460306,1493.6808628974115,1538.4912887843338,1584.6460274478638,1632.1854082712998,1681.1509705194387,1731.5854996350217,1783.5330646240723,1837.0390565627945,1892.1502282596782,{"$f":"EG24","v":1948.9147351074687},2007.3821771606927,2067.6036424755134,2129.6317517497791,2193.5207043022724,2259.3263254313406,2327.1061151942808,2396.9192986501089,2468.8268776096124,2542.8916839379008,2619.1784344560378,2697.7537874897189,2778.6864011144107,2862.0469931478428,2947.9084029422779,3036.3456550305464,3127.4360246814631,3221.259105421907,3317.8968785845645,3417.4337849421013,3519.9567984903642,3625.555502445075,3734.3221675184272,3846.35183254398,3961.7423875202999,4080.5946591459087,4203.0124989202859,4329.1028738878949,4458.9759601045316,4592.745238907667,4730.5275960748977,4872.4434239571447,5018.6167266758594,5169.1752284761351,5324.250485330419,5483.9779998903314,5648.4973398870416,5817.9522600836526,5992.4908278861622,6172.2655527227471,6357.433519304429,6548.1565248835623,6744.6012206300693,6946.9392572489714,7155.3474349664402,7370.0078580154332,7591.1080937558963,7818.8413365685728,8053.4065766656304,8295.0087739655992,8543.8590371845658,8800.1748083001021,9064.1800525491053,9336.105454125578,9616.1886177493452,9904.6742762818249,10201.81450457028,10507.868939707389,10823.10500789861,11147.798158135569,11482.232102879636,11826.699065966026,12181.500037945007,12546.945039083357,{"$f":"GS24","v":12923.353390255857},13311.053991963534,13710.38561172244,14121.697180074112,14545.348095476336,14981.708538340627,15431.159794490846,15894.09458832557,16370.917425975338,16862.044948754596,17367.906297217232,17888.94348613375,18425.611790717761,18978.380144439292,19547.731548772474,20134.163495235647,20738.188400092717,21360.334052095499,22001.144073658365,22661.178395868115,23341.013747744157,24041.24416017648,24762.481484981774,25505.35592953123,26270.516607417165,27058.632105639677,27870.391068808869,28706.502800873135,29567.697884899331,30454.728821446315,31368.370686089707,32309.421806672395,33278.704460872563,34277.065594698739,35305.377562539703,36364.538889415897,37455.475056098374,38579.139307781326,39736.513487014767,40928.608891625205,42156.467158373962,43421.161173125183,44723.796008318939,46065.509888568507,47447.475185225558,48870.899440782327,50337.026424005795,51847.137216725969,53402.551333227748,55004.627873224585,56654.766709421325,58354.409710703963,60105.042002025082,61908.193262085842,63765.439059948418,65678.402231746877,67648.754298699292,69678.216927660265,71768.563435490069,73921.620338554771,76139.268948711411,78423.447017172744,80776.150427687928,83199.434940518564,{"$f":"JE24","v":85695.417988734116},88266.280528396135,90914.268944248019,93641.69701257546,96450.947922952721,99344.476360641303,102324.81065146055,105394.55497100436,108556.3916201345,111813.08336873853,115167.47586980069,118622.50014589471,122181.17515027153,125846.61040477967,129622.00871692305,133510.66897843077,137515.98904778369,141641.4687192172,145890.71278079369,150267.43416421753,154775.45718914407,159418.72090481839,164201.28253196293,169127.32100792183,174201.14063815947,179427.17485730423,184809.99010302336,190354.28980611407,196064.9185002975,201946.86605530643,208005.27203696562,214245.43019807461,220672.79310401686,227292.97689713739,234111.7662040515,241135.11919017302,248369.17276587823,255820.24794885461,263494.85538732028,271399.7010489399,279541.69208040804,287927.94284282031,296565.78112810489,305462.75456194807,314626.63719880651,324065.43631477072,333787.39940421382,343801.02138634026,354115.05202793045,364738.50358876836,375680.65869643143,386951.07845732436,398559.61081104411,410516.39913537545,422831.89110943675,435516.84784271987,448582.35327800148,462039.82387634151,475901.01859263174,490178.04915041075,504883.39062492305,520029.89234367071,535630.78911398083,551699.71278740035,{"$f":"LQ24","v":568250.7041710224},585298.2252961531,602857.17205503769,620942.88721668883,639571.17383318953,658758.30904818524,678521.0583196308,698876.69006921968,719842.99077129632,741438.28049443522,763681.42890926823,786591.87177654624,810189.62792984257,834495.31676773785,859530.17627077003,885316.08155889309,911875.56400565989,939231.83092582971,967408.78585360467,996431.0494292127,1026323.9809120891,1057113.7003394519,1088827.1113496355,1121491.9246901246,1155136.6824308285,1189790.7829037532,1225484.5063908659,1262249.0415825918,1300116.5128300695,1339120.0082149715,1379293.6084614208,1420672.4167152634,1463292.5892167212,1507191.366893223,1552407.1079000197,1598979.3211370204,1646948.7007711309,1696357.1617942648,1747247.8766480926,1799665.3129475354,1853655.2723359615,1909264.9305060403,1966542.8784212219,2025539.1647738586,2086305.3397170743,2148894.4999085865,2213361.3349058442,2279762.1749530197,2348155.0402016104,2418599.6914076586,2491157.6821498885,2565892.4126143851,2642869.1849928168,2722155.2605426013,2803819.9183588796,2887934.5159096462,2974572.5513869356,3063809.7279285435,3155724.0197663996,3250395.7403593916,3347907.6125701731,3448344.8409472783,3551795.186175697,3658349.041760968,{"$f":"OC24","v":3768099.5130137969},3881142.4984042109,3997576.7733563366,4117504.0765570267,4241029.1988537377,4368260.0748193497,4499307.877063931,4634287.1133758491,4773315.7267771251,4916515.1985804392,5064010.6545378519,5215930.9741739873,5372408.9033992067,5533581.1705011837,5699588.6056162193,5870576.2637847057,6046693.551698247,6228094.358249194,6414937.1889966698,6607385.3046665704,6805606.8638065681,7009775.0697207646,7220068.3218123876,7436670.3714667596,7659770.4826107621,7889563.5970890848,8126250.5050017564,8370038.0201518079,8621139.1607563626,8879773.3355790526,9146166.5356464237,9420551.5317158159,9703168.0776672903,9994263.1199973095,10294091.013597228,10602913.744005144,10921001.156325297,11248631.191015057,11586090.126745509,11933672.830547873,12291683.015464308,12660433.505928237,13040246.511106085,13431453.906439269,13834397.523632446,14249429.44934142,14676912.332821662,15117219.702806311,15570736.293890499,16037858.382707214,16518994.13418843,17014563.958214082,17525000.876960505,18050750.903269321,18592273.430367399,19150041.633278418,19724542.882276773,20316279.168745074,20925767.543807425,21553540.570121646,22200146.787225299,22866151.190842055,23552135.726567317,24258699.798364338,{"$f":"QO24","v":24986460.792315267},25736054.616084725,26508136.254567266,27303380.342204284,28122481.752470411,28966156.205044523,29835140.891195856,30730195.117931731,31652100.971469685,32601664.000613775,33579713.920632184,34587105.338251151,35624718.498398684,36693460.05335065,37794263.854951166,38928091.770599701,40095934.523717694,41298812.559429228,42537776.936212108,43813910.244298473,45128327.551627427,46482177.37817625,47876642.699521534,49312941.98050718,50792330.239922389,52316100.147120066,53885583.151533663,55502150.646079674,57167215.165462062,58882231.620425925,60648698.569038704,62468159.526109859,64342204.31189315,66272470.441249952,68260644.554487452,70308463.891122073,72417717.807855725,74590249.342091396,76827956.822354138,79132795.527024761,81506779.392835498,83951982.774620563,86470542.257859185,89064658.525594965,91736598.281362817,94488696.229803696,97323357.116697803,100243057.83019873,103250349.56510471]
[null,null,"Add: Income =ROE x Opening BV",null,"USD",null,null,{"$f":"H21*H12","v":2.0381525776143996},{"$f":"I21*I12","v":2.7020802790950622},{"$f":"J21*J12","v":3.5483773053600305},4.6186802863592105,5.9625433030640655,6.1643106453330354,6.2489254266755898,6.2359152255043471,6.1454473141946186,5.9962721398691956,6.1761603040652719,6.36144511318723,6.5522884665828469,6.7488571205803316,6.9513228341977413,7.1598625192236725,7.3746583948003828,7.5958981466443936,7.823775091043724,8.0584883437750356,8.300242994088288,8.5492502839109363,8.8057277924282644,9.0698996262011136,9.3419966149871456,9.6222565134367581,9.9109242088398624,10.208251935105057,10.514499493158208,10.829934477952955,11.154832512291545,11.489477487660292,11.8341618122901,12.189186666658804,12.554862266658567,12.931508134658324,13.319453378698073,13.719036980059018,14.13060808946079,14.554526332144613,14.991162122108951,15.440896985772222,15.904123895345387,16.381247612205748,16.872685040571923,17.378865591789079,17.900231559542753,18.437238506329034,18.990355661518908,19.560066331364474,20.146868321305409,20.751274370944572,21.37381260207291,22.015026980135097,22.675477789539151,23.355742123225326,24.056414386922086,24.77810681852975,25.521450023085642,26.287093523778214,27.07570632949156,27.88797751937631,28.724616844957598,29.586355350306331,30.473946010815524,31.388164391139995,{"$f":"BV21*BV12","v":32.329809322874191},33.29970360256042,34.298694710637236,35.327655551956354,36.387485218515046,37.479109775070498,38.60348306832261,39.761587560372291,40.954435187183456,42.18306824279896,43.448560290082924,44.752017098785416,46.094577611748981,47.477414940101447,48.90173738830449,50.368789509953622,51.879853195252231,53.43624879110979,55.039336254843093,56.690516342488394,58.391231832763047,60.14296878774595,61.947257851378339,63.805675586919691,65.719845854527279,67.691441230163107,69.722184467068004,71.813850001080041,73.968265501112441,76.187313466145824,78.472932870130194,80.827120856234103,83.251934481921126,85.749492516378751,88.321977291870127,90.97163661062622,93.700785708945006,96.511809280213342,99.407163558619743,102.38937846537834,105.46105981933968,108.62489161391987,111.88363836233745,115.24014751320757,118.6973519386038,122.25827249676192,125.92602067166477,129.7038012918147,133.59491533056914,137.60276279048622,141.73084567420079,145.98277104442681,150.36225417575963,154.87312180103243,159.51931545506338,164.30489491871526,169.23404176627673,174.31106301926502,179.54039490984297,184.92660675713827,190.47440495985239,196.18863710864795,202.07429622190739,208.1365251085646,{"$f":"EH21*EH12","v":214.38062086182157},220.8120394876762,227.43640067230649,234.2594926924757,241.28727747324996,248.52589579744748,255.98167267137089,263.661122851512,271.57095653705738,279.71808523316906,288.10962779016415,296.75291662386906,305.65550412258517,314.8251692462627,324.26992432365057,333.9980220533601,344.01796271496096,354.33850159640974,364.96865664430209,375.91771634363113,387.19524783394007,398.81110526895827,410.77543842702698,423.09870157983778,435.79166262723299,448.86541250604995,462.33137488123145,476.20131612766846,490.48735561149846,505.20197627984339,520.35803556823873,535.96877663528596,552.04783993434455,568.60927513237482,585.66755338634607,603.23757998793644,621.33470738757455,639.97474860920181,659.1739910674778,678.94921079950223,699.31768712348719,720.29721773719189,741.90613426930759,764.16331829738681,787.08821784630845,810.70086438169767,835.02189031314856,860.07254702254306,885.8747234332194,912.45096513621593,939.82449409030221,968.01922891301126,997.05980578040158,1026.9715999538137,1057.7807479524279,1089.5141703910008,1122.1995955027307,1155.8655833678129,1190.541550868847,1226.2577973949126,1263.0455313167599,1300.9368972562629,1339.9650041739508,1380.1639542991693,{"$f":"GT21*GT12","v":1421.5688729281444},1464.2159391159887,1508.1424172894685,1553.3866898081524,1599.9882905023969,1647.9879392174689,1697.427577393993,1748.3504047158126,1800.8009168572871,1854.8249443630054,1910.4696926938955,1967.7837834747127,2026.8172969789537,2087.6218158883221,2150.250470364972,2214.7579844759211,2281.2007240101989,2349.636745730505,2420.1258481024202,2492.7296235454928,2567.5115122518573,2644.5368576194128,2723.8729633479952,2805.5891522484353,2889.756826815888,2976.4495316203647,3065.7430175689756,3157.7153080960447,3252.4467673389263,3350.0201703590947,3450.5207754698677,3554.0363987339633,3660.6574906959818,3770.4772154168613,3883.5915318793673,4000.0992778357486,4120.1022561708214,4243.7053238559456,4371.0164835716241,4502.1469780787729,4637.2113874211354,4776.32772904377,4919.6175609150832,5067.2060877425356,5219.2222703748112,5375.7989384860557,5537.0729066406375,5703.1850938398566,5874.2806466550519,6050.5090660547039,6232.0243380363454,6418.985068177436,6611.5546202227588,6809.9012588294427,7014.1982965943262,7224.6242454921567,7441.3629728569222,7664.6038620426289,7894.5419779039075,8131.3782372410251,8375.3195843582562,8626.5791718890014,8885.3765470456729,9151.9378434570426,{"$f":"JF21*JF12","v":9426.4959787607531},9709.2908581235752,10000.569583867282,10300.5866713833,10609.604271524799,10927.892399670543,11255.72917166066,11593.401046810479,11941.203078214794,12299.439170561238,12668.422345678076,13048.475016048418,13439.929266529869,13843.127144525764,14258.420958861536,14686.173587627385,15126.758795256206,15580.561559113892,16047.978405887307,16529.41775806393,17025.300290805848,17536.059299530021,18062.141078515924,18604.005310871402,19162.125470197541,19736.989234303466,20329.09891133257,20938.97187867255,21567.141035032724,22214.155266083708,22880.579924066216,23566.997321788207,24274.007241441854,25002.227458685113,25752.294282445666,26524.863110919032,27320.609004246606,28140.227274374007,28984.434092605232,29853.967115383388,30749.586128844883,31672.073712710233,32622.235924091539,33600.903001814288,34608.930091868715,35647.197994624781,36716.613934463523,37818.112352497432,38952.655723072348,40121.235394764517,41324.87245660746,42564.618630305682,43841.557189214851,45156.803904891298,46511.508022038041,47906.853262699187,49344.05886058016,50824.380626397564,52349.112045189489,53919.585406545186,55537.172968741535,57203.288157803778,58919.386802537891,60686.96840661404,{"$f":"LR21*LR12","v":62507.577458812462},64382.804782576844,66314.288926054141,68303.717593835769,70352.829121650851,72463.413995300376,74637.316415159396,76876.43590761417,79182.728984842601,81558.210854387871,84004.957180019512,86525.105895420085,89120.859072282678,91794.484844451159,94548.319389784709,97384.768971478246,100306.31204062259,103315.50140184126,106414.96644389651,109607.41543721339,112895.63790032981,116282.5070373397,119770.98224845991,123364.11171591371,127065.03506739113,130876.98611941286,134803.29570299524,138847.3945740851,143012.81641130763,147303.20090364688,151722.29693075627,156273.96583867897,160962.18481383933,165791.05035825452,170764.78186900218,175887.72532507224,181164.35708482438,186599.28779736912,192197.26643129019,197963.18442422891,203902.07995695577,210019.14235566443,216319.71662633441,222809.30812512446,229493.58736887819,236378.39498994453,243469.74683964287,250773.83924483217,258297.05442217714,266045.96605484246,274027.34503648774,282248.16538758238,290715.61034920986,299437.07865968614,308420.19101947674,317672.7967500611,327202.98065256292,337019.07007213979,347129.64217430394,357543.53143953305,368269.83738271904,379317.93250420061,390697.47047932667,402418.39459370647,{"$f":"OD21*OD12","v":414490.94643151766},426925.6748244632,439733.44506919704,452925.44842127291,466513.21187391115,480508.60823012848,494923.86647703242,509771.5824713434,525064.72994548373,540816.67184384831,557041.17199916369,573752.40715913859,590964.97937391279,608693.92875513027,626954.74661778414,645763.38901631767,665136.29068680713,685090.37940741132,705643.09078963369,726812.3835133228,748616.7550187225,771075.25766928412,794207.51539936266,818033.74086134357,842574.75308718381,867851.99567979935,893887.55555019318,920704.18221669889,948325.30768319988,976775.06691369577,1006078.3189211066,1036260.6684887398,1067348.4885434019,1099368.9431997042,1132350.011495695,1166320.5118405658,1201310.1271957827,1237349.4310116563,1274469.913942006,1312704.011360266,1352085.1317010738,1392647.6856521061,1434427.1162216694,1477459.9297083195,1521783.7275995691,1567437.2394275563,1614460.3566103827,1662894.1673086942,1712780.9923279549,1764164.4220977935,1817089.3547607274,1871602.035403549,1927750.0964656556,1985582.5993596253,2045150.0773404138,2106504.5796606261,2169699.7170504453,2234790.7085619583,2301834.4298188169,2370889.4627133813,2442016.1465947828,2515276.6309926258,2590734.9299224047,2668456.977820077,{"$f":"QP21*QP12","v":2748510.6871546796},2830966.0077693197,2915894.9880023994,3003371.8376424713,3093472.9927717452,3186277.1825548974,3281865.498031544,3380321.4629724906,3481731.1068616654,3586183.0400675153,3693768.5312695401,3804581.5872076266,3918719.0348238554,4036280.6058685714,4157369.0240446283,4282090.0947659668,4410552.7976089465,4542869.3815372149,4679155.4629833316,4819530.126872832,4964116.0306790173,5113039.511599387,5266430.6969473688,5424423.6178557901,5587156.3263914632,5754771.0161832077,5927414.1466687033,6105236.5710687647,6288393.6682008272,6477045.4782468518,6671356.8425942576,6871497.5478720842,7077642.4743082467,7289971.7485374948,7508670.90099362,7733931.0280234283,7965948.9588641301,8204927.4276300538,8451075.2504589558,8704607.5079727229,8965745.7332119048,9234718.1052082628,9511759.6483645104,9797112.4378154464,10091025.81094991,10393756.585278407,10705569.282836758,11026736.361321861,11357538.452161519]
[null,null,"Less: Dividends",null,"USD",null,null,{"$f":"H22*H17","v":-1.4197520904420788},{"$f":"I22*I17","v":-0.9275106059161673},{"$f":"J22*J17","v":-0.22536573517163799},0.72963019286481245,1.987514434354688,2.7274871935776894,3.3352443437706043,3.8042664808738431,4.1413532413868364,4.3609251926321422,4.4917529484111069,4.6265055368634398,4.765300702969343,4.9082597240584231,5.0555075157801754,5.2071727412535802,5.3633879234911879,5.5242895611959231,5.6900182480317998,5.8607187954727538,6.0365403593369367,6.2176365701170448,6.404165667220556,6.5962906372371739,6.794179356354288,6.9980047370449148,7.2079448791562637,7.4241832255309506,7.646908722296879,7.8763159839657861,8.1126054634847602,8.3559836273893033,8.6066631362109813,8.8648630302973128,9.1308089212062313,9.4047331888424175,9.6868751845076897,9.9774814400429221,10.276805883244212,10.585110059741536,10.902663361533783,11.229743262379797,11.566635560251191,11.913634627058725,12.27104366587049,12.639174975846604,13.018350225122003,13.408900731875661,13.811167753831933,14.22550278644689,14.652267870040298,15.091835906141506,15.544590983325753,16.010928712825525,16.491256574210293,16.985994271436603,17.495574099579699,18.020441322567091,18.561054562244102,19.117886199111428,19.691422785084772,20.282165468637317,20.890630432696437,21.517349345677331,22.162869826047654,22.827755920829087,{"$f":"BV22*BV17","v":23.512588598453956},24.217966256407578,24.944505244099808,25.692840401422803,26.463625613465489,27.257534381869455,28.075260413325534,28.917518225725303,29.785043772497062,30.678595085671972,31.598952938242128,32.546921526389397,33.523329172181079,34.529029047346505,35.564899918766905,36.631846916329906,37.730802323819809,38.862726393534395,40.028608185340431,41.229466430900651,42.46635042382767,43.740340936542509,45.052551164638793,46.404127699577955,47.796251530565293,49.23013907648226,50.707043248776735,52.228254546240031,53.795102182627232,55.408955248106054,57.071223905549232,58.783360622715712,60.546861441397184,62.363267284639093,64.234165303178273,66.161190262273621,68.146025970141821,70.190406749246065,72.296118951723457,74.465002520275164,76.698952595883412,78.999921173759915,81.369918808972699,83.81101637324187,86.325346864439126,88.915107270372303,91.58256048848348,94.330037303137971,97.159938422232102,100.07473657489908,103.07697867214604,106.1692880323104,109.35436667327973,112.63499767347813,116.01404760368246,119.49446903179292,123.07930310274672,126.77168219582911,130.57483266170399,134.49207764155511,138.52683997080175,142.68264516992579,146.96312452502357,151.37201826077427,{"$f":"EH22*EH17","v":155.91317880859751},160.59057417285541,165.40829139804109,170.37054013998232,175.4816563441818,180.74610603450725,186.16848921554248,191.75354389200874,197.50615020876901,203.43133471503205,209.53427475648303,215.8203029991775,222.29491208915286,228.96375945182743,235.83267223538223,242.90765240244372,250.19488197451707,257.70072843375254,265.43175028676518,273.39470279536812,281.59654387922916,290.044440195606,298.7457734014742,307.7081466035184,316.93939100162402,326.44757273167272,336.24099991362289,346.3282299110316,356.71807680836253,367.41961911261336,378.44220768599183,389.79547391657161,401.48933813406876,413.5340182780908,425.94003882643352,438.71823999122654,451.87978719096333,465.43618080669222,479.39926623089298,493.78124421781979,508.59468154435433,523.85252199068498,539.56809765040555,555.75514057991768,572.4277947973153,589.60062864123472,607.28864750047171,625.50730692548586,644.27252613325049,663.60070191724799,683.50872297476531,704.01398466400826,725.1344042039284,746.88843633004637,769.29508941994754,792.37394210254604,816.14516036562236,840.62951517659121,865.84840063188881,891.82385265084554,918.57856823037093,946.13592527728213,974.52000303560055,1003.7556031266686,{"$f":"GT22*GT17","v":1033.8682712204686},1064.8843193570826,1096.8308489377953,1129.7357744059291,1163.6278476381069,1198.5366830672501,1234.4927835592678,1271.5275670660455,1309.6733940780271,1348.9635959003676,1389.4325037773785,1431.1154788907002,1474.0489432574209,1518.2704115551435,1563.8185239017978,1610.7330796188519,1659.0550720074175,1708.8267241676401,1760.0915258926693,1812.8942716694494,1867.2810998195328,1923.2995328141185,1980.9985187985421,2040.4284743624985,2101.6413285933731,2164.6905684511744,2229.6312855047095,2296.5202240698509,2365.4158307919465,2436.3783057157052,2509.4696548871766,2584.7537445337916,2662.2963568698051,2742.1652475758992,2824.4302050031761,2909.163111153272,2996.4380044878703,3086.3311446225061,3178.9210789611811,3274.2887113300167,3372.5173726699168,3473.6928938500146,3577.9036806655154,3685.2407910854804,3795.7980148180445,3909.6719552625859,4026.9621139204637,4147.7709773380775,4272.2041066582196,4400.3702298579665,4532.3813367537059,4668.3527768563172,4808.4033601620067,4952.6554609668674,5101.2351247958741,5254.2721785397507,5411.9003438959435,5574.2573542128212,5741.4850748392055,5913.7296270843817,6091.1415158969139,6273.8757613738189,6462.0920342150348,6655.954795241486,{"$f":"JF22*JF17","v":6855.6334390987295},7061.3024422716908,7273.1415155398417,7491.3357610060366,7716.0758338362175,7947.5581088513045,8185.9848521168433,8431.5643976803476,8684.5113296107593,8945.0466694990828,9213.3980695840564,9489.8000116715775,9774.4940120217234,10067.728832382374,10369.760697353844,10680.853518274462,11001.279123822696,11331.317497537377,11671.257022463496,12021.394733137404,12382.036575131526,12753.497672385471,13136.102602557035,13530.185680633747,13936.091251052758,14354.17398858434,14784.79920824187,15228.343184489127,15685.1934800238,16155.749284424515,16640.421762957249,17139.634415845969,17653.823448321349,18183.438151770992,18728.941296324123,19290.809535213841,19869.533821270259,20465.619835908368,21079.588430985623,21711.976083915193,22363.335366432642,23034.235427425625,23725.262490248391,24437.020364955846,25170.130975904522,25925.23490518166,26702.99195233711,27504.081710907223,28329.204162234437,29179.080287101468,30054.452695714517,30956.086276585953,31884.768864883528,32841.311930830037,33826.551288754941,34841.347827417594,35886.588262240119,36963.185910107321,38072.081487410542,39214.243932032863,40390.671249993844,41602.391387493655,42850.463129118471,44135.977022992032,{"$f":"LR22*LR17","v":45460.056333681794},46823.85802369225,48228.573764403016,49675.430977335105,51165.693906655164,52700.664723854818,54281.684665570472,55910.135205537583,57587.439261703708,59315.062439554815,61094.514312741463,62927.349742123697,64815.170234387406,66759.625341419029,68762.414101661605,70825.286524711453,72950.045120452793,75138.546474066374,77392.702868288368,79714.483954337018,82105.91847296714,84569.096027156149,87106.168907970845,89719.353975209975,92410.934594466278,95183.262632300262,98038.760511269269,100979.92332660736,104009.32102640555,107129.60065719773,110343.48867691365,113653.79333722107,117063.40713733769,120575.30935145784,124192.5686320016,127918.34569096164,131755.89606169047,135708.57294354119,139779.83013184741,143973.22503580284,148292.42178687692,152741.19444048323,157323.43027369777,162043.13318190869,166904.42717736596,171911.55999268693,177068.90679246755,182380.97399624158,187852.40321612885,193487.97531261269,199292.61457199109,205271.39300915084,211429.53479942537,217772.42084340812,224305.59346871037,231034.76127277172,237965.80411095486,245104.7782342835,252457.92158131197,260031.65922875132,267832.60900561383,275867.58727578225,284143.61489405576,292667.92334087746,{"$f":"OD22*OD17","v":301447.96104110376},310491.39987233689,319806.14186850697,329400.32612456213,339282.33590829902,349460.80598554801,359944.63016511447,370742.96907006792,381865.25814216997,393321.21588643512,405120.85236302816,417274.477933919,429792.71227193659,442686.49364009476,455967.08844929759,469646.10110277648,483735.48413585976,498247.54865993554,513194.9751197336,528590.82437332568,544448.54910452547,560782.00557766121,577605.46574499109,594933.62971734081,612781.63860886102,631165.08776712685,650100.04040014057,669603.04161214468,689691.13286050898,710381.86684632418,731693.32285171398,753644.1225372653,776253.44621338323,799541.04959978489,823527.28108777816,848233.09952041158,873680.09250602382,899890.49528120458,926887.21013964072,954693.82644382981,983334.64123714459,1012834.680474259,1043219.7208884868,1074516.3125151414,1106751.8018905958,1139954.3559473136,1174152.9866257329,1209377.576224505,1245658.9035112399,1283028.6706165771,1321519.5307350745,1361165.1166571265,1402000.0701568404,1444060.0722615456,1487381.8744293919,1532003.3306622736,1577963.430582142,1625302.333499606,1674061.4035045942,1724283.2456097319,1776011.7429780238,1829292.0952673643,1884170.8581253854,1940695.983869147,{"$f":"QP22*QP17","v":1998916.8633852215},2058884.3692867779,2120650.9003653815,2184270.4273763429,2249798.5401976327,2317292.4964035619,2386811.2712956686,2458415.6094345385,2532168.0777175748,2608133.1200491022,2686377.1136505748,2766968.4270600923,2849977.4798718947,2935476.8042680519,3023541.1083960934,3114247.3416479761,3207674.7618974159,3303905.0047543379,3403022.1548969685,3505112.8195438781,3610266.2041301946,3718574.1902540997,3830131.4159617228,3945035.3584405747,4063386.4191937917,4185288.0117696058,4310846.6521226931,4440172.0516863745,4573377.2132369652,4710578.5296340743,4851895.8855230967,4997452.7620887887,5147376.3449514527,5301797.6352999965,5460851.5643589962,5624677.1112897666,5793417.424628458,5967219.9473673124,6146236.5457883319,6330623.6421619803,6520542.3514268398,6716158.6219696458,6917643.3806287348,7125172.6820475971,7338927.8625090262,7559095.6983842961,7785868.5693358239,8019444.626415899,8260027.9652083777]
[null,null,"Closing Balance",null,"USD",null,{"$f":"+G18","v":25},{"$f":"+SUM(H21:H22)-H23","v":28.457904668056479},{"$f":"+SUM(I21:I22)-I23","v":32.087495553067711},35.861238593599374,39.750288687093772,43.725317555803151,47.162141007558503,50.07582209046349,52.507470835093997,54.511564907901779,56.146911855138832,57.831319210792998,59.566258787116787,61.35324655073029,63.193843947252191,65.089659265669752,67.042349043639845,69.053619514949034,71.125228100397493,73.258984943409416,75.456754491711706,77.72045712646306,80.052070840256945,82.453632965464664,84.927241954428595,87.475059213061442,90.099310989453286,92.802290319136887,95.586359028710987,98.453949799572314,101.40756829355949,104.44979534236629,107.58328920263727,110.8107878787164,114.13511151507788,117.55916486053022,121.08593980634612,124.71851800053652,128.46007354055263,132.31387574676921,136.28329201917228,140.37179077974747,144.58294450313988,148.92043283823406,153.38804582338111,157.98968719808255,162.72937781402501,167.61125914844578,172.63959692289916,177.81878483058614,183.15334837550373,188.64794882676884,194.3073872915719,200.13660891031907,206.14070717762866,212.3249283929575,218.69467624474623,225.25551653208862,232.01318202805129,238.97357748889286,246.14278481355964,253.52706835796644,261.13288040870543,268.96686682096663,277.03587282559567,285.34694901036357,{"$f":"+SUM(BU21:BU22)-BU23","v":293.90735748067448},302.72457820509476,311.80631555124762,321.16050501778506,330.7953201683186,340.71917977336818,350.9407551665692,361.46897782156628,372.31304715621326,383.4824385708996,394.9869117280266,406.8365190798674,419.04161465226343,431.61286309183134,444.56124898458626,457.89808645412381,471.63502904774754,485.78407991917993,500.35760231675539,515.36833038625809,530.82938029784589,546.75426170678134,563.15688955798487,580.05159624472446,597.4531441320662,615.37673845602819,633.83804060970908,652.8531818280004,672.43877728284042,692.61194060132561,713.3902988193654,734.79200778394636,756.83576801746472,779.5408410579887,802.92706628972837,827.01487827842016,851.82532462677273,877.38008436557584,903.70148689654309,930.81253150343946,958.73690744854252,987.49901467199879,1017.1239851121586,1047.6377046655234,1079.0668358054891,1111.4388408796538,1144.7820061060434,1179.1254662892245,1214.4992302779012,1250.9342071862384,1288.4622334018254,1327.1161004038802,1366.9295834159966,1407.9374709184765,1450.1755950460306,1493.6808628974115,1538.4912887843338,1584.6460274478638,1632.1854082712998,1681.1509705194387,1731.5854996350217,1783.5330646240723,1837.0390565627945,1892.1502282596782,{"$f":"+SUM(EG21:EG22)-EG23","v":1948.9147351074687},2007.3821771606927,2067.6036424755134,2129.6317517497791,2193.5207043022724,2259.3263254313406,2327.1061151942808,2396.9192986501089,2468.8268776096124,2542.8916839379008,2619.1784344560378,2697.7537874897189,2778.6864011144107,2862.0469931478428,2947.9084029422779,3036.3456550305464,3127.4360246814631,3221.259105421907,3317.8968785845645,3417.4337849421013,3519.9567984903642,3625.555502445075,3734.3221675184272,3846.35183254398,3961.7423875202999,4080.5946591459087,4203.0124989202859,4329.1028738878949,4458.9759601045316,4592.745238907667,4730.5275960748977,4872.4434239571447,5018.6167266758594,5169.1752284761351,5324.250485330419,5483.9779998903314,5648.4973398870416,5817.9522600836526,5992.4908278861622,6172.2655527227471,6357.433519304429,6548.1565248835623,6744.6012206300693,6946.9392572489714,7155.3474349664402,7370.0078580154332,7591.1080937558963,7818.8413365685728,8053.4065766656304,8295.0087739655992,8543.8590371845658,8800.1748083001021,9064.1800525491053,9336.105454125578,9616.1886177493452,9904.6742762818249,10201.81450457028,10507.868939707389,10823.10500789861,11147.798158135569,11482.232102879636,11826.699065966026,12181.500037945007,12546.945039083357,{"$f":"+SUM(GS21:GS22)-GS23","v":12923.353390255857},13311.053991963534,13710.38561172244,14121.697180074112,14545.348095476336,14981.708538340627,15431.159794490846,15894.09458832557,16370.917425975338,16862.044948754596,17367.906297217232,17888.94348613375,18425.611790717761,18978.380144439292,19547.731548772474,20134.163495235647,20738.188400092717,21360.334052095499,22001.144073658365,22661.178395868115,23341.013747744157,24041.24416017648,24762.481484981774,25505.35592953123,26270.516607417165,27058.632105639677,27870.391068808869,28706.502800873135,29567.697884899331,30454.728821446315,31368.370686089707,32309.421806672395,33278.704460872563,34277.065594698739,35305.377562539703,36364.538889415897,37455.475056098374,38579.139307781326,39736.513487014767,40928.608891625205,42156.467158373962,43421.161173125183,44723.796008318939,46065.509888568507,47447.475185225558,48870.899440782327,50337.026424005795,51847.137216725969,53402.551333227748,55004.627873224585,56654.766709421325,58354.409710703963,60105.042002025082,61908.193262085842,63765.439059948418,65678.402231746877,67648.754298699292,69678.216927660265,71768.563435490069,73921.620338554771,76139.268948711411,78423.447017172744,80776.150427687928,83199.434940518564,{"$f":"+SUM(JE21:JE22)-JE23","v":85695.417988734116},88266.280528396135,90914.268944248019,93641.69701257546,96450.947922952721,99344.476360641303,102324.81065146055,105394.55497100436,108556.3916201345,111813.08336873853,115167.47586980069,118622.50014589471,122181.17515027153,125846.61040477967,129622.00871692305,133510.66897843077,137515.98904778369,141641.4687192172,145890.71278079369,150267.43416421753,154775.45718914407,159418.72090481839,164201.28253196293,169127.32100792183,174201.14063815947,179427.17485730423,184809.99010302336,190354.28980611407,196064.9185002975,201946.86605530643,208005.27203696562,214245.43019807461,220672.79310401686,227292.97689713739,234111.7662040515,241135.11919017302,248369.17276587823,255820.24794885461,263494.85538732028,271399.7010489399,279541.69208040804,287927.94284282031,296565.78112810489,305462.75456194807,314626.63719880651,324065.43631477072,333787.39940421382,343801.02138634026,354115.05202793045,364738.50358876836,375680.65869643143,386951.07845732436,398559.61081104411,410516.39913537545,422831.89110943675,435516.84784271987,448582.35327800148,462039.82387634151,475901.01859263174,490178.04915041075,504883.39062492305,520029.89234367071,535630.78911398083,551699.71278740035,{"$f":"+SUM(LQ21:LQ22)-LQ23","v":568250.7041710224},585298.2252961531,602857.17205503769,620942.88721668883,639571.17383318953,658758.30904818524,678521.0583196308,698876.69006921968,719842.99077129632,741438.28049443522,763681.42890926823,786591.87177654624,810189.62792984257,834495.31676773785,859530.17627077003,885316.08155889309,911875.56400565989,939231.83092582971,967408.78585360467,996431.0494292127,1026323.9809120891,1057113.7003394519,1088827.1113496355,1121491.9246901246,1155136.6824308285,1189790.7829037532,1225484.5063908659,1262249.0415825918,1300116.5128300695,1339120.0082149715,1379293.6084614208,1420672.4167152634,1463292.5892167212,1507191.366893223,1552407.1079000197,1598979.3211370204,1646948.7007711309,1696357.1617942648,1747247.8766480926,1799665.3129475354,1853655.2723359615,1909264.9305060403,1966542.8784212219,2025539.1647738586,2086305.3397170743,2148894.4999085865,2213361.3349058442,2279762.1749530197,2348155.0402016104,2418599.6914076586,2491157.6821498885,2565892.4126143851,2642869.1849928168,2722155.2605426013,2803819.9183588796,2887934.5159096462,2974572.5513869356,3063809.7279285435,3155724.0197663996,3250395.7403593916,3347907.6125701731,3448344.8409472783,3551795.186175697,3658349.041760968,{"$f":"+SUM(OC21:OC22)-OC23","v":3768099.5130137969},3881142.4984042109,3997576.7733563366,4117504.0765570267,4241029.1988537377,4368260.0748193497,4499307.877063931,4634287.1133758491,4773315.7267771251,4916515.1985804392,5064010.6545378519,5215930.9741739873,5372408.9033992067,5533581.1705011837,5699588.6056162193,5870576.2637847057,6046693.551698247,6228094.358249194,6414937.1889966698,6607385.3046665704,6805606.8638065681,7009775.0697207646,7220068.3218123876,7436670.3714667596,7659770.4826107621,7889563.5970890848,8126250.5050017564,8370038.0201518079,8621139.1607563626,8879773.3355790526,9146166.5356464237,9420551.5317158159,9703168.0776672903,9994263.1199973095,10294091.013597228,10602913.744005144,10921001.156325297,11248631.191015057,11586090.126745509,11933672.830547873,12291683.015464308,12660433.505928237,13040246.511106085,13431453.906439269,13834397.523632446,14249429.44934142,14676912.332821662,15117219.702806311,15570736.293890499,16037858.382707214,16518994.13418843,17014563.958214082,17525000.876960505,18050750.903269321,18592273.430367399,19150041.633278418,19724542.882276773,20316279.168745074,20925767.543807425,21553540.570121646,22200146.787225299,22866151.190842055,23552135.726567317,24258699.798364338,{"$f":"+SUM(QO21:QO22)-QO23","v":24986460.792315267},25736054.616084725,26508136.254567266,27303380.342204284,28122481.752470411,28966156.205044523,29835140.891195856,30730195.117931731,31652100.971469685,32601664.000613775,33579713.920632184,34587105.338251151,35624718.498398684,36693460.05335065,37794263.854951166,38928091.770599701,40095934.523717694,41298812.559429228,42537776.936212108,43813910.244298473,45128327.551627427,46482177.37817625,47876642.699521534,49312941.98050718,50792330.239922389,52316100.147120066,53885583.151533663,55502150.646079674,57167215.165462062,58882231.620425925,60648698.569038704,62468159.526109859,64342204.31189315,66272470.441249952,68260644.554487452,70308463.891122073,72417717.807855725,74590249.342091396,76827956.822354138,79132795.527024761,81506779.392835498,83951982.774620563,86470542.257859185,89064658.525594965,91736598.281362817,94488696.229803696,97323357.116697803,100243057.83019873,103250349.56510471,106347860.05205785]
[]
[null,null,"PV of Dividends =Value; Constant is D1/(K-g)",null,"USD",null,{"$f":"NPV(G14,H23:SL23)","v":116.78279637712838},{"$f":"NPV(H14,I23:SM23)","v":124.62560226831255},132.40752099898606,139.91530038910184,146.88101171763748,152.97195292775277,158.65792314520135,164.04886457441708,169.26728564513635,174.43563311423168,179.66866774288249,185.05869152032989,190.61041401708471,196.32868608505498,202.21850409567475,208.28501430515672,214.53351735068625,220.96947288148291,227.5985043287684,234.42640381881918,241.4591372333814,248.70284942188033,256.16386956996661,263.84871672909389,271.76410551195727,279.91695195876105,288.31437957944757,296.96372557716109,305.8725472583738,315.04862863528751,324.49998722626265,334.23488106022262,344.26181589114526,354.58955262894727,365.22711499324214,376.18379739666426,387.46917306463769,399.09310239868512,411.06574159057038,423.39755149480743,436.09930676728004,449.18210527794702,462.65737780585363,476.53689802492522,490.83279278923675,505.55755272677459,520.72404315090046,536.34551529907844,552.43561790865147,569.00840913979459,586.07836885603763,603.66041127307915,621.76989798695661,640.42265139291362,659.63496850669799,679.42363520035587,699.80594086493943,720.79969351293073,742.4232353335758,764.69545871467756,787.63582274487339,811.2643702107556,835.6017451037111,860.66921065171846,886.48866789188639,{"$f":"NPV(BT14,BU23:UY23)","v":913.08267479989092},940.47446599305647,968.68797302422058,997.74784528414375,1027.6794715306742,1058.5090020634377,1090.2633715634629,1122.9703226175834,1156.6584299482247,1191.3571253696482,1227.0967234924844,1263.908448198898,1301.8244599115937,1340.8778836803465,1381.10283811058,1422.534465159318,1465.2089608243125,1509.1636067533195,1554.4368028009324,1601.0681005614513,1649.0982379069876,1698.5691745609722,1749.5241287379977,1802.0076148820451,1856.0654825359202,1911.7449563758194,1969.0946774459233,2028.1647456289666,2089.0067633897829,2151.6738808299742,2216.2208420930046,2282.7040331600087,2351.1815310782617,2421.7131546648448,2494.3605167300175,2569.1870778655289,2646.2582018449539,2725.6412126841501,2807.4054534116417,2891.6223466000361,2978.3654567113135,3067.7105543101629,3159.7356822013367,3254.5212235486511,3352.1499720348502,3452.7072041235251,3556.2807534858821,3662.9610876572315,3772.841386989895,3886.0176259712007,4002.588656977382,4122.6562965362418,4246.3254141735933,4373.7040239208236,4504.9033785631882,4640.0380667106892,4779.2261127760949,4922.5890799469853,5070.2521762413235,5222.3443637387736,5378.9984710826875,5540.351309350679,5706.5437913941705,5877.7210547509267,{"$f":"NPV(EF14,EG23:XK23)","v":6054.0325882371999},6235.6323623294847,6422.6789634490087,6615.3357322658476,6813.7709061424175,7018.1577658402621,7228.6747866173046,7445.5057938467426,7668.8401232927736,7898.8727861818752,8135.8046392131073,8379.8425596547859,8631.1996256793191,8890.0953020924808,9156.75563161844,9431.413431905632,9714.3084984250581,10005.687813435992,10305.80576120046,10614.924349632733,10933.313438575753,11261.250974902045,11599.023234642413,11946.925072352153,12305.260177930042,12674.341341112686,13054.490723872266,13446.040140953568,13849.331348792392,14264.716343064922,14692.557665125141,15133.22871759442,15587.114089376118,16054.609890375239,16536.124096211792,17032.076903225377,17542.9010940763,18069.042414259282,18610.959959852575,19169.126576837803,19744.029272332966,20336.169638093412,20946.064286644221,21574.245300419007,22221.260694291632,22887.674891897754,23574.069216154807,24281.042394402077,25009.211078593704,25759.21038099088,26531.69442581214,27327.336917314537,28146.831724792097,28990.893484991637,29860.258222462267,30755.683988367622,31677.951518307884,32627.864909712309,33606.252319380837,34613.966681770209,35651.886448635698,36720.916350659783,37821.988181715729,38956.06160643277,{"$f":"NPV(GR14,GS23:ZW23)","v":40124.124991750963},41327.196263170612,42566.323786424538,43842.587275320744,45157.098726525604,46511.003382078547,47905.480720454805,49341.745477012526,50821.048694688943,52344.678805830918,53913.962746073521,55530.26710120721,57194.999287996201,58909.608769945276,60675.588309034858,62494.475254476638,64367.852869571005,66297.351697778591,68284.650969148846,70331.48004828456,72439.619925047533,74610.904749255642,76847.223410645165,79150.52116541646,81522.801310715848,83966.126908442908,86482.622559813841,89074.476232152374,91743.941139416027,94493.337678014024,97325.055419512893,100241.55516187049,103245.37104088606,106339.11270360088,109525.4675454293,112807.20301285195,116187.16897355563,119668.30015594779,123253.61866003717,126946.23654171661,130749.35847255007,134666.28447721011,138700.41275078678,142855.24255822995,147134.37721826707,151541.52717418643,156080.51315394856,160755.26942215316,165569.84712645115,170528.41774106794,175635.2766101681,180894.84659386962,186311.68181977858,191890.47154300989,197636.04411771384,203553.37108322108,209647.57136800227,215923.91561470256,222387.83062961543,229044.90396003134,235900.88860299389,242961.70784907407,250233.46026487654,257722.42481807061,{"$f":"NPV(JD14,JE23:ACI23)","v":265435.06614884938},273378.03999179485,281558.19875224511,289982.59724134678,298658.49857408088,307593.38023464911,316794.94031371875,326271.10392212216,336030.02978572185,346080.11702625535,356430.01213308924,367088.61613090982,378065.09194852627,389368.87199402333,401009.66594167339,412997.46873608278,425342.56881921354,438055.55658599531,451147.33307440276,464629.11889595719,478512.46341277112,492809.25416733656,507531.72657140833,522692.4738604505,538304.45732021844,554381.01679219643,570935.88146471442,587983.18095668871,605537.45670106565,623613.67363513471,642227.23220504343,661393.98069189547,681130.22786699329,701452.75598383136,722378.83411462163,743926.23183915392,766113.23329398397,788958.65158993867,812481.84360611415,836702.72516854282,861641.78662182717,887320.10880211322,913759.37941979594,940981.90986045927,969010.65241253551,997869.21793026989,1027581.8939405303,1058173.6632020772,1089670.2227258538,1122098.0032648689,1155484.1892822031,1189856.7394056225,1225244.4073772177,1261676.7635063767,1299184.216634345,1337798.0366184025,1377550.3773436612,1418474.3002701439,1460603.7985227616,1503973.8215314066,1548620.3002282237,1594580.1728087424,1641891.4110632308,1690593.0472842134,{"$f":"NPV(LP14,LQ23:AEU23)","v":1740725.2017557262},1792329.1108293007,1845447.1555912285,1900122.8911250534,1956401.0763725282,2014327.7045956841,2073950.034441791,2135316.621612235,2198477.3511353368,2263483.4702422428,2330387.6218438614,2399243.8786057183,2470107.7776162922,2543036.3556430656,2618088.1849690457,2695323.4098009253,2774803.7832383113,2856592.7047917047,2940755.258434799,3027358.2511746464,3116470.252120961,3208161.6320332806,3302504.6033221432,3399573.260477704,3499443.6208960093,3602193.6660700748,3707903.3831094666,3816654.8065481842,3928532.0603970666,4043621.4003922967,4162011.256387467,4283792.2748315791,4409057.3612704026,4537901.7228030572,4670422.9104198823,4806720.8611415206,4946897.9398723012,5091058.980874314,5239311.3287607115,5391764.8788990099,5548532.1171066109,5709728.1585116731,5875470.7854429381,6045880.4842018103,6221080.480559214,6401196.7738080584,6586358.169190133,6776696.3085029069,6972345.6986781023,7173443.7381091546,7380130.7404890275,7592549.9559033131,7810847.5889060022,8035172.8132866872,8265677.7832180196,8502517.6404516064,8745850.5172077287,8995837.5343813915,9252642.7946614064,9516433.3701335005,9787379.2839095388,10065653.4852958,10351431.81798145,10644892.980694653,{"$f":"NPV(OB14,OC23:AHG23)","v":10946218.479738805},11255592.572783558,11573202.20324555,11899236.924551716,12233888.81353355,12577352.372153342,12929824.416713482,13291503.953647166,13662592.040932644,14043291.634113871,14433807.415847961,14834345.60783316,15245113.763900967,15666320.5429816,16098175.460573647,16540888.617265109,16994670.402765378,17459731.173814703,17936280.904238649,18424528.805311847,18924682.914484281,19436949.650407564,19961533.332075462,20498635.659761928,21048455.155303847,21611186.559128221,22187020.181271419,22776141.203474239,23378728.929265156,23994955.978762597,24624987.424734049,25268979.866248071,25927080.43604001,26599425.737484928,27286140.706833232,27987337.396109283,28703113.671807498,29433551.82423649,30178717.082063481,30938656.026295774,31713394.897602394,32502937.790526699,33307264.727768529,34126329.607321516,34960058.01483573,35808344.893136553,36671052.060368471,37548005.567741401,38438992.88734141,39343759.919920698,40262007.81200511,41193389.571048811,42137506.466721401,43093904.20573397,44062068.866892502,45041422.582310043,46031318.949907713,47031038.161490344,48039781.82979016,49056667.496929042,50080722.805755526,51110879.314462341,52145965.933779754,53184701.964870282,{"$f":"NPV(QN14,QO23:AJS23)","v":54225689.714812733},55267406.665258273,56308197.168462299,57346263.643440895,58379657.243464775,59406267.964478977,60423814.162327707,61429831.444852151,62421660.903023355,63396436.6432551,64351072.580916569,65282248.452817857,66186395.004072249,67059678.302236155,67897983.128987238,68696895.396813482,69451683.535242096,70157278.788032457,70808254.359476849,71398803.344493747,71922715.373543903,72373351.899544939,72743620.049889743,73025944.96237956,73212240.519348711,73293878.389472291,73261655.281699464,73105758.310423329,72815728.365373924,72380421.373783126,71787967.336104214,71025727.009955868,70080246.10998033,68937206.883940488,67581376.917605728,65996555.012774073,64165513.974117644,62069940.13140434,59690369.414003126,57006119.784405977,53995219.826759979,50634333.275069803,46898679.253771789,42761947.990759596,38196211.749622628,33171830.713804279,27657353.54055449,21619412.286900688,15022611.393344402,7829410.3935624436,0]
[null,null,"P/E Ratio; D1/(k-g)/E; (1-G/ROE)*E/(k-g)/E",null,"x",null,{"$f":"G26/H22","v":57.2983581601233},{"$f":"H26/I22","v":46.122094607067034},37.314949793804843,30.293350419237083,24.633953038489032,24.815743678259786,25.389632986804084,26.307103070207177,27.543525636313976,29.090679849970396,29.090674285869973,29.090668586718536,29.090662749238199,29.090656770071426,29.090650645779274,29.09064437283924,29.090637947643302,29.09063136649609,29.090624625612264,29.09061772111481,29.09061064903241,29.090603405297525,29.090595985743835,29.090588386103864,29.090580602006696,29.090572628975131,29.090564462423291,29.090556097654236,29.090547529856771,29.090538754103076,29.090529765345654,29.090520558414529,29.09051112801415,29.090501468720582,29.090491574978152,29.090481441096333,29.090471061246461,29.090460429458531,29.090449539617531,29.090438385459962,29.090426960570401,29.090415258377735,29.090403272151207,29.090390994996941,29.090378419853398,29.090365539487991,29.090352346492324,29.090338833278352,29.090324992073683,29.090310814917448,29.090296293655573,29.090281419935817,29.090266185203436,29.090250580696022,29.090234597438407,29.090218226237653,29.09020145767769,29.090184282113793,29.090166689667345,29.090148670219694,29.090130213406844,29.090111308613061,29.090091944965142,29.090072111325711,29.090051796287302,{"$f":"BT26/BU22","v":29.09003098816536},29.09000967499199,29.08998784450856,29.089965484158991,29.089942581082596,29.089919122106206,29.089895093737244,29.089870482155394,29.089845273205054,29.089819452386909,29.089793004850026,29.08976591538255,29.089738168403713,29.08970974795465,29.089680637688673,29.089650820862989,29.089620280327868,29.089588998517641,29.089556957440184,29.089524138666697,29.089490523320951,29.089456092068826,29.089420825106671,29.089384702150301,29.089347702423165,29.089309804644405,29.089270987016604,29.089231227213386,29.089190502366403,29.089148789052167,29.089106063279058,29.089062300472438,29.089017475461862,29.088971562465503,29.088924535076139,29.088876366245231,29.088827028267946,29.088776492766922,29.088724730676148,29.088671712223896,29.08861740691599,29.088561783518124,29.088504810037744,29.088446453705927,29.088386680958241,29.088325457415745,29.088262747864952,29.088198516237654,29.088132725590288,29.088065338082547,29.087996314955667,29.087925616510219,29.087853202083092,29.087779030024159,29.087703057672577,29.08762524133191,29.087545536245091,29.087463896568767,29.08738027534692,29.087294624483796,29.087206894716111,29.087117035585212,29.087024995407479,29.086930721244833,{"$f":"EF26/EG22","v":29.086834158874321},29.08673525275703,29.086633946005769,29.086530180352771,29.086423896115917,29.086315032164602,29.086203525884436,29.086089313141095,29.085972328243823,29.085852503907315,29.085729771213096,29.085604059569949,29.08547529667338,29.085343408463697,29.085208319084039,29.085069950835873,29.084928224135062,29.084783057465785,29.084634367333681,29.08448206821777,29.084326072521343,29.084166290521622,29.084002630318004,29.083834997779419,29.083663296489856,29.083487427693289,29.083307290236611,29.083122780511552,29.082933792395103,29.082740217188412,29.082541943554443,29.082338857453617,29.082130842078474,29.081917777786479,29.08169954203105,29.08147600929134,29.081247050999579,29.081012535467814,29.080772327811466,29.08052628987225,29.080274280138305,29.080016153663223,29.079751761982532,29.079480953028057,29.079203571040633,29.078919456480719,29.078628445936332,29.078330372029217,29.07802506331852,29.077712344202254,29.077392034816178,29.077063950930409,29.076727903843576,29.076383700274008,29.076031142248901,29.075670026990142,29.075300146797925,29.074921288931183,29.074533235485092,29.074135763266082,29.073728643663106,29.073311642516334,29.072884519982544,29.072447030396919,{"$f":"GR26/GS22","v":29.071998922132053},29.071539937453011,29.071069812369132,29.070588276482194,29.070095052831071,29.069589857732069,29.069072400616147,29.068542383861438,29.067999502622417,29.067443444654362,29.066873890133586,29.066290511473994,29.065692973138173,29.065080931444701,29.064454034370332,29.063811921347543,29.063154223057193,29.062480561216141,29.061790548359451,29.061083787618024,29.060359872489595,29.059618386605607,29.058858903491448,29.058080986321087,29.057284187666045,29.056468049237886,29.055632101624489,29.054775864020478,29.05389884395036,29.05300053698533,29.052080426453209,29.051137983141199,29.050172664991457,29.049183916789545,29.048171169844942,29.047133841663754,29.046071335614108,29.04498304058264,29.043868330623294,29.042726564596919,29.041557085802982,29.040359221601339,29.039132283025911,29.037875564387949,29.036588342870445,29.03526987811226,29.033919411782222,29.032536167143224,29.031119348605223,29.029668141267759,29.028181710451165,29.026659201216784,29.025099737874712,29.023502423480643,29.021866339319814,29.020190544378305,29.018474074802299,29.016715943343382,29.014915138790844,29.013070625389901,29.011181342246232,29.009246202715566,29.007264093778875,29.005233875401888,{"$f":"JD26/JE22","v":29.003154379879863},29.001024411165588,28.998842744181552,28.99660812411534,28.994319265698003,28.991974852464708,28.989573535997621,28.987113935150273,28.984594635253202,28.982014187300315,28.979371107115686,28.976663874499316,28.973890932353488,28.971050685786583,28.968141501196268,28.965161705329436,28.962109584320217,28.958983382703952,28.955781302407736,28.95250150171594,28.949142094211229,28.945701147689462,28.942176683048199,28.938566673148671,28.934869041649641,28.931081661813238,28.927202355281782,28.923228890824777,28.91915898305578,28.914990291117576,28.910720417336233,28.906346905841712,28.901867241155639,28.897278846744126,28.892579083536269,28.887765248405824,28.88283457261694,28.877784220231185,28.872611286476833,28.867312796078014,28.861885701543283,28.856326881413075,28.850633138464111,28.844801197870794,28.8388277053213,28.83270922508861,28.826442238054131,28.820023139683848,28.813448237955065,28.806713751232891,28.799815806095143,28.792750435104502,28.785513574526732,28.778101061993134,28.77050863410685,28.762731923990255,28.754766458773808,28.746607657022931,28.738250826103364,28.729691159481874,28.720923733961794,28.711943506851412,28.702745313063634,28.693323862145029,{"$f":"LP26/LQ22","v":28.683673735233267},28.673789381940189,28.663665117159358,28.653295117796496,28.642673419419975,28.631793912830457,28.620650340546987,28.609236293208102,28.597545205885258,28.585570354307006,28.573304850991413,28.560741641284661,28.547873499303503,28.534693023779109,28.521192633800212,28.507364564452917,28.493200862354435,28.478693381078813,28.463833776471319,28.448613501849035,28.433023803085423,28.41705571357517,28.400700049076768,28.383947402430341,28.366788138146894,28.349212386866217,28.331210039680741,28.312770742320811,28.293883889199744,28.274538617313592,28.254723799993307,28.234428040505055,28.213639665495251,28.19234671827649,28.170536951950421,28.148197822364057,28.125316480894512,28.101879767059199,28.07787420094634,28.053285975461808,28.028100948387859,28.002304634249001,27.975882195980553,27.948818436394877,27.921097789440655,27.892704311249656,27.863621670966651,27.833833141356411,27.803321589182811,27.772069465354498,27.74005879483132,27.70727116628575,27.673687721513328,27.639289144586268,27.604055650743447,27.567966975011284,27.531002360547721,27.49314054670403,27.454359756796119,27.414637685579791,27.373951486421333,27.332277758157037,27.289592531633915,27.245871255923365,{"$f":"OB26/OC22","v":27.201088784200415},27.155219359280288,27.108236598803863,27.060113480063443,27.010822324460388,26.960334781585434,26.908621812912543,26.855653675097066,26.801399902868617,26.745829291508407,26.688909878901587,26.63060892715383,26.570892903761731,26.509727462326111,26.447077422797388,26.38290675124129,26.317178539113407,26.249854982031,26.1808973580291,26.110266005289304,26.037920299327677,25.963818629629063,25.887918375714509,25.810175882627235,25.73054643582428,25.648984235458151,25.565442370034592,25.479872789430864,25.392226277259038,25.302452422558797,25.210499590802744,25.116314894198194,25.019844161268328,24.921031905694509,24.819821294402903,24.716154114876066,24.609970741671365,24.501210102126755,24.389809641233985,24.275705285659352,24.158831406891153,24.039120783492663,23.91650456243887,23.790912219514819,23.662271518752831,23.530508470884961,23.395547290787288,23.257310353891118,23.115718151536292,22.970689245240848,22.822140219860557,22.669985635611805,22.514137978929824,22.354507612134217,22.191002721872692,22.02352926631356,21.851990921056391,21.676289023729858,21.496322517244923,21.311987891670562,21.123179124698748,20.929787620664513,20.731702148085766,20.528808775687146,{"$f":"QN26/QO22","v":20.320990806871066},20.10812871259829,19.890100062639309,19.666779455157013,19.43803844458051,19.20374546772787,18.963765768136103,18.717961318554227,18.466190741555323,18.208309228221495,17.944168454855294,17.673616497669521,17.396497745406418,17.112652809835971,16.821918434081766,16.52412739872188,16.219108425610532,15.906686079365425,15.586680666463884,15.258908131889973,14.923179953272996,14.579303032456584,14.2270795844359,13.866307023599168,13.496777847208149,13.118279516050356,12.730594332194558,12.333499313779159,11.926766066761441,11.510160653553978,11.083443458472541,10.646369049918254,10.198686039214593,9.7401369360181285,9.2704580002197972,8.7893790902516145,8.2966235077113843,7.7919078382162938,7.2749417883936536,6.7454280189151223,6.2030619734783778,5.647531703637827,5.0785176893836681,4.495692655366061,3.8987213826587044,3.2872605159535979,2.6609583660760379,2.0194547077063039,1.3623805721916729,0.68935803532959938,{"$error":"#DIV/0!"}]
[null,null,"Price to Book; D1/(k-g)/BV",null,"x",null,{"$f":"G26/G24","v":4.6713118550851354},{"$f":"H26/H24","v":4.3792964985297287},4.126452336549753,3.9015746771801227,3.6950929557733549,3.4984755166735337,3.3640950083197843,3.2760094138456246,3.2236800392984182,3.1999747834967436,3.1999741714456973,3.1999735445390391,3.199972902416202,3.1999722447078569,3.1999715710357206,3.1999708810123164,3.1999701742407631,3.1999694503145699,3.199968708817349,3.199967949322629,3.1999671713935651,3.1999663745827278,3.1999655584318223,3.1999647224714254,3.1999638662207364,3.1999629891872643,3.1999620908665625,3.199961170741966,3.1999602282842448,3.1999592629513387,3.1999582741880221,3.199957261425598,3.1999562240815567,3.1999551615592643,3.1999540732475968,3.1999529585205968,3.1999518167371108,3.1999506472404384,3.1999494493579284,3.1999482224005957,3.1999469656627442,3.199945678421551,3.1999443599366324,3.1999430094496635,3.199941626183874,3.1999402093436786,3.1999387581141558,3.1999372716606183,3.1999357491281053,3.1999341896409188,3.1999325923021131,3.1999309561929397,3.1999292803723778,3.1999275638765625,3.1999258057182245,3.1999240048861419,3.199922160344546,3.1999202710325174,3.199918335863408,3.1999163537241664,3.1999143234747529,3.1999122439474368,3.1999101139461659,3.1999079322458286,3.1999056975916034,{"$f":"BT26/BT24","v":3.1999034086981899},3.199901064249119,3.1998986628959414,3.1998962032574889,3.1998936839190857,3.1998911034316824,3.1998884603110969,3.1998857530370932,3.1998829800525557,3.19988013976256,3.1998772305335033,3.1998742506920803,3.1998711985244088,3.1998680722750117,3.1998648701457539,3.1998615902949288,3.1998582308360657,3.1998547898369405,3.1998512653184199,3.1998476552533366,3.1998439575653048,3.1998401701275707,3.1998362907617341,3.1998323172365333,3.1998282472665482,3.1998240785108845,3.1998198085718266,3.1998154349934724,3.199810955260304,3.1998063667957384,3.1998016669606963,3.1997968530519683,3.1997919223008049,3.1997868718712055,3.1997816988583749,3.1997764002869755,3.1997709731094743,3.1997654142043617,3.1997597203743764,3.1997538883446284,3.1997479147607586,3.1997417961869936,3.199735529104152,3.1997291099076519,3.1997225349054066,3.1997158003157322,3.199708902265145,3.1997018367861423,3.1996945998149315,3.1996871871890802,3.1996795946451235,3.1996718178161241,3.1996638522291398,3.1996556933026574,3.1996473363439835,3.1996387765465104,3.19963000898696,3.1996210286225644,3.1996118302881613,3.1996024086932175,3.1995927584187727,3.1995828739143732,3.199572749494823,3.1995623793369314,{"$f":"EF26/EF24","v":3.1995517574761756},3.1995408778032735,3.1995297340606346,3.1995183198388046,3.1995066285727511,3.1994946535381064,3.1994823878472882,3.1994698244455204,3.1994569561068209,3.1994437754298048,3.19943027483344,3.1994164465526946,3.1994022826340718,3.1993877749310067,3.1993729150992438,3.1993576945919462,3.1993421046548569,3.1993261363212362,3.199309780406705,3.1992930275039546,3.1992758679773474,3.1992582919573782,3.1992402893349805,3.1992218497557361,3.1992029626138838,3.1991836170462618,3.1991638019260273,3.1991435058562705,3.1991227171634611,3.1991014238907254,3.1990796137909885,3.1990572743198977,3.1990343926286324,3.1990109555565129,3.1989869496234151,3.1989623610220472,3.1989371756099536,3.1989113789014594,3.1988849560592612,3.1988578918859472,3.198830170815214,3.1988017769029549,3.1987726938180785,3.198742904833086,3.1987123928144698,3.1986811402128792,3.1986491290529968,3.1986163409232136,3.1985827569650374,3.198548357862248,3.1985131238297799,3.198477034602345,3.1984400694227935,3.1984022070301408,3.1983634256473796,3.1983237029689153,3.198283016147772,3.1982413417824298,3.1981986559033602,3.1981549339592688,3.1981101508029415,3.1980642806767965,3.19801729719808,3.1979691733436613,{"$f":"GR26/GR24","v":3.197919881434526},3.1978693931198312,3.1978176793606043,3.1977647104130416,3.1977104558114178,3.1976548843505275,3.1975979640677763,3.1975396622247581,3.1974799452884657,3.1974187789119797,3.197356127914694,3.1972919562621391,3.1972262270451992,3.1971589024589169,3.1970899437807363,3.1970193113482299,3.1969469645362913,3.1968728617337754,3.1967969603195399,3.1967192166379825,3.1966395859738554,3.196558022526617,3.1964744793840589,3.1963889084953196,3.1963012606432653,3.1962114854161672,3.1961195311786939,3.1960253450422522,3.1959288728345392,3.1958300590683861,3.1957288469098528,3.1956251781455318,3.1955189931490602,3.1954102308468499,3.1952988286829433,3.1951847225830132,3.195067846917552,3.1949481344640906,3.1948255163685624,3.1946999221056607,3.1945712794383283,3.194439514376147,3.1943045511328503,3.1941663120826744,3.1940247177157488,3.1938796865923482,3.1937311352960442,3.1935789783857547,3.1934231283465744,3.1932634955394534,3.1930999881496276,3.1929325121338459,3.1927609711662179,3.1925852665828707,3.1924052973251795,3.1922209598816136,3.192032148228253,3.1918387537677719,3.1916406652669926,3.191437768792889,3.1912299476470856,3.1910170822987127,3.1907990503156762,3.1905757262942078,{"$f":"JD26/JD24","v":3.1903469817867851},3.1901126852282147,3.1898727018599708,3.189626893652687,3.1893751192267801,3.1891172337711176,3.1888530889597386,3.1885825328665298,3.1883054098778523,3.1880215606030342,3.1877308217827252,3.1874330261949249,3.1871280025588837,3.1868155754365244,3.1864955651315898,3.1861677875862382,3.1858320542752243,3.1854881720974348,3.1851359432648509,3.1847751651887535,3.1844056303632358,3.1840271262458408,3.1836394351353019,3.183242334046354,3.1828355945814608,3.1824189827994558,3.1819922590809964,3.1815551779907256,3.1811074881361363,3.1806489320229332,3.1801792459069858,3.1796981596425882,3.1792053965271205,3.1787006731418534,3.1781836991889896,3.1776541773246407,3.1771118029878633,3.1765562642254306,3.1759872415124515,3.1754044075685814,3.1748074271697608,3.1741959569554381,3.1735696452310522,3.1729281317657874,3.1722710475853431,3.1715980147597471,3.1709086461859544,3.1702025453652234,3.1694793061750572,3.1687385126356182,3.1679797386704656,3.1672025478614954,3.166406493197941,3.1655911168192445,3.1647559497517532,3.163900511638928,3.163024310465119,3.1621268422725222,3.1612075908713697,3.1602660275430061,3.1593016107357976,3.1583137857536556,3.1573019844369998,3.1562656248359531,{"$f":"LP26/LP24","v":3.1552041108756597},3.154116832013421,3.1530031628875292,3.1518624629576144,3.150694076136197,3.1494973304113505,3.1482715374601686,3.1470159922528915,3.1457299726473784,3.144412738973771,3.1430635336090553,3.141681580541313,3.1402660849233852,3.1388162326157016,3.1373311897180232,3.1358101020898212,3.1342520948589878,3.1326562719186697,3.1310217154118449,3.129347485203394,3.1276326183393963,3.1258761284932688,3.1240770053984441,3.1222342142673374,3.1203466951961585,3.1184133625552839,3.1164331043648819,3.1144047816552889,3.112327227811972,3.1101992479044949,3.1080196179992639,3.1057870844555557,3.1035003632044775,3.1011581390104137,3.0987590647145464,3.0963017604600465,3.093784812898396,3.0912067743765115,3.0885661621040974,3.085861457300799,3.0830911043226648,3.0802535097673904,3.0773470415578608,3.0743700280034365,3.0713207568384719,3.0681974742374623,3.0649983838063317,3.0617216455492051,3.0583653748101094,3.0549276411889945,3.0514064674314452,3.0477998282914327,3.0441056493664664,3.0403218059044894,3.0364461215817791,3.0324763672512409,3.0284102596602493,3.0242454601374433,3.0199795732475732,3.0156101454137767,3.0111346635063465,3.0065505533972741,3.0018551784797305,2.9970458381515699,{"$f":"OB26/OB24","v":2.9921197662620456},2.9870741295208316,2.9819060258684251,2.9766124828069787,2.9711904556906426,2.9656368259743977,2.9599483994203797,2.9541219042606777,2.9481539893155477,2.9420412220659244,2.9357800866791743,2.929366981986921,2.9227982194137905,2.9160700208558725,2.9091785165077129,2.9021197426365419,2.894889639302475,2.8874840480234099,2.8798987093832009,2.8721292605818238,2.8641712329260449,2.8560200492591972,2.8476710213285963,2.8391193470889959,2.8303601079406708,2.8213882659003966,2.812198660703805,2.8027860068373953,2.7931448904984943,2.7832697664814674,2.7731549549883017,2.7627946383618016,2.7521828577395162,2.7413135096263956,2.7301803423843194,2.7187769526363672,2.7070967815838505,2.6951331112339432,2.6828790605357384,2.6703275814225287,2.6574714547580269,2.6443032861841931,2.630815501868276,2.6170003441466299,2.6028498670628113,2.5883559317973459,2.5735102019866019,2.558304138928023,2.5427289966689921,2.5267758169764933,2.5104354241846614,2.4936984199172985,2.4765551776822803,2.458995837334764,2.4410102994059963,2.4225882192944916,2.4037190013162033,2.3843917926102844,2.3645954768969415,2.3443186680837624,2.3235497037168624,2.3022766382730966,2.2804872362894342,2.2581689653255856,{"$f":"QN26/QN24","v":2.2353089887558171},2.211894158385812,2.187911006890324,2.1633457400672715,2.1381842289038562,2.1124120014500658,2.086014234494971,2.0589757450409651,2.0312809815710859,2.0029140151043645,1.9738585300340825,1.9440978147436472,1.913614751994706,1.8823918090819569,1.8504110277489942,1.8176540138594068,1.7841019268171585,1.7497354687301967,1.7145348733110273,1.6784798945078969,1.6415497948600295,1.6037233335702243,1.5649787542879487,1.5252937725959084,1.4846455631928965,1.4430107467655393,1.4003653765414015,1.3566849245157075,1.3119442673437587,1.2661176718909375,1.2191787804319794,1.1711005954910079,1.1218554643136052,1.0714150629619941,1.0197503800241778,0.96683169992767759,0.91262858584825224,0.85710986220379237,0.80024359672330192,0.74199708208066351,0.68233681708262151,0.6212284874001609,0.55863694583220347,0.49452619209026671,0.42885935209245751,0.36159865675489583,0.29270542026836421,0.22214001784769338,0.14986186294108403,7.582938388625593E-2,0]
[]
[null,null,"Cash Flow and Earnings over Holding Period"]
[null,null,"Dividends",null,null,null,{"$f":"G23*G4","v":0},{"$f":"H23*H4","v":-1.4197520904420788},-0.9275106059161673,-0.22536573517163799,0.72963019286481245,1.987514434354688,2.7274871935776894,3.3352443437706043,3.8042664808738431,4.1413532413868364,4.3609251926321422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT23*BT4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF23*EF4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR23*GR4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD23*JD4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP23*LP4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB23*OB4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN23*QN4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Terminal Value"]
[null,null,null,"PE ratio",null,null,{"$f":"G27*G3","v":0},{"$f":"H27*H3","v":0},0,0,0,0,0,0,0,0,29.090674285869973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT27*BT3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF27*EF3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR27*GR3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD27*JD3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP27*LP3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB27*OB3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN27*QN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,"Earnings in Terminal Period",null,null,{"$f":"G22*G3","v":0},{"$f":"H22*H3","v":0},0,0,0,0,0,0,0,0,5.9962721398691956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT22*BT3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF22*EF3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR22*GR3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD22*JD3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP22*LP3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB22*OB3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN22*QN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value in Terminal Period",null,null,{"$f":"(G33*G34)*(1+G13)","v":0},{"$f":"(H33*H34)*(1+H13)","v":0},0,0,0,0,0,0,0,0,179.66866774288246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT33*BT34)*(1+BT13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF33*EF34)*(1+EF13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GR33*GR34)*(1+GR13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JD33*JD34)*(1+JD13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LP33*LP34)*(1+LP13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OB33*OB34)*(1+OB13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QN33*QN34)*(1+QN13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[]
[null,null,null,"Total Cash Flow",null,null,{"$f":"G35+G31","v":0},{"$f":"H35+H31","v":-1.4197520904420788},-0.9275106059161673,-0.22536573517163799,0.72963019286481245,1.987514434354688,2.7274871935776894,3.3352443437706043,3.8042664808738431,4.1413532413868364,184.02959293551461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT35+BT31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF35+EF31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR35+GR31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD35+JD31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP35+LP31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB35+OB31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN35+QN31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,null,null,"NPV of Total Casl Flow",null,null,{"$f":"NPV(G14,H37:Q37)","v":116.78279637712843}]

{"sheet":"Start","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Project 1 - Solar","index":11,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,1,"PIRR",{"$f":"G73","v":7.2195813626358296E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2025-01-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"SUM(K6:XFD6)","v":6},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2060-07-01"},{"$f":"SUM(K7:XFD7)","v":420},"Flag",null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"BW8+BX7","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":"EI8+EJ7","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,{"$f":"GU8+GV7","v":188},189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,{"$f":"JG8+JH7","v":252},253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,{"$f":"LS8+LT7","v":316},317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,{"$f":"OE8+OF7","v":380},381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QQ8+QR7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"TC8+TD7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VO8+VP7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"YA8+YB7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAM8+AAN7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1000},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*BX$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*EJ$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*GV$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*JH$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*LT$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*OF$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":1200},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":2102.4},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*BX$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*EJ$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*GV$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*JH$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*LT$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*OF$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,{"$f":"BX14*BX19/8760*BX24","v":207360},214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,{"$f":"EJ14*EJ19/8760*EJ24","v":214272},207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,{"$f":"GV14*GV19/8760*GV24","v":193536},214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,{"$f":"JH14*JH19/8760*JH24","v":207360},214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,{"$f":"LT14*LT19/8760*LT24","v":214272},207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,{"$f":"OF14*OF19/8760*OF24","v":193536},214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,{"$f":"BV30*(1-$G$30*BW7)","v":0.97576619515818985},0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,{"$f":"EH30*(1-$G$30*EI7)","v":0.95014226097276155},0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,{"$f":"GT30*(1-$G$30*GU7)","v":0.92519121954217276},0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,{"$f":"JF30*(1-$G$30*JG7)","v":0.90089540048621342},0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,{"$f":"LR30*(1-$G$30*LS7)","v":0.87723759745454388},0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,0.86061824248939178,0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,0.85633478379961503,0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,{"$f":"OD30*(1-$G$30*OE7)","v":0.85420105594111828},0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,0.84959620015476678,0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"QP30*(1-$G$30*QQ7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"TB30*(1-$G$30*TC7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"VN30*(1-$G$30*VO7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"XZ30*(1-$G$30*YA7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,209079.37416893567,{"$f":"BX26*BX$30","v":202250.76461551641},208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,197021.49923531184,{"$f":"EJ26*EJ$30","v":203504.24762246059},196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,198242.57299374044,{"$f":"GV26*GV$30","v":178983.37087651971},198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,193036.65925298192,{"$f":"JH26*JH$30","v":186732.0106917615},192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,181903.98820817421,{"$f":"LT26*LT$30","v":187889.31362062602},181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,183031.36865861531,{"$f":"OF26*OF$30","v":165249.93014339224},182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,209079.37416893567,{"$f":"SUM(BX32:BX34)","v":202250.76461551641},208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,197021.49923531184,{"$f":"SUM(EJ32:EJ34)","v":203504.24762246059},196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,198242.57299374044,{"$f":"SUM(GV32:GV34)","v":178983.37087651971},198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,193036.65925298192,{"$f":"SUM(JH32:JH34)","v":186732.0106917615},192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,181903.98820817421,{"$f":"SUM(LT32:LT34)","v":187889.31362062602},181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,183031.36865861531,{"$f":"SUM(OF32:OF34)","v":165249.93014339224},182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":360},{"$f":"F40*F14","v":432000},null,null,null,{"$f":"$G40","v":432000},{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":432000},null,null,"USD",null,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.16666666666666666},null,null,"%",null,{"$f":"$F45*K$6","v":0.16666666666666666},{"$f":"$F45*L$6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":432000},"USD",null,{"$f":"K44*K45","v":72000},{"$f":"L44*L45","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0171448768492266,1.0194056108148271,1.0216713695494448,1.0239421642212685,1.0262180060233097,1.0284989061734577,1.0307848759145353,1.0330759265143534,1.0353720692657675,1.0376733154867326,1.0399796765203595,1.0422911637349703,1.0444381128777682,1.04658948438428,1.0487452873638508,1.0509055309445894,1.0530702242734074,1.055239376516057,1.0574129968571711,1.0595910945003006,1.0617736786679548,1.0639607586016393,1.0661523435618963,1.068348442828343,1.0706360633145942,1.0729285822097159,1.0752260100025151,1.0775283572042578,1.0798356343487177,1.0821478519922241,1.0844650207137101,1.0867871511147615,1.0891142538196645,1.091446339475455,1.0937834187519671,1.0961255023418814,1.0979358427261072,1.0997491730346618,1.101565498205648,1.1033848231853249,1.1052071529281204,1.107032492396645,1.1088608465617054,1.1106922204023182,1.112526618905723,1.1143640470673963,1.1162045098910649,1.11804801238872,1.1198945595806302,1.1217441564953559,1.1235968081697618,1.1254525196490321,{"$f":"BV51*(1+BW50*BW7)","v":1.1273112959866836},1.1291731422445785,1.1310380634929402,1.1329060648103653,1.134777151283838,1.1366513280087447,1.1385286000888868,1.140408972636495,1.1422924507722434,1.1441790396252633,1.1460687443331574,1.1479615700420132,1.1498575219064175,1.1517566050894705,1.1536588247627995,1.1555641861065729,1.157472694309515,1.15938435456892,1.1612991720906649,1.1632171520892254,1.1651382997876889,1.1670626204177694,1.1689901192198215,1.1709208014428545,1.172854672344547,1.1747917371912611,1.1767320012580564,1.1786754698287054,1.1806221481957064,1.1825720416602994,1.1845251555324792,1.1864814951310108,1.1884410657834434,1.1904038728261255,1.1923699216042185,1.194339217471712,1.1963117657914384,1.1982875719350867,1.2002666412832181,1.2022489792252802,1.2042345911596213,1.2062234824935061,1.2082156586431294,1.2102111250336316,1.2122098870991129,1.2142119502826487,1.2162173200363036,1.218226001821147,1.220238001107268,1.2222533233737893,1.2242719741088834,1.2262939588097865,1.2283192829828145,1.2303479521433769,1.2323799718159927,1.2344153475343049,1.2364540848410959,1.2384961892883024,1.2405416664370303,1.2425905218575708,1.244642761129414,1.2466983898412656,1.2487574135910615,1.2508198379859827,{"$f":"EH51*(1+EI50*EI7)","v":1.2528856686424712},1.254954911186245,1.2570275712523131,1.2591036544849916,1.2611831665379185,1.263266113074069,1.2653524997657715,1.2674423322947226,1.2695356163520026,1.2716323576380915,1.2737325618628832,1.2758362347457028,1.2779433820153212,1.2800540094099704,1.2821681226773598,1.2842857275746919,1.2864068298686773,1.2885314353355508,1.2906595497610875,1.2927911789406177,1.2949263286790433,1.2970650047908538,1.2992072131001415,1.3013529594406177,1.3035022496556283,1.3056550895981704,1.3078114851309077,1.3099714421261865,1.3121349664660515,1.3143020640422627,1.3164727407563099,1.3186470025194308,1.3208248552526249,1.3230063048866716,1.325191357362145,1.3273800186294307,1.3295722946487416,1.3317681913901347,1.3339677148335267,1.336170870968711,1.3383776657953734,1.3405881053231088,1.3428021955714371,1.3450199425698204,1.3472413523576785,1.3494664309844062,1.3516951845093892,1.3539276190020204,1.3561637405417175,1.3584035552179383,1.3606470691301982,1.3628942883880861,1.3651452191112818,1.3673998674295718,1.3696582394828667,1.3719203414212175,1.3741861794048329,1.3764557596040952,1.3787290881995777,1.3810061713820616,1.3832870153525527,1.3855716263222981,1.3878600105128032,1.3901521741558489,{"$f":"GT51*(1+GU50*GU7)","v":1.3924481234935084},1.3947478647781641,1.3970514042725248,1.3993587482496428,1.4016699029929305,1.4039848747961778,1.40630366996357,1.4086262948097037,1.4109527556596047,1.4132830588487448,1.41561721072306,1.4179552176389667,1.4202970859633794,1.4226428220737284,1.4249924323579763,1.4273459232146366,1.42970330105279,1.4320645722921024,1.4344297433628423,1.4367988207058986,1.4391718107727975,1.4415487200257207,1.4439295549375222,1.4463143219917469,1.448703027682648,1.4510956785152038,1.4534922810051367,1.4558928416789301,1.4582973670738464,1.4607058637379451,1.4631183382300998,1.4655347971200172,1.4679552469882542,1.4703796944262357,1.4728081460362732,1.4752406084315826,1.4776770882363015,1.4801175920855085,1.4825621266252402,1.4850106985125096,1.4874633144153242,1.4899199810127048,1.4923807049947027,1.4948454930624184,1.4973143519280201,1.4997872883147612,1.5022643089569994,1.5047454206002149,1.5072306300010283,1.5097199439272195,1.5122133691577457,1.5147109124827605,1.5172125807036314,1.5197183806329597,1.5222283190945975,1.5247424029236676,1.5272606389665813,1.5297830340810572,1.5323095951361403,1.5348403290122201,1.5373752426010499,1.5399143428057649,1.5424576365409017,1.5450051307324169,{"$f":"JF51*(1+JG50*JG7)","v":1.5475568323177054},1.5501127482456201,1.5526728854764906,1.5552372509821422,1.5578058517459141,1.5603786947626797,1.5629557870388644,1.5655371355924659,1.5681227474530721,1.5707126296618814,1.573306789271721,1.5759052333470662,1.5785079689640604,1.5811150032105334,1.5837263431860216,1.5863419960017862,1.5889619687808336,1.5915862686579343,1.5942149027796426,1.5968478783043161,1.5994852024021344,1.6021268822551198,1.6047729250571561,1.6074233380140084,1.6100781283433425,1.6127373032747452,1.6154008700497431,1.6180688359218229,1.6207412081564512,1.623417994031094,1.6260992008352366,1.6287848358704036,1.6314749064501783,1.6341694199002235,1.6368683835583004,1.6395718047742898,1.6422796909102106,1.6449920493402412,1.6477088874507391,1.6504302126402606,1.6531560323195815,1.6558863539117172,1.6586211848519428,1.6613605325878129,1.6641044045791831,1.6668528082982292,1.6696057512294677,1.6723632408697768,1.6751252847284162,1.6778918903270474,1.6806630651997552,1.683438816893067,1.6862191529659742,1.6890040809899527,1.6917936085489826,1.6945877432395702,1.6973864926707678,1.7001898644641948,1.7029978662540581,1.7058105056871733,1.7086277904229854,1.7114497281335892,1.7142763265037511,1.7171075932309292,{"$f":"LR51*(1+LS50*LS7)","v":1.7199435360252946},1.7227841626097524,1.725629480719963,1.7284794981043625,1.7313342225241841,1.7341936617534797,1.7370578235791403,1.7399267158009177,1.7428003462314461,1.745678722696262,1.7485618530338272,1.7514497450955488,1.7543424067458016,1.7572398458619487,1.7601420703343635,1.7630490880664509,1.7659609069746689,1.7688775349885504,1.7717989800507241,1.7747252501169373,1.7776563531560761,1.7805922971501884,1.7835330900945048,1.7864787399974609,1.7894292548807187,1.7923846427791887,1.7953449117410518,1.798310069827781,1.8012801251141635,1.8042550856883226,1.8072349596517399,1.8102197551192771,1.8132094802191987,1.8162041430931932,1.8192037518963959,1.8222083147974111,1.8252178399783341,1.8282323356347736,1.8312518099758739,1.8342762712243377,1.8373057276164477,1.8403401874020899,1.8433796588447755,1.8464241502216636,1.8494736698235836,1.852528225955058,1.8555878269343247,1.8586524810933602,1.8617221967779016,1.8647969823474699,1.8678768461753923,1.8709617966488252,1.8740518421687775,1.8771469911501326,1.880247252021672,1.8833526332260979,1.8864631432200563,1.8895787904741601,1.8926995834730123,1.8958255307152285,1.8989566407134608,1.9020929219944205,1.9052343830989014,1.9083810325818029,{"$f":"OD51*(1+OE50*OE7)","v":1.9115328790121542},1.9146899309731364,1.9178521970621065,1.921019685890621,1.9241924060844586,1.9273703662836446,1.9305535751424738,1.9337420413295343,1.9369357735277313,1.9401347804343101,1.9433390707608804,1.9465486532334402,1.9497635365923984,1.9529837295926002,1.9562092410033498,1.9594400796084346,1.9626762542061489,1.9659177736093185,1.9691646466453243,1.9724168821561261,1.9756744889982869,1.9789374760429972,1.982205852176099,1.9854796262981098,1.9887588073242473,1.9920434041844532,1.9953334258234179,1.9986288812006043,2.0019297792902728,2.0052361290815059,2.0085479395782317,2.0118652197992497,2.0151879787782536,2.0185162255638582,2.0218499692196219,2.0251892188240732,2.0285339834707337,2.0318842722681438,2.0352400943398878,2.0386014588246177,2.0419683748760797,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"QP51*(1+QQ50*QQ7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"TB51*(1+TC50*TC7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"VN51*(1+VO50*VO7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"XZ51*(1+YA50*YA7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0171448768492266,1.0194056108148271,1.0216713695494448,1.0239421642212685,1.0262180060233097,1.0284989061734577,1.0307848759145353,1.0330759265143534,1.0353720692657675,1.0376733154867326,1.0399796765203595,1.0422911637349703,1.0444381128777682,1.04658948438428,1.0487452873638508,1.0509055309445894,1.0530702242734074,1.055239376516057,1.0574129968571711,1.0595910945003006,1.0617736786679548,1.0639607586016393,1.0661523435618963,1.068348442828343,1.0706360633145942,1.0729285822097159,1.0752260100025151,1.0775283572042578,1.0798356343487177,1.0821478519922241,1.0844650207137101,1.0867871511147615,1.0891142538196645,1.091446339475455,1.0937834187519671,1.0961255023418814,1.0979358427261072,1.0997491730346618,1.101565498205648,1.1033848231853249,1.1052071529281204,1.107032492396645,1.1088608465617054,1.1106922204023182,1.112526618905723,1.1143640470673963,1.1162045098910649,1.11804801238872,1.1198945595806302,1.1217441564953559,1.1235968081697618,1.1254525196490321,1.1273112959866836,{"$f":"IF($F$52,BX51,1)","v":1.1291731422445785},1.1310380634929402,1.1329060648103653,1.134777151283838,1.1366513280087447,1.1385286000888868,1.140408972636495,1.1422924507722434,1.1441790396252633,1.1460687443331574,1.1479615700420132,1.1498575219064175,1.1517566050894705,1.1536588247627995,1.1555641861065729,1.157472694309515,1.15938435456892,1.1612991720906649,1.1632171520892254,1.1651382997876889,1.1670626204177694,1.1689901192198215,1.1709208014428545,1.172854672344547,1.1747917371912611,1.1767320012580564,1.1786754698287054,1.1806221481957064,1.1825720416602994,1.1845251555324792,1.1864814951310108,1.1884410657834434,1.1904038728261255,1.1923699216042185,1.194339217471712,1.1963117657914384,1.1982875719350867,1.2002666412832181,1.2022489792252802,1.2042345911596213,1.2062234824935061,1.2082156586431294,1.2102111250336316,1.2122098870991129,1.2142119502826487,1.2162173200363036,1.218226001821147,1.220238001107268,1.2222533233737893,1.2242719741088834,1.2262939588097865,1.2283192829828145,1.2303479521433769,1.2323799718159927,1.2344153475343049,1.2364540848410959,1.2384961892883024,1.2405416664370303,1.2425905218575708,1.244642761129414,1.2466983898412656,1.2487574135910615,1.2508198379859827,1.2528856686424712,{"$f":"IF($F$52,EJ51,1)","v":1.254954911186245},1.2570275712523131,1.2591036544849916,1.2611831665379185,1.263266113074069,1.2653524997657715,1.2674423322947226,1.2695356163520026,1.2716323576380915,1.2737325618628832,1.2758362347457028,1.2779433820153212,1.2800540094099704,1.2821681226773598,1.2842857275746919,1.2864068298686773,1.2885314353355508,1.2906595497610875,1.2927911789406177,1.2949263286790433,1.2970650047908538,1.2992072131001415,1.3013529594406177,1.3035022496556283,1.3056550895981704,1.3078114851309077,1.3099714421261865,1.3121349664660515,1.3143020640422627,1.3164727407563099,1.3186470025194308,1.3208248552526249,1.3230063048866716,1.325191357362145,1.3273800186294307,1.3295722946487416,1.3317681913901347,1.3339677148335267,1.336170870968711,1.3383776657953734,1.3405881053231088,1.3428021955714371,1.3450199425698204,1.3472413523576785,1.3494664309844062,1.3516951845093892,1.3539276190020204,1.3561637405417175,1.3584035552179383,1.3606470691301982,1.3628942883880861,1.3651452191112818,1.3673998674295718,1.3696582394828667,1.3719203414212175,1.3741861794048329,1.3764557596040952,1.3787290881995777,1.3810061713820616,1.3832870153525527,1.3855716263222981,1.3878600105128032,1.3901521741558489,1.3924481234935084,{"$f":"IF($F$52,GV51,1)","v":1.3947478647781641},1.3970514042725248,1.3993587482496428,1.4016699029929305,1.4039848747961778,1.40630366996357,1.4086262948097037,1.4109527556596047,1.4132830588487448,1.41561721072306,1.4179552176389667,1.4202970859633794,1.4226428220737284,1.4249924323579763,1.4273459232146366,1.42970330105279,1.4320645722921024,1.4344297433628423,1.4367988207058986,1.4391718107727975,1.4415487200257207,1.4439295549375222,1.4463143219917469,1.448703027682648,1.4510956785152038,1.4534922810051367,1.4558928416789301,1.4582973670738464,1.4607058637379451,1.4631183382300998,1.4655347971200172,1.4679552469882542,1.4703796944262357,1.4728081460362732,1.4752406084315826,1.4776770882363015,1.4801175920855085,1.4825621266252402,1.4850106985125096,1.4874633144153242,1.4899199810127048,1.4923807049947027,1.4948454930624184,1.4973143519280201,1.4997872883147612,1.5022643089569994,1.5047454206002149,1.5072306300010283,1.5097199439272195,1.5122133691577457,1.5147109124827605,1.5172125807036314,1.5197183806329597,1.5222283190945975,1.5247424029236676,1.5272606389665813,1.5297830340810572,1.5323095951361403,1.5348403290122201,1.5373752426010499,1.5399143428057649,1.5424576365409017,1.5450051307324169,1.5475568323177054,{"$f":"IF($F$52,JH51,1)","v":1.5501127482456201},1.5526728854764906,1.5552372509821422,1.5578058517459141,1.5603786947626797,1.5629557870388644,1.5655371355924659,1.5681227474530721,1.5707126296618814,1.573306789271721,1.5759052333470662,1.5785079689640604,1.5811150032105334,1.5837263431860216,1.5863419960017862,1.5889619687808336,1.5915862686579343,1.5942149027796426,1.5968478783043161,1.5994852024021344,1.6021268822551198,1.6047729250571561,1.6074233380140084,1.6100781283433425,1.6127373032747452,1.6154008700497431,1.6180688359218229,1.6207412081564512,1.623417994031094,1.6260992008352366,1.6287848358704036,1.6314749064501783,1.6341694199002235,1.6368683835583004,1.6395718047742898,1.6422796909102106,1.6449920493402412,1.6477088874507391,1.6504302126402606,1.6531560323195815,1.6558863539117172,1.6586211848519428,1.6613605325878129,1.6641044045791831,1.6668528082982292,1.6696057512294677,1.6723632408697768,1.6751252847284162,1.6778918903270474,1.6806630651997552,1.683438816893067,1.6862191529659742,1.6890040809899527,1.6917936085489826,1.6945877432395702,1.6973864926707678,1.7001898644641948,1.7029978662540581,1.7058105056871733,1.7086277904229854,1.7114497281335892,1.7142763265037511,1.7171075932309292,1.7199435360252946,{"$f":"IF($F$52,LT51,1)","v":1.7227841626097524},1.725629480719963,1.7284794981043625,1.7313342225241841,1.7341936617534797,1.7370578235791403,1.7399267158009177,1.7428003462314461,1.745678722696262,1.7485618530338272,1.7514497450955488,1.7543424067458016,1.7572398458619487,1.7601420703343635,1.7630490880664509,1.7659609069746689,1.7688775349885504,1.7717989800507241,1.7747252501169373,1.7776563531560761,1.7805922971501884,1.7835330900945048,1.7864787399974609,1.7894292548807187,1.7923846427791887,1.7953449117410518,1.798310069827781,1.8012801251141635,1.8042550856883226,1.8072349596517399,1.8102197551192771,1.8132094802191987,1.8162041430931932,1.8192037518963959,1.8222083147974111,1.8252178399783341,1.8282323356347736,1.8312518099758739,1.8342762712243377,1.8373057276164477,1.8403401874020899,1.8433796588447755,1.8464241502216636,1.8494736698235836,1.852528225955058,1.8555878269343247,1.8586524810933602,1.8617221967779016,1.8647969823474699,1.8678768461753923,1.8709617966488252,1.8740518421687775,1.8771469911501326,1.880247252021672,1.8833526332260979,1.8864631432200563,1.8895787904741601,1.8926995834730123,1.8958255307152285,1.8989566407134608,1.9020929219944205,1.9052343830989014,1.9083810325818029,1.9115328790121542,{"$f":"IF($F$52,OF51,1)","v":1.9146899309731364},1.9178521970621065,1.921019685890621,1.9241924060844586,1.9273703662836446,1.9305535751424738,1.9337420413295343,1.9369357735277313,1.9401347804343101,1.9433390707608804,1.9465486532334402,1.9497635365923984,1.9529837295926002,1.9562092410033498,1.9594400796084346,1.9626762542061489,1.9659177736093185,1.9691646466453243,1.9724168821561261,1.9756744889982869,1.9789374760429972,1.982205852176099,1.9854796262981098,1.9887588073242473,1.9920434041844532,1.9953334258234179,1.9986288812006043,2.0019297792902728,2.0052361290815059,2.0085479395782317,2.0118652197992497,2.0151879787782536,2.0185162255638582,2.0218499692196219,2.0251892188240732,2.0285339834707337,2.0318842722681438,2.0352400943398878,2.0386014588246177,2.0419683748760797,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,QR51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,TD51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,VP51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,YB51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,AAN51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.4E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.4E-2},{"$f":"$F55*L$52","v":1.4E-2},1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4034527776812251E-2,1.406914070843676E-2,1.4103839004888263E-2,1.4138622876699456E-2,1.417349253492226E-2,1.4208448191129111E-2,1.4240028275889173E-2,1.4271678551407579E-2,1.4303399173692227E-2,1.433519029909776E-2,1.4367052084326336E-2,1.4398984686428409E-2,1.4430988262803495E-2,1.4463062971200948E-2,1.4495208969720745E-2,1.4527426416814256E-2,1.4559715471285033E-2,1.4592076292289586E-2,1.4622133580288755E-2,1.465225278137992E-2,1.4682434023093912E-2,1.4712677433224252E-2,1.4742983139827703E-2,1.4773351271224798E-2,1.4803781956000395E-2,1.4834275323004209E-2,1.4864831501351367E-2,1.489545062042295E-2,1.4926132809866547E-2,1.4956878199596802E-2,1.4988904886404319E-2,1.5021000150936022E-2,1.5053164140035212E-2,1.508539700085961E-2,1.5117698880882047E-2,1.5150069927891138E-2,1.5182510289991942E-2,1.5215020115606662E-2,1.5247599553475304E-2,1.5280248752656371E-2,1.5312967862527539E-2,1.5345757032786341E-2,1.5371101798165502E-2,1.5396488422485265E-2,1.5421916974879072E-2,1.544738752459455E-2,1.5472900140993687E-2,1.549845489355303E-2,1.5524051851863875E-2,1.5549691085632455E-2,1.5575372664680122E-2,1.5601096658943549E-2,1.562686313847491E-2,1.565267217344208E-2,1.5678523834128825E-2,1.5704418190934981E-2,1.5730355314376665E-2,1.575633527508645E-2,1.5782358143813568E-2,{"$f":"$F55*BX$52","v":1.5808423991424101E-2},1.5834532888901163E-2,1.5860684907345116E-2,1.5886880117973734E-2,1.5913118592122424E-2,1.5939400401244416E-2,1.5965725616910929E-2,1.5992094310811406E-2,1.6018506554753686E-2,1.6044962420664204E-2,1.6071461980588186E-2,1.6098005306689846E-2,1.6124592471252589E-2,1.6151223546679194E-2,1.6177898605492021E-2,1.6204617720333211E-2,1.623138096396488E-2,1.6258188409269309E-2,1.6285040129249157E-2,1.6311936197027643E-2,1.6338876685848772E-2,1.6365861669077501E-2,1.6392891220199962E-2,1.6419965412823659E-2,1.6447084320677655E-2,1.647424801761279E-2,1.6501456577601877E-2,1.652871007473989E-2,1.6556008583244193E-2,1.658335217745471E-2,1.661074093183415E-2,1.663817492096821E-2,1.6665654219565756E-2,1.6693178902459058E-2,1.672074904460397E-2,1.6748364721080138E-2,1.6776026007091216E-2,1.6803732977965054E-2,1.6831485709153923E-2,1.6859284276234697E-2,1.6887128754909084E-2,1.6915019221003812E-2,1.6942955750470844E-2,1.6970938419387582E-2,1.6998967303957082E-2,1.702704248050825E-2,1.7055164025496058E-2,1.7083332015501752E-2,1.7111546527233051E-2,1.713980763752437E-2,1.7168115423337012E-2,1.7196469961759404E-2,1.7224871330007278E-2,1.7253319605423898E-2,1.728181486548027E-2,1.7310357187775342E-2,1.7338946650036234E-2,1.7367583330118425E-2,1.7396267306005991E-2,1.7424998655811794E-2,1.7453777457777719E-2,1.7482603790274862E-2,1.7511477731803757E-2,1.7540399360994597E-2,{"$f":"$F55*EJ$52","v":1.7569368756607431E-2},1.7598385997532384E-2,1.7627451162789885E-2,1.7656564331530858E-2,1.7685725583036965E-2,1.7714934996720801E-2,1.7744192652126116E-2,1.7773498628928037E-2,1.7802853006933281E-2,1.7832255866080365E-2,1.7861707286439842E-2,1.7891207348214498E-2,1.7920756131739584E-2,1.7950353717483037E-2,1.7980000186045689E-2,1.8009695618161483E-2,1.8039440094697712E-2,1.8069233696655227E-2,1.8099076505168649E-2,1.8128968601506607E-2,1.8158910067071956E-2,1.8188900983401982E-2,1.8218941432168647E-2,1.8249031495178796E-2,1.8279171254374386E-2,1.8309360791832707E-2,1.8339600189766613E-2,1.8369889530524722E-2,1.8400228896591677E-2,1.8430618370588341E-2,1.8461058035272031E-2,1.8491547973536748E-2,1.8522088268413402E-2,1.8552679003070029E-2,1.8583320260812029E-2,1.8614012125082381E-2,1.8644754679461886E-2,1.8675548007669376E-2,1.8706392193561953E-2,1.8737287321135228E-2,1.8768233474523523E-2,1.8799230738000119E-2,1.8830279195977486E-2,1.8861378933007499E-2,1.8892530033781687E-2,1.8923732583131448E-2,1.8954986666028285E-2,1.8986292367584045E-2,1.9017649773051138E-2,1.9049058967822774E-2,1.9080520037433206E-2,1.9112033067557946E-2,1.9143598144014003E-2,1.9175215352760133E-2,1.9206884779897047E-2,1.9238606511667661E-2,1.9270380634457334E-2,1.9302207234794089E-2,1.9334086399348863E-2,1.9366018214935738E-2,1.9398002768512175E-2,1.9430040147179244E-2,1.9462130438181884E-2,1.949427372890912E-2,{"$f":"$F55*GV$52","v":1.95264701068943E-2},1.9558719659815347E-2,1.9591022475495001E-2,1.9623378641901026E-2,1.9655788247146491E-2,1.9688251379489981E-2,1.9720768127335853E-2,1.9753338579234465E-2,1.9785962823882428E-2,1.981864095012284E-2,1.9851373046945533E-2,1.9884159203487312E-2,1.99169995090322E-2,1.9949894053011671E-2,1.9982842925004914E-2,2.001584621473906E-2,2.0048904012089433E-2,2.0082016407079795E-2,2.0115183489882581E-2,2.0148405350819167E-2,2.018168208036009E-2,2.0215013769125312E-2,2.0248400507884456E-2,2.0281842387557071E-2,2.0315339499212853E-2,2.0348891934071914E-2,2.0382499783505023E-2,2.0416163139033851E-2,2.0449882092331232E-2,2.0483656735221397E-2,2.0517487159680242E-2,2.0551373457835559E-2,2.0585315721967302E-2,2.0619314044507824E-2,2.0653368518042156E-2,2.0687479235308222E-2,2.0721646289197121E-2,2.0755869772753364E-2,2.0790149779175135E-2,2.082448640181454E-2,2.0858879734177868E-2,2.0893329869925838E-2,2.0927836902873857E-2,2.0962400926992281E-2,2.0997022036406656E-2,2.103170032539799E-2,2.1066435888403009E-2,2.1101228820014396E-2,2.1136079214981073E-2,2.1170987168208442E-2,2.1205952774758646E-2,2.124097612985084E-2,2.1276057328861436E-2,2.1311196467324368E-2,2.1346393640931348E-2,2.1381648945532138E-2,2.1416962477134802E-2,2.1452334331905965E-2,2.1487764606171082E-2,2.1523253396414699E-2,2.1558800799280711E-2,2.1594406911572626E-2,2.1630071830253835E-2,2.1665795652447875E-2,{"$f":"$F55*JH$52","v":2.1701578475438681E-2},2.173742039667087E-2,2.1773321513749992E-2,2.18092819244428E-2,2.1845301726677514E-2,2.1881381018544102E-2,2.1917519898294522E-2,2.1953718464343009E-2,2.1989976815266342E-2,2.2026295049804093E-2,2.2062673266858929E-2,2.2099111565496845E-2,2.2135610044947469E-2,2.2172168804604302E-2,2.2208787944025008E-2,2.2245467562931671E-2,2.2282207761211082E-2,2.2319008638914999E-2,2.2355870296260426E-2,2.2392792833629882E-2,2.2429776351571677E-2,2.2466820950800187E-2,2.2503926732196117E-2,2.2541093796806796E-2,2.2578322245846431E-2,2.2615612180696403E-2,2.265296370290552E-2,2.2690376914190315E-2,2.2727851916435317E-2,2.2765388811693314E-2,2.280298770218565E-2,2.2840648690302497E-2,2.2878371878603129E-2,2.2916157369816208E-2,2.2954005266840057E-2,2.299191567274295E-2,2.3029888690763379E-2,2.3067924424310347E-2,2.3106022976963649E-2,2.3144184452474143E-2,2.318240895476404E-2,2.3220696587927199E-2,2.3259047456229382E-2,2.3297461664108565E-2,2.3335939316175211E-2,2.337448051721255E-2,2.3413085372176876E-2,2.3451753986197827E-2,2.3490486464578665E-2,2.3529282912796573E-2,2.3568143436502938E-2,2.3607068141523638E-2,2.3646057133859338E-2,2.3685110519685759E-2,2.3724228405353983E-2,2.3763410897390751E-2,2.3802658102498729E-2,2.3841970127556813E-2,2.3881347079620426E-2,2.3920789065921797E-2,2.3960296193870249E-2,2.3999868571052515E-2,2.4039506305233008E-2,2.4079209504354125E-2,{"$f":"$F55*LT$52","v":2.4118978276536536E-2},2.4158812730079481E-2,2.4198712973461076E-2,2.4238679115338578E-2,2.4278711264548714E-2,2.4318809530107965E-2,2.4358974021212849E-2,2.4399204847240244E-2,2.4439502117747668E-2,2.4479865942473582E-2,2.4520296431337685E-2,2.4560793694441221E-2,2.4601357842067281E-2,2.464198898468109E-2,2.4682687232930312E-2,2.4723452697645365E-2,2.4764285489839707E-2,2.4805185720710138E-2,2.4846153501637123E-2,2.4887188944185065E-2,2.4928292160102637E-2,2.4969463261323068E-2,2.5010702359964453E-2,2.5052009568330064E-2,2.5093384998908643E-2,2.5134828764374725E-2,2.5176340977588935E-2,2.5217921751598288E-2,2.5259571199636517E-2,2.5301289435124358E-2,2.5343076571669881E-2,2.5384932723068781E-2,2.5426858003304707E-2,2.5468852526549544E-2,2.5510916407163756E-2,2.5553049759696678E-2,2.5595252698886833E-2,2.5637525339662234E-2,2.5679867797140727E-2,2.572228018663027E-2,2.5764762623629259E-2,2.5807315223826857E-2,2.5849938103103293E-2,2.5892631377530173E-2,2.5935395163370813E-2,2.5978229577080545E-2,2.6021134735307042E-2,2.6064110754890624E-2,2.6107157752864579E-2,2.6150275846455493E-2,2.6193465153083555E-2,2.6236725790362885E-2,2.6280057876101857E-2,2.6323461528303407E-2,2.636693686516537E-2,2.6410484005080788E-2,2.6454103066638243E-2,2.6497794168622173E-2,2.6541557430013199E-2,2.6585392969988453E-2,2.6629300907921889E-2,2.6673281363384621E-2,2.6717334456145242E-2,2.6761460306170159E-2,{"$f":"$F55*OF$52","v":2.6805659033623912E-2},2.6849930758869493E-2,2.6894275602468695E-2,2.6938693685182421E-2,2.6983185127971026E-2,2.7027750051994634E-2,2.7072388578613479E-2,2.7117100829388237E-2,2.7161886926080341E-2,2.7206746990652328E-2,2.7251681145268162E-2,2.7296689512293578E-2,2.7341772214296404E-2,2.7386929374046898E-2,2.7432161114518086E-2,2.7477467558886085E-2,2.7522848830530459E-2,2.756830505303454E-2,2.7613836350185765E-2,2.7659442845976018E-2,2.7705124664601961E-2,2.7750881930465387E-2,2.7796714768173539E-2,2.7842623302539463E-2,2.7888607658582348E-2,2.793466796152785E-2,2.7980804336808461E-2,2.8027016910063821E-2,2.8073305807141083E-2,2.8119671154095246E-2,2.8166113077189497E-2,2.8212631702895553E-2,2.8259227157894015E-2,2.8305899569074706E-2,2.8352649063537027E-2,2.8399475768590272E-2,2.8446379811754016E-2,2.8493361320758432E-2,2.8540420423544648E-2,2.8587557248265116E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*QR$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*TD$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*VP$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*YB$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*AAN$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,{"$f":"SUM(BW32:BW33)","v":209079.37416893567},202250.76461551641,208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,{"$f":"SUM(EI32:EI33)","v":197021.49923531184},203504.24762246059,196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,{"$f":"SUM(GU32:GU33)","v":198242.57299374044},178983.37087651971,198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,{"$f":"SUM(JG32:JG33)","v":193036.65925298192},186732.0106917615,192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,{"$f":"SUM(LS32:LS33)","v":181903.98820817421},187889.31362062602,181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,{"$f":"SUM(OE32:OE33)","v":183031.36865861531},165249.93014339224,182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":1657765.1186350058},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,3005.9561954781625,3012.1169918653286,2920.9262080523572,3024.4764907233516,2932.9115274241776,3036.8867038173867,3042.3712861905969,2752.9110213670151,3053.3701841030934,2960.2108407596643,3064.4088456551699,2970.9127090637626,3075.4874146018674,3081.0417094137056,2987.0380985980032,3092.1804101304156,2997.8369538384354,3103.3593799071896,3108.459022132874,2812.2541046399078,3118.6834605475005,3023.040275129425,3128.9415294974333,3032.9837515908862,3139.2333396012582,3144.3919322536453,3047.9603243626543,3154.7345622944026,3057.9857686116457,3165.111211629976,3170.5699622748425,2971.132441785373,3181.5157233195318,3084.1962253752199,3192.4992724232366,3094.8437983036115,3203.5207400417007,3209.0457341844949,3110.8841197558477,3220.1243251652345,3121.6238273219074,3231.2411627738766,3235.2323268143064,2925.754702531809,3243.2294504008069,3142.4858923865741,3251.2463419604233,3150.2537574149869,3259.2830503573186,3263.3088511728179,3161.9415721707542,3271.3753767102439,3169.7575294101666,3279.4618417744541,3283.512567026919,2969.4165251065451,3291.6290338347912,3189.3820526689997,3299.7655636185459,{"$f":"BX55*BX57+BX56*BX58","v":3197.2658396317984},3307.9222059715612,3312.0080848929847,3209.1280747836809,3320.1949893557185,3217.0606716504499,3328.4021309081477,3332.5133062205982,3013.72992477655,3340.7508972407609,3236.9780569362665,3349.0088506419793,3244.9794957675858,3357.287216757727,3361.4340703467706,3257.0187542379608,3369.7431501818219,3265.0697313765463,3378.0727691100878,3382.2452965949915,3167.9440761017336,3390.6058193965696,3285.2843491479684,3398.9870084524805,3293.4051955982159,3407.3889148473363,3411.5976530453304,3305.6241191535728,3420.0307315085656,3313.7952431845392,3428.4846555754148,3432.7194508077059,3104.3504951505488,3441.2047399346611,3334.3115291217114,3449.7110037240104,3342.5535651428277,3458.238294022713,3462.5098403502834,3354.9548349734437,3471.0687679065072,3363.2478988811076,3479.6488521508822,3483.9468443688643,3150.6775506660924,3492.5587617425549,3384.070354859025,3501.1919667891539,3392.4353889954987,3509.8465121293493,3514.1818038890674,3405.0217263037739,3522.8684586180671,3413.4385498296397,3531.5765857621527,3535.9387180714025,3197.6959572633182,3544.6791533991354,3434.5717449059821,3553.4411940814311,3443.0616126916943,3562.2248935242519,3566.6248820063092,3455.8357792892612,{"$f":"EJ55*EJ57+EJ56*EJ58","v":3575.4411700149612},3464.3782093313234,3584.2792508773114,3588.7064804576244,3361.3237475942292,3597.5773516473164,3485.8267807490461,3606.4701506140755,3494.4433451100467,3615.3849315608541,3619.8505822518009,3507.4081440237956,3628.7984380923231,3516.0780550418012,3637.7684120071499,3642.2617103225716,3293.8482465403049,3651.264963903594,3537.8467092466813,3660.2904724957853,3546.5918609099622,3669.3382911109834,3673.8705839055829,3559.7501369971051,3682.95197100004,3568.5494314238704,3692.0558062427594,3696.6161592547533,3343.0032278530221,3705.7537708050577,3590.6429450972355,3714.9139694840346,3599.5186030056166,3724.0968111244788,3728.6967405407286,3612.873243577933,3737.9136516118574,3621.8038522367888,3747.1533458309877,3751.7817542147859,3392.8917621429882,3761.0557287944048,3644.2270733436662,3770.3526275764789,3653.2351850768659,3779.6725072270101,3784.3410826243635,3666.7891205342635,3793.6955401328364,3675.8530030627317,3803.0731207883414,3807.7706001525203,3566.5078248616405,3817.1829727435324,3698.6108519156314,3826.6186116410267,3707.7533941176225,3836.0775743566446,3840.8158201575015,3721.5095985911539,3850.3098767457141,3730.7087438709582,3859.8274015538873,3864.5949826632227,{"$f":"GV55*GV57+GV56*GV58","v":3494.913441051538},3874.1478186162931,3753.8062142095341,3883.7242680851809,3763.0851930222766,3893.3243894397892,3898.1333453542779,3777.0466850267508,3907.7690842967586,3786.3831116202259,3917.4286416817458,3922.2673706833925,3547.0689722193424,3931.9627661709687,3809.8252717070486,3941.6821275651946,3819.2427232106993,3951.4255141070444,3956.3062353611645,3833.4125663070299,3966.0857710217097,3842.888322900063,3975.8894805737691,3980.8004192268181,3600.0028343751032,3990.6405017030897,3866.6803166327459,4000.5049077356662,3876.2383072924308,4010.3936974495932,4015.3472550167685,3890.6196107598744,4025.2727333123898,3900.2367766114376,4035.2227462529963,4040.2069721614525,3784.2168800024901,4050.1939008291797,3924.3838246513587,4060.2055160401701,3934.0844517706182,4070.2418788167311,4075.2693596528056,3948.6803712890401,4085.3429585246108,3958.4410566874462,4095.4414581784931,4100.5000650277361,3708.2521859566873,4110.6360313120413,3982.9484576053137,4120.7970525435194,3992.793849786312,4130.9831906551308,4136.0856979368855,4007.6075881286361,4146.3096278279827,4017.5139348545981,4156.5588301022099,4161.6929278989819,3763.5914284658106,4171.9801559282132,4042.387066293114,4182.2928128063177,{"$f":"JH55*JH57+JH56*JH58","v":4052.3793839037171},4192.6309613904969,4197.8096147577153,4067.4141916387048,4208.1861190982472,4077.4683734353025,4218.5882729684654,4223.7989882844331,3819.7565133416097,4234.2397353781998,4102.7126932891706,4244.7062908023772,4112.8541289369923,4255.1987183522006,4260.45465415335,4128.1133051425159,4270.9860098527715,4138.3175281921822,4281.5433978566925,4286.8318740756558,4015.2154707388922,4297.4284312401578,4163.9385758057369,4308.0511818797113,4174.2313548192642,4318.7001907415852,4324.0345622831655,4189.7182478062196,4334.72308022986,4200.0747512148391,4345.4380189681206,4350.8054165369031,3934.613691180622,4361.5601089676393,4226.0781485975376,4372.3413857656842,4236.5245295144305,4383.1493126445457,4388.5632904441609,4252.2425375614575,4399.4113160125207,4262.7535938496912,4410.28615665701,4415.7336533400921,3993.3309871780598,4426.6488409320782,4289.1450469097445,4437.5910096170192,4299.747321972427,4448.5602260890846,4454.0549981322865,4315.6998940715876,4465.0649116973536,4326.3678096735339,4476.1020405071276,4481.6308316450895,4052.9245371409052,4492.7089095106849,4353.1531094699512,4503.8143711153261,4363.9136051285959,4514.9472841484785,4520.5240561494447,4380.1042417421895,{"$f":"LT55*LT57+LT56*LT58","v":4531.6982736092395},4390.9313575114793,4542.9001124541392,4548.511411225948,4260.314825415172,4559.7548102204191,4418.1163815248019,4571.0260016088223,4429.0374589478224,4582.3250540907729,4587.9850497568787,4445.4697127764821,4599.3260230625128,4456.4584044999383,4610.6950299545952,4616.3900676438107,4174.7929004003345,4627.8012548987281,4484.0491179219225,4639.240649300933,4495.133173514082,4650.7083205752588,4656.4527818755942,4511.8106502763494,4667.9629995693058,4522.9633291952932,4679.5016692022,4685.281695467158,4237.0944551908997,4696.8631749317628,4550.9657862378554,4708.4732824864805,4562.2152521661083,4720.1120888966707,4725.9422763345619,4579.1416113896285,4737.6242640957726,4590.4607247289887,4749.3351283920892,4755.2014115401153,4300.3257528027079,4766.9557245307469,4618.8810699526712,4778.7390928361674,4630.2984146798526,4790.55158827778,4796.4687811673821,4647.4773705043845,4808.3251023669054,4658.9654020096796,4820.210731033817,4826.1645582995225,4520.3756918958625,4838.0942840572752,4687.8098716719542,4850.0534987300734,4699.3976004984324,4862.0422752111372,4868.047771958155,4716.8329224908393,4880.0810282206749,4728.4923929731904,4892.1440293137821,4898.1867071415309,{"$f":"OF55*OF57+OF56*OF58","v":4429.6332827539427},4910.2944633982006,4757.7673163968711,4922.432148640909,4769.5279720102835,4934.5998368506798,4940.6949552372753,4787.2234859916862,4952.9077870122155,4799.0569538809532,4965.1508075078364,4971.2836618384063,4495.7378889587544,4983.5721053909047,4828.7687548430367,4995.8909245677314,4840.70491787623,5008.2401944539488,5014.4262719278995,4858.6645067615054,5026.8213590688256,4870.6745686676859,5039.2470854448111,5045.4714620063551,4562.8289919416429,5057.9432892996847,4900.829766808919,5070.445945520938,4912.944056406217,5082.9795068756894,5089.2579008438652,4931.1716610560215,5101.8379631965126,4943.3609523390205,5114.4491220217469,5120.7663866250787,4796.3113603680013,5133.4243343440203,4973.9661645944961,5146.1135710592462,4986.2612389864189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":6}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":6},{"$f":"F64/(months/Months_Period)","v":0.5},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(BW14+BW15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(EI14+EI15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(GU14+GU15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(JG14+JG15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(LS14+LS15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(OE14+OE15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":252000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(BX64:BX65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(EJ64:EJ65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(GV64:GV65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(JH64:JH65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(LT64:LT65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(OF64:OF65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":371858.85457116622},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,601.47976186338224,602.96317321871823,604.45024306663981,605.94098042997666,607.43539435381115,608.93349390553328,610.28692610953601,611.64336648889628,613.00282172966695,614.36529853276113,615.73080361398581,617.09934370407461,618.4709255487212,619.84555590861203,621.22324155946046,622.6039892920395,623.98780591221566,625.37469824098218,626.66286772666092,627.95369063056796,629.24717241831047,630.54331856675367,631.84213456404439,633.14362590963424,634.4477981143026,635.75465670018036,637.0642072007729,638.3764551609836,639.69140613713773,641.00906569700578,642.38163798875644,643.75714932582957,645.13560600150902,646.5170143225547,647.90138060923061,649.28871119533449,650.67901242822609,652.07229066885691,653.46855229179869,654.86780368527297,656.27005125118023,657.67530140512883,658.76150563566432,659.84950382079705,660.93929892338883,662.03089391119499,663.12429175687225,664.21949543798701,665.31650793702318,666.41533224139096,667.51597134343376,668.61842824043777,669.72270593463895,670.82880743323199,671.93673574837817,673.04649389721351,674.15808490185714,675.27151178941926,676.38677759201016,{"$f":"BX66*BX51","v":677.5038853467471},678.62283809576411,679.74363888621917,680.86629077030284,681.99079680524676,683.1171600533321,684.24538358189704,685.37547046334601,686.50742377515803,687.64124659989443,688.77694202520786,689.91451314385051,691.05396305368231,692.19529485767964,693.33851166394368,694.483616585709,695.63061274135202,696.77950325439895,697.93029125353519,699.08297987261335,700.23757225066163,701.39407153189291,702.55248086571271,703.7128034067282,704.87504231475668,706.03920075483381,707.20528189722324,708.37328891742391,709.54322499617967,710.71509331948755,711.88889707860642,713.06463947006603,714.24232369567528,715.42195296253112,716.60353048302716,717.78705947486299,718.97254316105204,720.15998476993093,721.34938753516815,722.54075469577276,723.73408949610371,724.92939518587764,726.12667502017894,727.32593225946778,728.52717016958923,729.73039202178211,730.93560109268822,732.14280066436083,733.35199402427361,734.5631844653301,735.77637528587195,736.9915697896887,738.20877128602615,739.42798308959561,740.64920852058299,741.87245090465751,743.09771357298143,744.32499986221819,745.55431311454242,746.78565667764838,748.01903390475934,749.25444815463686,750.49190279158961,751.7314011854827,{"$f":"EJ66*EJ51","v":752.972946711747},754.21654275138792,755.46219269099493,756.70989992275111,757.95966784444136,759.21149985946283,760.4653993768336,761.72136981120161,762.97941458285493,764.23953711772992,765.50174084742173,766.76602920919277,768.03240564598218,769.30087360641585,770.57143654481513,771.84409792120641,773.11886120133045,774.39572985665257,775.67470736437065,776.95579720742603,778.23900287451227,779.5243278600849,780.81177566437066,782.10134979337704,783.39305375890228,784.68689107854459,785.9828652757119,787.28097987963088,788.58123842535758,789.88364445378591,791.18820151165846,792.49491315157502,793.80378293200295,795.11481441728699,796.42801117765839,797.74337678924496,799.06091483408079,800.38062890011599,801.70252258122662,803.02659947722407,804.35286319386523,805.68131734286226,807.01196554189221,808.34481141460708,809.67985859064368,811.01711070563351,812.35657140121225,813.69824432503049,815.04213313076298,816.38824147811886,817.73657303285165,819.08713146676905,820.43992045774303,821.79494368971996,823.15220485273051,824.51170764289975,825.87345576245707,827.2374529197466,828.60370282923691,829.97220921153166,831.34297579337886,832.71600630768194,834.09130449350937,835.46887409610508,{"$f":"GV66*GV51","v":836.84871886689848},838.2308425635149,839.61524894978572,841.00194179575828,842.39092487770665,843.78220197814198,845.17577688582219,846.57165339576284,847.96983530924695,849.370326433836,850.77313058338007,852.1782515780277,853.58569324423706,854.99545941478584,856.40755392878191,857.82198063167402,859.23874337526138,860.65784601770542,862.07929242353919,863.50308646367853,864.92923201543238,866.3577329625133,867.78859319504818,869.22181660958881,870.65740710912235,872.09536860308208,873.53570500735805,874.97842024430781,876.42351824276705,877.87100293805986,879.3208782720103,880.77314819295248,882.22781665574144,883.68488762176389,885.14436505894957,886.60625294178089,888.07055525130511,889.5372759751441,891.00641910750574,892.47798864919457,893.95198860762287,895.42842299682161,896.9072958374511,898.38861115681209,899.87237298885668,901.35858537419961,902.84725236012889,904.33837800061701,905.83196635633169,907.32802149464749,908.82654748965626,910.32754842217889,911.83102837977583,913.33699145675848,914.84544175420058,916.35638337994874,917.8698204486343,919.38575708168412,920.90419740733205,922.42514556062986,923.94860568345894,925.47458192454098,927.00307843945006,928.53409939062317,{"$f":"JH66*JH51","v":930.06764894737205},931.60373128589436,933.14235058928534,934.68351104754845,936.2272168576078,937.77347222331866,939.3222813554795,940.87364847184324,942.42757779712883,943.98407356303255,945.54314000823979,947.1047813784362,948.66900192632011,950.23580591161294,951.80519760107165,953.37718126850018,954.95176119476059,956.5289416677856,958.10872698258959,959.69112144128064,961.27612935307184,962.8637550342936,964.45400280840499,966.0468770060055,967.64238196484712,969.24052202984581,970.84130155309379,972.44472489387067,974.05079641865643,975.65952050114197,977.27090152224218,978.88494387010701,980.50165194013402,982.12103013498029,983.74308286457381,985.3678145461264,986.9952296041447,988.62533247044348,990.25812758415634,991.89361939174887,993.53181234703038,995.17271091116561,996.81631955268779,998.46264274750979,1000.1116849789375,1001.7634507376806,1003.417944521866,1005.0751708370497,1006.7351341962285,1008.3978391198531,1010.0632901358401,1011.7314917795845,1013.4024485939716,1015.0761651293896,1016.7526459437421,1018.4318956024607,1020.1139186785169,1021.7987197524349,1023.486303412304,1025.1766742537911,1026.8698368801536,1028.5657959022506,1030.2645559385576,1031.9661216151767,{"$f":"LT66*LT51","v":1033.6704975658515},1035.3776884319777,1037.0876988626176,1038.8005335145106,1040.5161970520878,1042.2346941474841,1043.9560294805506,1045.6802077388677,1047.4072336177571,1049.1371118202962,1050.8698470573293,1052.6054440474809,1054.3439075171693,1056.085242200618,1057.8294528398706,1059.5765441848014,1061.3265209931303,1063.0793880304345,1064.8351500701624,1066.5938118936456,1068.3553782901131,1070.1198540567029,1071.8872439984766,1073.6575529284312,1075.4307856675132,1077.2069470446311,1078.9860418966687,1080.7680750684981,1082.5530514129935,1084.340975791044,1086.1318530715662,1087.9256881315191,1089.7224858559159,1091.5222511378377,1093.3249888784467,1095.1307039870005,1096.9394013808642,1098.7510859855242,1100.5657627346027,1102.3834365698685,1104.204112441254,1106.0277953068653,1107.8544901329981,1109.6842018941502,1111.5169355730347,1113.3526961605949,1115.1914886560162,1117.033318066741,1118.8781894084821,1120.7261077052353,1122.577077989295,1124.4311053012666,1126.2881946900795,1128.1483512130033,1130.0115799356588,1131.8778859320337,1133.7472742844961,1135.6197500838073,1137.4953184291371,1139.3739844280765,1141.2557531966522,1143.1406298593408,1145.0286195490817,1146.9197274072926,{"$f":"OF66*OF51","v":1148.8139585838819},1150.7113182372639,1152.6118115343727,1154.5154436506753,1156.4222197701868,1158.3321450854844,1160.2452247977205,1162.1614641166389,1164.0808682605862,1166.0034424565283,1167.9291919400641,1169.8581219554389,1171.7902377555602,1173.7255446020099,1175.6640477650608,1177.6057525236893,1179.5506641655911,1181.4987879871946,1183.4501292936757,1185.4046933989721,1187.3624856257984,1189.3235113056594,1191.2877757788658,1193.2552843945484,1195.226042510672,1197.2000554940507,1199.1773287203625,1201.1578675741637,1203.1416774489035,1205.1287637469391,1207.1191318795497,1209.1127872669522,1211.109735338315,1213.1099815317732,1215.1135312944439,1217.1203900824403,1219.1305633608863,1221.1440566039328,1223.1608752947707,1225.1810249256478,1227.2045109978824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":1285906.2640638393},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,2623.3787860265356,{"$f":"BX59-BX68","v":2519.7619542850512},2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,2704.1043781037783,{"$f":"EJ59-EJ68","v":2822.4682233032145},2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,3029.1261085671176,{"$f":"GV59-GV68","v":2658.0647221846393},3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH59-JH68","v":3122.3117349563449},3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,3348.1381201270128,{"$f":"LT59-LT68","v":3498.0277760433883},3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,3751.2669797342382,{"$f":"OF59-OF68","v":3280.819324170061},3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":-72000},-72000,-72000,-72000,-72000,-72000,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70-BW46","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70-EI46","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70-GU46","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70-JG46","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70-LS46","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70-OE46","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8259642963824909E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2195813626358296E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":7.2142496705055237E-2},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":72000},144419.46942933954,217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BW82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EI82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GU82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JG82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LS82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OE82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QQ82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TC82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VO82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YA82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAM82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8259642963824909E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2195813626358296E-2},{"$f":"SUM(K80:XFD80)","v":6341.1317802265658},"EUR",null,{"$f":"K79*$F$80*K6","v":0},419.46942933953937,841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":72000},72000,72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":438341.1317802266},"EUR",null,{"$f":"K79+K80+K81","v":72000},{"$f":"L79+L80+L81","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BX79+BX80+BX81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EJ79+EJ80+EJ81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GV79+GV80+GV81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JH79+JH80+JH81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LT79+LT80+LT81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OF79+OF80+OF81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QR79+QR80+QR81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TD79+TD80+TD81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VP79+VP80+VP81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YB79+YB80+YB81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAN79+AAN80+AAN81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":72000},{"$f":"L82","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BX82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EJ82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GV82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JH82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LT82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OF82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QR82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TD82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VP82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YB82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAN82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.3809523809523812E-3},null,{"$f":"SUM(K85:XFD85)","v":438341.13178022881},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*BW84*BW7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*EI84*EI7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*GU84*GU7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*JG84*JG7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*LS84*LS7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*OE84*OE7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":6341.1317802288104},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,1360.807072233288,1365.4844572651184,1272.8066036042253,1374.8661489118829,1281.8067716888743,1384.2838485303612,1388.4149986995687,1097.5982934966266,1396.6980009919346,1302.176180845411,1405.0086806596921,1310.1440039781958,1413.3471276716539,1417.5267921236016,1322.1454956570508,1425.9070594568841,1330.1797865447277,1434.3153202847154,1438.1267930247211,1140.6310526278478,1445.7669267476979,1348.8275951811795,1453.4300335518967,1356.1707642997601,1461.1161801054634,1464.9679141719728,1367.2267557803891,1472.6887457519272,1374.625001093016,1480.4327845514783,1484.5189629045938,1283.7059310780512,1492.7107559365306,1394.0098496711732,1500.9285304325138,1401.8857257267848,1509.1723662319826,1513.3040821341458,1413.7462060825567,1521.5871600984694,1421.6844146892352,1529.8964999872558,1532.8014597971498,1222.2358373295199,1538.6207900959259,1436.7856370938869,1544.4526888220591,1442.3649005955078,1550.2971810388033,1553.2241575499349,1450.7562394458284,1559.087587088314,1456.3654620940354,1564.9636729597298,1567.906469897049,1252.7006698278394,1573.8015875514423,1470.4411794980881,1579.7094246450436,{"$f":"BX70-BX85","v":1476.0925929035591},1585.630006494305,1588.5950846252733,1484.5924226318859,1594.5348311689797,1490.2741502156257,1600.4873859447587,1603.46847437576,1283.5531396198996,1609.4402892593746,1504.5317535295665,1615.4249761166368,1510.2561713324114,1621.4225605185554,1624.4261973013347,1518.8657762707596,1630.443176058978,1524.6208667406552,1636.4731164750604,1639.4929553408858,1424.0371424695797,1645.5423864831848,1539.0625069007635,1651.6048436642602,1544.8607919019671,1657.6803527110103,1660.723009766615,1553.5814688546568,1666.818145130894,1559.4107884835596,1672.9263971153161,1675.9854499561477,1346.4388100733815,1682.1134255906379,1574.0386372571922,1688.2545828676555,1579.9116606002838,1694.4089478712901,1697.4910914336231,1588.7447188961789,1703.6653170289112,1594.6491423137379,1709.8528157492112,1712.9515507279045,1378.4810191150111,1719.1590083392805,1609.4653923848448,1725.3798047433008,1615.414033589733,1731.6139662825274,1734.7360672217035,1624.3607951325932,1740.9903259505488,1630.3412053585519,1747.2580158600779,1750.396905785253,1410.9288823088448,1756.6847921554252,1645.3480704099477,1762.9861760222905,1651.3732174054428,1769.3010839881229,1772.4636178332278,1660.4350167222863,{"$f":"EJ70-EJ85","v":1778.7988619217224},1666.4923051984435,1785.1476968048244,1788.3272191533813,1559.6947183682958,1794.6964904063614,1681.6920199907202,1801.0794194213815,1687.7945691456996,1807.4760330616321,1810.679480022887,1696.9727534331107,1817.0966710648488,1703.1078200538934,1823.5276140808426,1826.7482510198731,1477.0600239574826,1833.1998726654494,1718.5026405008186,1839.6653139068669,1724.6834966539579,1846.1446018694062,1849.3894468597202,1733.9794258222357,1855.8895558596457,1740.1931789638336,1862.4035795855555,1865.6658179936305,1510.7526280461723,1872.2007649697796,1755.785382204085,1878.7496949509675,1762.0454586921217,1885.3126353256996,1888.5993679815781,1771.460505407196,1895.1833753962844,1777.7538619551808,1901.7814618682689,1905.0857933560699,1544.8695375676309,1911.7050500700504,1793.5457464202821,1918.3384547803796,1799.8859651047303,1924.9860351398845,1928.3151498416594,1809.421514827741,1934.9840456205814,1815.7954002031208,1941.6671863739978,1945.0141073042589,1702.3985430224054,1951.7186676723206,1831.789285681409,1958.437542616635,1838.2105769736734,1965.1707600554057,1968.5427559467728,1847.8680279981302,1975.2975395708429,1854.3233761817839,1982.0667356788856,1985.4567471856255,{"$f":"GV70-GV85","v":1614.3953608031472},1992.2476146712863,1870.5216038782562,1999.0529649079306,1877.0249067630778,2005.8728260801552,2009.2882070869639,1886.8056702494957,2016.1298876060193,1893.3434238048978,2022.9861497168738,2026.4197577238726,1649.8139175936133,2033.2979453746909,1909.7483563967746,2040.1907855520287,1916.3346184539457,2047.0983067078471,2050.5575815561333,1926.2401184618595,2057.4871776247855,1932.8612285560578,2064.4315259972291,2067.9092412357368,1685.6760658844889,2074.8757717185154,1949.4752502438957,2081.8571261098659,1956.1454276681718,2088.8533331300414,2092.3570153632663,1966.17710118543,2099.3755552751563,1972.8825276081818,2106.409019812555,2109.9313578381798,1852.4769633696931,2116.9872634725434,1989.7080441623609,2124.0581660094831,1996.4631017815034,2131.1440944384176,2134.692702433862,2006.6223987507358,2141.8012241542619,2013.4131099317544,2148.9248444368723,2152.4923256456268,1758.7508582188636,2159.6386484359018,2030.4525487341655,2166.8001427398485,2037.2934600250439,2173.9768378168801,2177.5708948011925,2047.581843367195,2184.7704459978559,2054.4588163914223,2191.985271313386,2195.5984209568596,1795.9734614008596,2202.83621262218,2071.7146264721714,2210.0893520342024,{"$f":"JH70-JH85","v":2078.6423735748531},2217.3578687231102,2220.9979027869376,2089.0613192096644,2228.2895408591476,2096.0255398304917,2235.5966302314937,2239.2559784310979,1833.6595741629887,2246.5863004336752,2113.5001918994385,2253.9321480424487,2120.5157656291804,2261.2935510590951,2264.9800951707866,2131.0667624925236,2272.3648872765189,2138.1192251429047,2279.7653094926109,2283.4713912528832,2010.2699800043285,2290.8953148243718,2155.8152116158399,2298.3349434922138,2162.9196114729248,2305.7903073302468,2309.52389934858,2173.6041615308568,2317.0029224297114,2180.7458693322051,2324.4977560643865,2328.2511112853035,1910.4426778589961,2335.7697174511668,2198.6657043514715,2343.3042098380656,2205.8599385287935,2350.8546187926104,2354.6358014785128,2216.6795567882164,2362.2101422839978,2223.9115215570337,2369.80047572283,2373.6016492110903,1949.5499408176304,2381.2160288129053,2242.0577410063861,2388.846477398477,2249.3428263947062,2396.4930255877398,2400.3223466149539,2260.2990409105105,2407.9931017218896,2267.6222831626519,2415.6800331818931,2419.5295746611364,1989.1412570808964,2427.2408283767581,2285.9974446761553,2434.9683354800427,2293.3744068669503,2442.7121268647361,2446.5901388293951,2304.468758745521,{"$f":"LT70-LT85","v":2454.3584146618959},2311.8843076980093,2462.1430522100291,2466.0415163299449,2176.1292669815921,2473.8507546914425,2330.490990662759,2481.6764324884625,2337.9608639485732,2489.5185808889846,2493.4458413180573,2349.1949073475089,2501.3127541638514,2356.7038009178277,2509.1962157332327,2513.1441620775167,2069.7970180257116,2521.0525054868012,2375.5446064702683,2528.9774760257951,2383.1084338424771,2536.9191051370635,2540.8961764956257,2394.4837359664261,2548.8628525203003,2402.0870207691696,2556.8462659240395,2560.844259017168,2110.8720423964141,2568.8528377592265,2421.1645717847969,2576.8782329734695,2428.8234049287003,2584.9204763773405,2588.947926074623,2440.3415460211354,2597.0155013334161,2448.0402773619726,2605.1000042759943,2609.1486135887544,2152.4522789799621,2617.2585678423893,2467.357218438181,2625.3855295605254,2475.1121177253253,2633.5295307356928,2637.6079311298736,2486.7746910561509,2645.7775515769308,2494.5699329229519,2653.9642916630301,2658.064091616764,2350.4181358242904,2666.2765714627794,2514.1289303548028,2674.5062514165475,2521.9809648324444,2682.7531637458378,2686.8830921475255,2533.7895766812708,2695.1559136425303,2541.682401732357,2703.4460483832081,2707.5976183527464,{"$f":"OF70-OF85","v":2237.1499627885687},2715.9137837794442,2561.4861434810064,2724.2473436087412,2569.4363908586047,2732.5983303837029,2736.7803690580622,2581.392660493555,2745.1575573701375,2589.3841500429326,2753.5522541862802,2757.756178501475,2280.2782898217019,2766.1771994074024,2609.4353456964836,2774.6158106625498,2617.4848923291465,2783.0720450852623,2787.3067812527315,2629.590451981041,2795.7895120615349,2637.6816959805346,2804.2899482844532,2808.5468162303141,2323.9335880494791,2817.0738724241419,2657.9830767070644,2825.6187165652818,2666.1330175758212,2834.1813817472585,2838.4694075828229,2678.3895124075771,2847.0588664767056,2686.5816094257552,2855.6662293458112,2859.9766351611461,2533.5114356256227,2868.6109163585952,2707.1359279182334,2877.2631847521061,2715.387366607044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":72000},{"$f":"L82","v":144419.46942933954},{"$f":"M82","v":217260.85210193737},290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BY82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EK82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GW82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JI82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LU82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OG82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QS82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TE82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VQ82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YC82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAO82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,1043.6693613814921,2087.3387227629842,3131.008084144476,4174.6774455259683,5218.3468069074606,6262.0161682889529,7305.6855296704452,8349.3548910519366,9393.024252433428,10436.693613814919,11480.362975196411,12524.032336577902,13567.701697959394,14611.371059340885,15655.040420722376,16698.70978210387,17742.379143485363,18786.048504866856,19829.717866248349,20873.387227629843,21917.056589011336,22960.725950392829,24004.395311774322,25048.064673155815,26091.734034537309,27135.403395918802,28179.072757300295,29222.742118681788,30266.411480063281,31310.080841444775,32353.750202826268,33397.419564207761,34441.088925589254,35484.758286970748,36528.427648352241,37572.097009733734,38615.766371115227,39659.43573249672,40703.105093878214,41746.774455259707,42790.4438166412,43834.113178022693,44877.782539404187,45921.45190078568,46965.121262167173,48008.790623548666,49052.459984930159,50096.129346311653,51139.798707693146,52183.468069074639,53227.137430456132,54270.806791837625,55314.476153219119,56358.145514600612,57401.814875982105,58445.484237363598,59489.153598745092,60532.822960126585,61576.492321508078,{"$f":"BW89+BX85","v":62620.161682889571},63663.831044271064,64707.500405652558,65751.169767034051,66794.839128415537,67838.508489797023,68882.177851178509,69925.847212559995,70969.516573941481,72013.185935322967,73056.855296704452,74100.524658085938,75144.194019467424,76187.86338084891,77231.532742230396,78275.202103611882,79318.871464993368,80362.540826374854,81406.21018775634,82449.879549137826,83493.548910519312,84537.218271900798,85580.887633282284,86624.55699466377,87668.226356045256,88711.895717426742,89755.565078808228,90799.234440189713,91842.903801571199,92886.573162952685,93930.242524334171,94973.911885715657,96017.581247097143,97061.250608478629,98104.919969860115,99148.589331241601,100192.25869262309,101235.92805400457,102279.59741538606,103323.26677676754,104366.93613814903,105410.60549953052,106454.274860912,107497.94422229349,108541.61358367497,109585.28294505646,110628.95230643795,111672.62166781943,112716.29102920092,113759.9603905824,114803.62975196389,115847.29911334538,116890.96847472686,117934.63783610835,118978.30719748983,120021.97655887132,121065.64592025281,122109.31528163429,123152.98464301578,124196.65400439726,125240.32336577875,126283.99272716024,127327.66208854172,128371.33144992321,{"$f":"EI89+EJ85","v":129415.00081130469},130458.67017268618,131502.33953406767,132546.00889544917,133589.67825683067,134633.34761821217,135677.01697959367,136720.68634097517,137764.35570235667,138808.02506373817,139851.69442511967,140895.36378650117,141939.03314788267,142982.70250926417,144026.37187064567,145070.04123202717,146113.71059340867,147157.37995479017,148201.04931617167,149244.71867755317,150288.38803893467,151332.05740031617,152375.72676169768,153419.39612307918,154463.06548446068,155506.73484584218,156550.40420722368,157594.07356860518,158637.74292998668,159681.41229136818,160725.08165274968,161768.75101413118,162812.42037551268,163856.08973689418,164899.75909827568,165943.42845965718,166987.09782103868,168030.76718242018,169074.43654380168,170118.10590518318,171161.77526656468,172205.44462794618,173249.11398932768,174292.78335070919,175336.45271209069,176380.12207347219,177423.79143485369,178467.46079623519,179511.13015761669,180554.79951899819,181598.46888037969,182642.13824176119,183685.80760314269,184729.47696452419,185773.14632590569,186816.81568728719,187860.48504866869,188904.15441005019,189947.82377143169,190991.49313281319,192035.16249419469,193078.83185557619,194122.50121695769,195166.1705783392,{"$f":"GU89+GV85","v":196209.8399397207},197253.5093011022,198297.1786624837,199340.8480238652,200384.5173852467,201428.1867466282,202471.8561080097,203515.5254693912,204559.1948307727,205602.8641921542,206646.5335535357,207690.2029149172,208733.8722762987,209777.5416376802,210821.2109990617,211864.8803604432,212908.5497218247,213952.2190832062,214995.8884445877,216039.55780596921,217083.22716735071,218126.89652873221,219170.56589011371,220214.23525149521,221257.90461287671,222301.57397425821,223345.24333563971,224388.91269702121,225432.58205840271,226476.25141978421,227519.92078116571,228563.59014254721,229607.25950392871,230650.92886531021,231694.59822669171,232738.26758807321,233781.93694945471,234825.60631083621,235869.27567221771,236912.94503359922,237956.61439498072,239000.28375636222,240043.95311774372,241087.62247912522,242131.29184050672,243174.96120188822,244218.63056326972,245262.29992465122,246305.96928603272,247349.63864741422,248393.30800879572,249436.97737017722,250480.64673155872,251524.31609294022,252567.98545432172,253611.65481570322,254655.32417708472,255698.99353846622,256742.66289984772,257786.33226122922,258830.00162261073,259873.67098399223,260917.34034537373,261961.00970675523,{"$f":"JG89+JH85","v":263004.67906813673},264048.34842951823,265092.01779089973,266135.68715228123,267179.35651366273,268223.02587504423,269266.69523642573,270310.36459780723,271354.03395918873,272397.70332057023,273441.37268195173,274485.04204333323,275528.71140471473,276572.38076609623,277616.05012747773,278659.71948885923,279703.38885024074,280747.05821162224,281790.72757300374,282834.39693438524,283878.06629576674,284921.73565714824,285965.40501852974,287009.07437991124,288052.74374129274,289096.41310267424,290140.08246405574,291183.75182543724,292227.42118681874,293271.09054820024,294314.75990958174,295358.42927096324,296402.09863234474,297445.76799372624,298489.43735510774,299533.10671648924,300576.77607787075,301620.44543925225,302664.11480063375,303707.78416201525,304751.45352339675,305795.12288477825,306838.79224615975,307882.46160754125,308926.13096892275,309969.80033030425,311013.46969168575,312057.13905306725,313100.80841444875,314144.47777583025,315188.14713721175,316231.81649859325,317275.48585997475,318319.15522135625,319362.82458273775,320406.49394411925,321450.16330550076,322493.83266688226,323537.50202826376,324581.17138964526,325624.84075102676,326668.51011240826,327712.17947378976,328755.84883517126,{"$f":"LS89+LT85","v":329799.51819655276},330843.18755793426,331886.85691931576,332930.52628069726,333974.19564207876,335017.86500346026,336061.53436484176,337105.20372622326,338148.87308760476,339192.54244898626,340236.21181036776,341279.88117174926,342323.55053313076,343367.21989451227,344410.88925589377,345454.55861727527,346498.22797865677,347541.89734003827,348585.56670141977,349629.23606280127,350672.90542418277,351716.57478556427,352760.24414694577,353803.91350832727,354847.58286970877,355891.25223109027,356934.92159247177,357978.59095385327,359022.26031523477,360065.92967661627,361109.59903799777,362153.26839937927,363196.93776076077,364240.60712214228,365284.27648352378,366327.94584490528,367371.61520628678,368415.28456766828,369458.95392904978,370502.62329043128,371546.29265181278,372589.96201319428,373633.63137457578,374677.30073595728,375720.97009733878,376764.63945872028,377808.30882010178,378851.97818148328,379895.64754286478,380939.31690424628,381982.98626562778,383026.65562700928,384070.32498839078,385113.99434977229,386157.66371115379,387201.33307253529,388245.00243391679,389288.67179529829,390332.34115667979,391376.01051806129,392419.67987944279,393463.34924082429,394507.01860220579,395550.68796358729,{"$f":"OE89+OF85","v":396594.35732496879},397638.02668635029,398681.69604773179,399725.36540911329,400769.03477049479,401812.70413187629,402856.37349325779,403900.04285463929,404943.71221602079,405987.3815774023,407031.0509387838,408074.7203001653,409118.3896615468,410162.0590229283,411205.7283843098,412249.3977456913,413293.0671070728,414336.7364684543,415380.4058298358,416424.0751912173,417467.7445525988,418511.4139139803,419555.0832753618,420598.7526367433,421642.4219981248,422686.0913595063,423729.7607208878,424773.4300822693,425817.0994436508,426860.7688050323,427904.43816641381,428948.10752779531,429991.77688917681,431035.44625055831,432079.11561193981,433122.78497332131,434166.45433470281,435210.12369608431,436253.79305746581,437297.46241884731,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"QQ89+QR85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"TC89+TD85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"VO89+VP85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"YA89+YB85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"AAM89+AAN85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":72000},{"$f":"L88-L89","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,437297.4624188451,436253.7930574636,435210.1236960821,434166.45433470065,433122.78497331915,432079.11561193765,431035.44625055615,429991.77688917465,428948.10752779315,427904.43816641165,426860.76880503021,425817.09944364871,424773.43008226721,423729.76072088571,422686.09135950421,421642.42199812271,420598.75263674126,419555.08327535976,418511.41391397826,417467.74455259676,416424.07519121526,415380.40582983376,414336.73646845226,413293.06710707076,412249.39774568926,411205.72838430782,410162.05902292632,409118.38966154482,408074.72030016332,407031.05093878182,405987.38157740032,404943.71221601882,403900.04285463737,402856.37349325587,401812.70413187437,400769.03477049287,399725.36540911137,398681.69604772987,397638.02668634837,396594.35732496687,395550.68796358537,394507.01860220393,393463.34924082243,392419.67987944093,391376.01051805943,390332.34115667793,389288.67179529642,388245.00243391492,387201.33307253348,386157.66371115198,385113.99434977048,384070.32498838898,383026.65562700748,381982.98626562598,380939.31690424448,379895.64754286298,378851.97818148148,377808.30882010004,376764.63945871854,{"$f":"BX88-BX89","v":375720.97009733703},374677.30073595553,373633.63137457403,372589.96201319253,371546.29265181103,370502.62329042959,369458.95392904809,368415.28456766659,367371.61520628515,366327.94584490365,365284.27648352215,364240.60712214065,363196.93776075915,362153.2683993777,361109.5990379962,360065.9296766147,359022.26031523326,357978.59095385176,356934.92159247026,355891.25223108876,354847.58286970726,353803.91350832582,352760.24414694431,351716.57478556281,350672.90542418137,349629.23606279987,348585.56670141837,347541.89734003687,346498.22797865537,345454.55861727393,344410.88925589243,343367.21989451093,342323.55053312948,341279.88117174798,340236.21181036648,339192.54244898498,338148.87308760348,337105.20372622204,336061.53436484054,335017.86500345904,333974.1956420776,332930.5262806961,331886.8569193146,330843.1875579331,329799.51819655159,328755.84883517015,327712.17947378865,326668.51011240715,325624.84075102571,324581.17138964421,323537.50202826271,322493.83266688121,321450.16330549971,320406.49394411827,319362.82458273676,318319.15522135526,317275.48585997382,316231.81649859232,315188.14713721082,314144.47777582932,313100.80841444782,312057.13905306638,311013.46969168488,309969.80033030338,{"$f":"EJ88-EJ89","v":308926.13096892193},307882.46160754043,306838.79224615893,305795.12288477743,304751.45352339593,303707.78416201443,302664.11480063293,301620.44543925143,300576.77607786993,299533.10671648843,298489.43735510693,297445.76799372543,296402.09863234393,295358.42927096243,294314.75990958093,293271.09054819943,292227.42118681793,291183.75182543643,290140.08246405493,289096.41310267342,288052.74374129192,287009.07437991042,285965.40501852892,284921.73565714742,283878.06629576592,282834.39693438442,281790.72757300292,280747.05821162142,279703.38885023992,278659.71948885842,277616.05012747692,276572.38076609542,275528.71140471392,274485.04204333242,273441.37268195092,272397.70332056942,271354.03395918792,270310.36459780642,269266.69523642492,268223.02587504341,267179.35651366191,266135.68715228041,265092.01779089891,264048.34842951741,263004.67906813591,261961.00970675441,260917.34034537291,259873.67098399141,258830.00162260991,257786.33226122841,256742.66289984691,255698.99353846541,254655.32417708391,253611.65481570241,252567.98545432091,251524.31609293941,250480.64673155791,249436.97737017641,248393.30800879491,247349.63864741341,246305.9692860319,245262.2999246504,244218.6305632689,243174.9612018874,{"$f":"GV88-GV89","v":242131.2918405059},241087.6224791244,240043.9531177429,239000.2837563614,237956.6143949799,236912.9450335984,235869.2756722169,234825.6063108354,233781.9369494539,232738.2675880724,231694.5982266909,230650.9288653094,229607.2595039279,228563.5901425464,227519.9207811649,226476.2514197834,225432.58205840189,224388.91269702039,223345.24333563889,222301.57397425739,221257.90461287589,220214.23525149439,219170.56589011289,218126.89652873139,217083.22716734989,216039.55780596839,214995.88844458689,213952.21908320539,212908.54972182389,211864.88036044239,210821.21099906089,209777.54163767939,208733.87227629789,207690.20291491639,206646.53355353489,205602.86419215339,204559.19483077188,203515.52546939038,202471.85610800888,201428.18674662738,200384.51738524588,199340.84802386438,198297.17866248288,197253.50930110138,196209.83993971988,195166.17057833838,194122.50121695688,193078.83185557538,192035.16249419388,190991.49313281238,189947.82377143088,188904.15441004938,187860.48504866788,186816.81568728638,185773.14632590488,184729.47696452338,183685.80760314188,182642.13824176037,181598.46888037887,180554.79951899737,179511.13015761587,178467.46079623437,177423.79143485287,176380.12207347137,{"$f":"JH88-JH89","v":175336.45271208987},174292.78335070837,173249.11398932687,172205.44462794537,171161.77526656387,170118.10590518237,169074.43654380087,168030.76718241937,166987.09782103787,165943.42845965637,164899.75909827487,163856.08973689337,162812.42037551187,161768.75101413036,160725.08165274886,159681.41229136736,158637.74292998586,157594.07356860436,156550.40420722286,155506.73484584136,154463.06548445986,153419.39612307836,152375.72676169686,151332.05740031536,150288.38803893386,149244.71867755236,148201.04931617086,147157.37995478936,146113.71059340786,145070.04123202636,144026.37187064486,142982.70250926336,141939.03314788186,140895.36378650035,139851.69442511885,138808.02506373735,137764.35570235585,136720.68634097435,135677.01697959285,134633.34761821135,133589.67825682985,132546.00889544835,131502.33953406685,130458.67017268535,129415.00081130385,128371.33144992235,127327.66208854085,126283.99272715935,125240.32336577785,124196.65400439635,123152.98464301485,122109.31528163335,121065.64592025185,120021.97655887034,118978.30719748884,117934.63783610734,116890.96847472584,115847.29911334434,114803.62975196284,113759.96039058134,112716.29102919984,111672.62166781834,110628.95230643684,109585.28294505534,{"$f":"LT88-LT89","v":108541.61358367384},107497.94422229234,106454.27486091084,105410.60549952934,104366.93613814784,103323.26677676634,102279.59741538484,101235.92805400334,100192.25869262184,99148.589331240335,98104.919969858835,97061.250608477334,96017.581247095834,94973.911885714333,93930.242524332833,92886.573162951332,91842.903801569832,90799.234440188331,89755.565078806831,88711.89571742533,87668.22635604383,86624.556994662329,85580.887633280829,84537.218271899328,83493.548910517828,82449.879549136327,81406.210187754827,80362.540826373326,79318.871464991826,78275.202103610325,77231.532742228825,76187.863380847324,75144.194019465824,74100.524658084323,73056.855296702823,72013.185935321322,70969.516573939822,69925.847212558321,68882.177851176821,67838.50848979532,66794.83912841382,65751.169767032319,64707.500405650819,63663.831044269318,62620.161682887818,61576.492321506317,60532.822960124817,59489.153598743316,58445.484237361816,57401.814875980315,56358.145514598815,55314.476153217314,54270.806791835814,53227.137430454313,52183.468069072813,51139.798707691312,50096.129346309812,49052.459984928311,48008.790623546811,46965.12126216531,45921.45190078381,44877.782539402309,43834.113178020809,42790.443816639308,{"$f":"OF88-OF89","v":41746.774455257808},40703.105093876307,39659.435732494807,38615.766371113306,37572.097009731806,36528.427648350305,35484.758286968805,34441.088925587304,33397.419564205804,32353.750202824303,31310.080841442803,30266.411480061302,29222.742118679802,28179.072757298301,27135.403395916801,26091.7340345353,25048.0646731538,24004.395311772299,22960.725950390799,21917.056589009298,20873.387227627798,19829.717866246297,18786.048504864797,17742.379143483297,16698.709782101796,15655.040420720296,14611.371059338795,13567.701697957295,12524.032336575794,11480.362975194294,10436.693613812793,9393.0242524312926,8349.3548910497921,7305.6855296682916,6262.0161682867911,5218.3468069052906,4174.6774455237901,3131.0080841422896,2087.3387227607891,1043.6693613792886,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"QR88-QR89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"TD88-TD89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"VP88-VP89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"YB88-YB89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"AAN88-AAN89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},0,0,0,0,0,3.1044475947458266E-3,3.1225528950297281E-3,2.9175828929390432E-3,3.159085862331607E-3,2.9523394976543357E-3,3.1960540903329172E-3,3.2133351243630649E-3,2.5464223488910116E-3,3.2481970029671456E-3,3.0357429208637738E-3,3.283463678666697E-3,3.0692537232827962E-3,3.319141315645291E-3,3.3371362042326062E-3,3.1202563950374941E-3,3.3734421089434844E-3,3.1547579587488709E-3,3.4101749263234058E-3,3.4277425071283399E-3,2.7254478962963134E-3,3.4631823550754486E-3,3.2390720794944899E-3,3.499033688525294E-3,3.2731125312684393E-3,3.5353029034163202E-3,3.5535962506746716E-3,3.3249214721605136E-3,3.5905045660735045E-3,3.3599687421291789E-3,3.6278473301716205E-3,3.647188487169909E-3,3.1619355411747359E-3,3.6862178888216399E-3,3.4513733641094806E-3,3.7257162333504462E-3,3.4889034401129533E-3,3.7656910472043718E-3,3.7858595252900891E-3,3.5460524526144889E-3,3.8265635024355388E-3,3.5847318259354761E-3,3.8677634663300065E-3,3.8853591635152388E-3,3.1063524460100108E-3,3.9208553214472334E-3,3.6711131967236115E-3,3.9567633167299394E-3,3.7051293939371578E-3,3.993089856456522E-3,4.0114122160291562E-3,3.7569013275650072E-3,4.0483794667620166E-3,3.7919239455380038E-3,4.0857826732656859E-3,4.104650013932158E-3,3.2884520295990527E-3,4.1427207648486496E-3,3.8813079096387945E-3,{"$f":"IF(BV90,BW86/BV90)","v":4.1812458534289396E-3},3.9178108514222503E-3,4.2202329193484194E-3,4.2399021277907522E-3,3.9733907709810978E-3,4.2795968591137759E-3,4.0110053032132217E-3,4.3197734248973689E-3,4.3400449693356043E-3,3.4839844962625331E-3,4.3809598309756392E-3,4.1070624575460504E-3,4.4223775292707079E-3,4.1463146661898072E-3,4.4643068042236637E-3,4.4854660693271434E-3,4.2061074541276415E-3,4.5281795406839093E-3,4.2465914659497389E-3,4.571427336239847E-3,4.5932545575150356E-3,4.0013266230688868E-3,4.6373216725204358E-3,4.350043761922791E-3,4.6819472178851159E-3,4.3923457199702611E-3,4.7271412392293185E-3,4.7499546332799196E-3,4.4568152478481129E-3,4.7960207327177882E-3,4.5004870517826165E-3,4.8426814913412001E-3,4.8662382701579283E-3,3.9212794118408676E-3,4.9138115767113893E-3,4.6121635762790903E-3,4.962007347438427E-3,4.6578608397261703E-3,5.0108371865912544E-3,5.0354935867801976E-3,4.7275411090975392E-3,5.0852969199458092E-3,4.7747675213289055E-3,5.1357646138690876E-3,5.1612515380334636E-3,4.1665691510532578E-3,5.2127395993183598E-3,4.8956251214614587E-3,5.2649242622406153E-3,4.9451170944939454E-3,5.3178190038840664E-3,5.3445369606459261E-3,5.0206260014664288E-3,5.3985228540754712E-3,5.0718319399611217E-3,5.4532540659578991E-3,5.4809037591405096E-3,4.4324347409369757E-3,5.5367807172178422E-3,5.2029808025887614E-3,5.5934405910727661E-3,5.2567316449339211E-3,5.6508991239847583E-3,5.6799329225786892E-3,{"$f":"IF(EH90,EI86/EH90)","v":5.3387881186249438E-3},5.7386198914418009E-3,5.3944685739973647E-3,5.7981467586171323E-3,5.8282305378086294E-3,5.1004564875156084E-3,5.889049813075236E-3,5.5372042064407972E-3,5.9507531000421564E-3,5.5957565034683091E-3,6.0133589049919554E-3,6.0450061760175186E-3,5.6852020241314472E-3,6.1090015948829374E-3,5.7459371168839873E-3,6.1739481029266128E-3,6.2067843678009381E-3,5.0365006015303995E-3,6.2731959417781811E-3,5.9017806787895729E-3,6.3406107087419766E-3,5.9657727266281633E-3,6.4090505714032679E-3,6.4436619324854724E-3,6.0635985870734392E-3,6.5136819119088838E-3,6.1300726811023398E-3,6.5847845939955452E-3,6.6207494975514996E-3,5.3811877412706412E-3,6.693521922153764E-3,6.3008223270471144E-3,6.767439037073956E-3,6.3710101992517114E-3,6.8425269574045721E-3,6.8805183478210397E-3,6.4783923809058801E-3,6.957413195095667E-3,6.5514185878016388E-3,7.0355476923643721E-3,7.0750888507891503E-3,5.7596454761021766E-3,7.1551375638270829E-3,6.7392154942152926E-3,7.2365002566525394E-3,6.816501507431981E-3,7.319208319640517E-3,7.3610769480552188E-3,6.9348457731196909E-3,7.4458641319604061E-3,7.0153977082249627E-3,7.5320796465128516E-3,7.5757339482881037E-3,6.6578226197292773E-3,7.6641581085307355E-3,7.2228119287836194E-3,7.7541005012721036E-3,7.308281781767954E-3,7.8455991937832013E-3,7.8919443969422427E-3,7.4392826554437706E-3,7.9858517294482366E-3,7.5285360787516378E-3,8.0814162481874178E-3,{"$f":"IF(GT90,GU86/GT90)","v":8.1298332670457756E-3},6.6388223229235047E-3,8.2279642566133009E-3,7.7586795400092484E-3,8.3278622058327121E-3,7.8536513733871976E-3,8.4295737320864844E-3,8.4811246038160211E-3,7.9993702650427191E-3,8.585647533418039E-3,8.0987583921603764E-3,8.6921079660925941E-3,8.7460811483451827E-3,7.1528604966383481E-3,8.8555472930937854E-3,8.3554355932444774E-3,8.9670863920278086E-3,8.461525685101251E-3,9.0807561534184695E-3,9.1384086535723132E-3,8.6244958240151246E-3,9.2553873588994175E-3,8.7357838443688166E-3,9.3746506607057297E-3,9.4351594742541258E-3,7.7279606170092552E-3,9.5579736803847563E-3,9.0236957992423684E-3,9.6832415781125253E-3,9.1429078700391159E-3,9.8110354697321326E-3,9.8759030368958372E-3,9.3262774265829851E-3,1.0007627789351856E-2,9.4516644859474787E-3,1.0142072135561826E-2,1.0210339953714107E-2,9.009976444872848E-3,1.0349020317683049E-2,9.7766892209981381E-3,1.0490634139672239E-2,9.9115378737575383E-3,1.0635273234913764E-2,1.070875700387461E-2,1.01192685255808E-2,1.0858114675591746E-2,1.0261529750752157E-2,1.1010744526415291E-2,1.1088319551580163E-2,9.1089781376677507E-3,1.1246058380069836E-2,1.0631115111091476E-2,1.140734386800459E-2,1.0784799658787512E-2,1.1572294393116685E-2,1.1656182484376779E-2,1.102194737970949E-2,1.1826864244396865E-2,1.1184635564387946E-2,1.2001530930457523E-2,1.2090401612378831E-2,9.9469715908155256E-3,1.2271307136710839E-2,1.1608360522580395E-2,{"$f":"IF(JF90,JG86/JF90)","v":1.2456555764933652E-2},1.1785014938979302E-2,1.2646302776320614E-2,1.2742913734517001E-2,1.2058135658565979E-2,1.293971596353082E-2,1.2245874036806314E-2,1.3141438521996793E-2,1.3244201927894583E-2,1.0912641803106877E-2,1.3453651987181485E-2,1.2736269290791868E-2,1.3668498731397047E-2,1.2941330218694527E-2,1.3888949908389235E-2,1.400134501238093E-2,1.3259080291505182E-2,1.4230616166709384E-2,1.3477998272369238E-2,1.4466059908656247E-2,1.4586173717126239E-2,1.2927221332228287E-2,1.4831346947823284E-2,1.4051777455090295E-2,1.5083340321563297E-2,1.4292540844478186E-2,1.5342438211080596E-2,1.5474744565925814E-2,1.4666590901753389E-2,1.5745067784854256E-2,1.4924991367857252E-2,1.6023279074875035E-2,1.6165449987009237E-2,1.33613552152242E-2,1.64561478660884E-2,1.5604954238828779E-2,1.6755636887136514E-2,1.5891443866562577E-2,1.7064316867794922E-2,1.7222235087426145E-2,1.6337914896239401E-2,1.7545505508655052E-2,1.6647330471756226E-2,1.7879078332657432E-2,1.8049881527744133E-2,1.4943812766426737E-2,1.8399845565699801E-2,1.7465408480872639E-2,1.8761410036236475E-2,1.7811781032727434E-2,1.9135155205472633E-2,1.9326787552022027E-2,1.8353587186396406E-2,1.9719978743375034E-2,1.8730518190572212E-2,2.0126980928338659E-2,2.0335888378753157E-2,1.6866471916801806E-2,2.076499887073462E-2,1.973285059015099E-2,2.1209854956161883E-2,2.0159767979813996E-2,2.1671331664310501E-2,2.1908594087698848E-2,{"$f":"IF(LR90,LS86/LR90)","v":2.083061179466162E-2},2.2396788589691189E-2,2.1299520353231127E-2,2.2904094306386218E-2,2.3165265270483335E-2,2.0644310472073976E-2,2.3703395406921495E-2,2.2555335921558398E-2,2.4263650769074795E-2,2.3094181175495426E-2,2.4847414494632139E-2,2.514857607290644E-2,2.3945740010483281E-2,2.5770456680530209E-2,2.4544502895287305E-2,2.6419846944418197E-2,2.6755431419507741E-2,2.2283059300666173E-2,2.7449616694759926E-2,2.6162606117952431E-2,2.8176274906244667E-2,2.6863459681139162E-2,2.8937725908061204E-2,2.9332284800627516E-2,2.7979187902641658E-2,3.0150777428260344E-2,2.8769731938733945E-2,3.1010915721232522E-2,3.1457603211239672E-2,2.6266865391389786E-2,3.2386401751732123E-2,3.093143814026798E-2,3.336562335975081E-2,3.187940043399716E-2,3.4399470379677326E-2,3.4938321125532953E-2,3.3403320415452811E-2,3.6063055225273977E-2,3.4494250426681063E-2,3.7255179709973281E-2,3.7878427990850443E-2,3.1729062547177715E-2,3.9183544746783212E-2,3.7525677903228964E-2,4.0573125419804561E-2,3.8877838124511073E-2,4.2055616912521583E-2,4.2834657053186155E-2,4.1081426066884079E-2,4.4474957055580328E-2,4.2681996145191914E-2,4.6234849845724589E-2,4.7163796241809067E-2,4.2491917112507639E-2,4.9129112483801855E-2,4.7233968455277567E-2,5.1251983633522187E-2,4.9315426117489666E-2,5.3552104698553024E-2,5.4775705295373317E-2,5.2777617260754868E-2,5.7386329284615824E-2,5.5348476507751147E-2,6.0240187803610963E-2,{"$f":"IF(OD90,OE86/OD90)","v":6.1769188927275551E-2},5.2281532119062529E-2,6.5056853354987468E-2,6.2930976336406735E-2,6.869102631676223E-2,6.6538531597826397E-2,7.2729460101093477E-2,7.4921931910246362E-2,7.2746519494865186E-2,7.9705887444536591E-2,7.7532461604253547E-2,8.5107668722308127E-2,8.8078858450318667E-2,7.5340226287608891E-2,9.4658372173746244E-2,9.2601888222906381E-2,0.10225076702121406,0.10031854873519006,0.11110926458394703,0.11611651720657062,0.11452557979493172,0.12756227099689718,0.1263657722254741,0.14141855003685416,0.14950173345411188,0.13098207231711934,0.16870009175460793,0.16978449146570579,0.19338491268821073,0.19650586937485698,0.22629943021387586,0.2472456152924716,0.25663199587106517,0.30310353619493446,0.32177116010551593,0.39088271973232197,0.45671818122175173,0.48550077819149517,0.68714552292762232,0.86462118754312578,1.3784361653323494,2.6017697434544331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},0,0,0,0,0,3.7253371136949917E-2,3.7470634740356737E-2,3.5010994715268515E-2,3.7909030347979281E-2,3.5428073971852027E-2,3.8352649083995008E-2,3.856002149235678E-2,3.0557068186692141E-2,3.8978364035605749E-2,3.6428915050365288E-2,3.9401564144000367E-2,3.6831044679393556E-2,3.9829695787743494E-2,4.0045634450791276E-2,3.7443076740449929E-2,4.0481305307321816E-2,3.7857095504986449E-2,4.0922099115880871E-2,4.1132910085540077E-2,3.2705374755555759E-2,4.1558188260905383E-2,3.8868864953933879E-2,4.1988404262303526E-2,3.9277350375221273E-2,4.2423634840995844E-2,4.2643155008096061E-2,3.9899057665926163E-2,4.308605479288205E-2,4.0319624905550147E-2,4.3534167962059445E-2,4.3766261846038906E-2,3.7943226494096829E-2,4.4234614665859678E-2,4.1416480369313766E-2,4.4708594800205351E-2,4.1866841281355441E-2,4.5188292566452459E-2,4.5430314303481073E-2,4.2552629431373869E-2,4.5918762029226463E-2,4.301678191122571E-2,4.6413161595960081E-2,4.6624309962182864E-2,3.7276229352120133E-2,4.7050263857366798E-2,4.4053358360683338E-2,4.7481159800759273E-2,4.446155272724589E-2,4.7917078277478264E-2,4.8136946592349877E-2,4.508281593078009E-2,4.8580553601144202E-2,4.5503087346456042E-2,4.902939207918823E-2,4.9255800167185892E-2,3.946142435518863E-2,4.9712649178183799E-2,4.657569491566553E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":5.0174950241147279E-2},4.7013730217067007E-2,5.0642795032181033E-2,5.0878825533489026E-2,4.768068925177317E-2,5.1355162309365307E-2,4.813206363855866E-2,5.1837281098768423E-2,5.2080539632027252E-2,4.1807813955150396E-2,5.2571517971707671E-2,4.9284749490552601E-2,5.3068530351248491E-2,4.975577599427769E-2,5.3571681650683961E-2,5.3825592831925721E-2,5.0473289449531694E-2,5.4338154488206912E-2,5.0959097591396871E-2,5.4857128034878161E-2,5.5119054690180427E-2,4.8015919476826638E-2,5.5647860070245234E-2,5.2200525143073495E-2,5.6183366614621394E-2,5.2708148639643133E-2,5.6725694870751825E-2,5.6999455599359039E-2,5.3481782974177355E-2,5.7552248792613461E-2,5.4005844621391394E-2,5.8112177896094401E-2,5.8394859241895136E-2,4.7055352942090414E-2,5.8965738920536671E-2,5.5345962915349087E-2,5.9544088169261128E-2,5.5894330076714044E-2,6.0130046239095056E-2,6.0425923041362371E-2,5.6730493309170474E-2,6.1023563039349707E-2,5.7297210255946862E-2,6.1629175366429048E-2,6.1935018456401564E-2,4.999882981263909E-2,6.2552875191820317E-2,5.8747501457537502E-2,6.3179091146887384E-2,5.9341405133927341E-2,6.3813828046608789E-2,6.4134443527751106E-2,6.0247512017597149E-2,6.4782274248905647E-2,6.086198327953346E-2,6.5439048791494786E-2,6.5770845109686116E-2,5.3189216891243708E-2,6.6441368606614107E-2,6.2435769631065133E-2,6.7121287092873197E-2,6.308077973920706E-2,6.7810789487817102E-2,6.815919507094427E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":6.4065457423499325E-2},6.8863438697301604E-2,6.4733622887968384E-2,6.9577761103405592E-2,6.993876645370356E-2,6.1205477850187304E-2,7.0668597756902832E-2,6.6446450477289559E-2,7.140903720050587E-2,6.7149078041619709E-2,7.2160306859903461E-2,7.2540074112210223E-2,6.8222424289577366E-2,7.3308019138595248E-2,6.8951245402607844E-2,7.408737723511935E-2,7.4481412413611253E-2,6.0438007218364793E-2,7.527835130133817E-2,7.0821368145474878E-2,7.6087328504903712E-2,7.1589272719537966E-2,7.6908606856839215E-2,7.7323943189825661E-2,7.2763183044881274E-2,7.8164182942906613E-2,7.356087217322807E-2,7.901741512794655E-2,7.9448993970617998E-2,6.4574252895247694E-2,8.0322263065845168E-2,7.5609867924565366E-2,8.1209268444887475E-2,7.6452122391020533E-2,8.2110323488854858E-2,8.2566220173852484E-2,7.7740708570870565E-2,8.3488958341148001E-2,7.8617023053619672E-2,8.4426572308372472E-2,8.49010662094698E-2,6.9115745713226123E-2,8.5861650765925002E-2,8.0870585930583508E-2,8.6838003079830473E-2,8.1798018089183772E-2,8.7830499835686207E-2,8.8332923376662625E-2,8.3218149277436287E-2,8.935036958352488E-2,8.4184772498699545E-2,9.0384955758154223E-2,9.0908807379457252E-2,7.9893871436751335E-2,9.1969897302368819E-2,8.6673743145403437E-2,9.3049206015265243E-2,8.7699381381215441E-2,9.4147190325398422E-2,9.4703332763306919E-2,8.9271391865325248E-2,9.5830220753378839E-2,9.0342432945019646E-2,9.697699497824902E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":9.7557999204549301E-2},7.9665867875082064E-2,9.873557107935961E-2,9.3104154480110973E-2,9.9934346469992552E-2,9.4243816480646364E-2,0.10115488478503781,0.10177349524579225,9.5992443180512629E-2,0.10302777040101646,9.718510070592451E-2,0.10430529559311114,0.10495297378014219,8.5834325959660174E-2,0.10626656751712543,0.10026522711893374,0.1076050367043337,0.10153830822121501,0.10896907384102164,0.10966090384286775,0.1034939498881815,0.11106464830679301,0.10482940613242581,0.11249580792846875,0.1132219136910495,9.2735527404111062E-2,0.11469568416461708,0.10828434959090842,0.1161988989373503,0.10971489444046939,0.1177324256367856,0.11851083644275004,0.11191532911899582,0.12009153347222228,0.11341997383136974,0.1217048656267419,0.12252407944456928,0.10811971733847417,0.12418824381219659,0.11732027065197766,0.12588760967606688,0.11893845448509047,0.12762327881896518,0.12850508404649533,0.12143122230696959,0.13029737610710096,0.12313835700902588,0.1321289343169835,0.13305983461896195,0.10930773765201302,0.13495270056083802,0.1275733813330977,0.13688812641605508,0.12941759590545016,0.13886753271740021,0.13987418981252137,0.13226336855651388,0.14192237093276239,0.13421562677265536,0.14401837116549027,0.14508481934854597,0.1193636590897863,0.14725568564053007,0.13930032627096475,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.14947866917920383},0.14142017926775163,0.15175563331584735,0.15291496481420402,0.14469762790279175,0.15527659156236984,0.14695048844167577,0.15769726226396152,0.15893042313473499,0.13095170163728254,0.16144382384617781,0.1528352314895024,0.16402198477676455,0.15529596262433432,0.16666739890067081,0.16801614014857116,0.15910896349806219,0.17076739400051261,0.16173597926843086,0.17359271890387495,0.17503408460551487,0.15512665598673944,0.17797616337387939,0.16862132946108355,0.18100008385875957,0.17151049013373823,0.18410925853296714,0.18569693479110977,0.17599909082104068,0.18894081341825109,0.17909989641428703,0.1922793488985004,0.19398539984411084,0.1603362625826904,0.1974737743930608,0.18725945086594534,0.20106764264563817,0.19069732639875092,0.20477180241353907,0.20666682104911374,0.19605497875487282,0.21054606610386062,0.19976796566107471,0.21454893999188918,0.21659857833292961,0.17932575319712085,0.2207981467883976,0.20958490177047168,0.22513692043483768,0.21374137239272922,0.22962186246567159,0.23192145062426434,0.22024304623675689,0.23663974492050041,0.22476621828686655,0.2415237711400639,0.24403066054503789,0.20239766300162165,0.24917998644881545,0.23679420708181187,0.25451825947394258,0.24191721575776795,0.26005597997172603,0.26290312905238616,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.24996734153593944},0.26876146307629428,0.25559424423877353,0.27484913167663461,0.27798318324580001,0.24773172566488771,0.28444074488305793,0.27066403105870079,0.29116380922889751,0.27713017410594509,0.29816897393558567,0.3017829128748773,0.2873488801257994,0.3092454801663625,0.29453403474344764,0.31703816333301837,0.32106517703409287,0.26739671160799405,0.32939540033711912,0.31395127341542917,0.33811529887493602,0.32236151617366993,0.34725271089673443,0.35198741760753016,0.3357502548316999,0.36180932913912411,0.34523678326480733,0.37213098865479027,0.37749123853487609,0.31520238469667744,0.38863682102078545,0.37117725768321574,0.40038748031700971,0.38255280520796592,0.41279364455612788,0.41925985350639544,0.40083984498543374,0.43275666270328772,0.41393100512017278,0.4470621565196794,0.45454113589020528,0.38074875056613255,0.47020253696139858,0.45030813483874754,0.4868775050376547,0.4665340574941329,0.50466740295025903,0.51401588463823389,0.49297711280260892,0.53369948466696393,0.51218395374230297,0.55481819814869504,0.56596555490170886,0.5099030053500917,0.58954934980562224,0.56680762146333086,0.61502380360226627,0.59178511340987594,0.64262525638263623,0.6573084635444798,0.63333140712905844,0.68863595141538991,0.66418171809301374,0.72288225364333158,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.74123026712730655},0.62737838542875035,0.78068224025984967,0.75517171603688082,0.82429231580114681,0.79846237917391671,0.87275352121312166,0.89906318292295628,0.87295823393838223,0.95647064933443904,0.93038953925104262,1.0212920246676975,1.0569463014038241,0.9040827154513067,1.135900466084955,1.1112226586748766,1.2270092042545688,1.2038225848222806,1.3333111750073643,1.3933982064788475,1.3743069575391806,1.5307472519627661,1.5163892667056893,1.69702260044225,1.7940208014493426,1.571784867805432,2.0244011010552949,2.0374138975884692,2.3206189522585285,2.358070432498284,2.7155931625665102,2.9669473835096594,3.0795839504527818,3.6372424343392136,3.8612539212661909,4.6905926367878639,5.4806181746610205,5.8260093382979417,8.2457462751314683,10.37545425051751,16.541233983988192,31.221236921453198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8259642963824909E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2195813626358296E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,0.9942077809649128,0.988449111731176,0.98272379797099152,0.97703164648215102,0.97137246518151443,0.96574606309853051,0.96015225036879048,0.95459083822762292,0.94906163900372098,0.94356446611281264,0.93809913405136192,0.93266545839031112,0.92726325576885427,0.92189234388825303,0.91655254150568222,0.91124366842811577,0.90596554550624375,0.90071799462842939,0.89550083871469688,0.89031390171075719,0.88515700858206525,0.88002998530791543,0.87493265887556737,0.8698648572744091,0.86482640949015077,0.85981714549905586,0.85483689626220172,0.84988549371977717,0.84496277078540893,0.84006856134052577,0.83520270022875065,0.83036502325032979,0.82555536715658862,0.82077356964442572,0.8160194693508348,0.81129290584745928,0.80659371963517845,0.80192175213872563,0.79727684570133717,0.79265884357943184,0.78806758993732084,0.78350292984195069,0.77896470925767336,0.77445277504105015,0.76996697493568123,0.76550715756707022,0.76107317243751471,0.7566648699210281,0.75228210125828976,0.74792471855162612,0.74359257476001905,0.73928552369414469,0.73500342001143903,0.73074611921119459,0.72651347762968344,0.72230535243530947,0.71812160162378824,0.71396208401335581,{"$f":"1/(1+$F$95)^BW8","v":0.70982665924000277},0.70571518775274078,0.70162753080888918,0.69756355046939678,0.69352310959418473,0.68950607183752077,0.68551230164341515,0.68154166424104978,0.67759402564022775,0.67366925262685318,0.66976721275843498,0.66588777435961821,0.66203080651774049,0.65819617907841443,0.65438376264113474,0.65059342855491287,0.64682504891393444,0.64307849655324401,0.63935364504445302,0.63565036869147418,0.6319685425262791,0.62830804230468229,0.62466874450214671,0.62105052630961743,0.61745326562937586,0.61387684107092078,0.61032113194687043,0.60678601826889189,0.60327138074365005,0.59977710076878343,0.59630306042890102,0.59284914249160403,0.58941523040352894,0.58600120828641544,0.58260696093319475,0.57923237380410331,0.5758773330228163,0.5725417253726065,0.56922543829252159,0.56592835987358769,0.56265037885503222,0.55939138462052918,0.55615126719446639,0.5529299172382347,0.54972722604653812,0.54654308554372588,0.54337738828014415,0.54023002742851201,0.53710089678031481,0.53398989074222158,0.53089690433252035,0.52782183317757658,0.52476457350831085,0.52172502215669669,0.51870307655227943,0.51569863471871502,0.51271159527032872,0.50974185740869404,0.50678932091923068,0.50385388616782334,0.50093545409745954,0.49803392622488629,0.49514920463728712,0.49228119198897896,{"$f":"1/(1+$F$95)^EI8","v":0.48942979149812477},0.48659490694347068,0.48377644266109621,0.48097430354118792,0.47818839502482874,0.47541862310080835,0.4726648943024489,0.46992711570445284,0.46720519491976575,0.46449904009645993,0.46180855991463349,0.45913366358332974,0.456474260837473,0.45383026193482295,0.45120157765294544,0.44858811928620268,0.44598979864275912,0.44340652804160591,0.44083822030960135,0.43828478877853022,0.43574614728217786,0.43322221015342433,0.43071289222135117,0.42821810880836919,0.42573777572736027,0.42327180927883662,0.42082012624811588,0.41838264390251373,0.41595927998855142,0.41354995272918077,0.41115458082102335,0.40877308343162855,0.40640538019674449,0.40405139121760719,0.40171103705824301,0.39938423874278972,0.39707091775282988,0.39477099602474253,0.39248439594706763,0.39021104035788834,0.38795085254222617,0.38570375622945285,0.38346967559071599,0.38124853523638069,0.3790402602134853,0.37684477600321253,0.3746620085183735,0.37249188410090944,0.37033432951940454,0.36818927196661611,0.36605663905701613,0.36393635882435005,0.36182835971920729,0.35973257060660746,0.357648920763599,0.35557733987687373,0.35351775804039315,0.35147010575303028,0.34943431391622348,0.34741031383164522,0.34539803719888396,0.3433974161131389,0.34140838306292864,0.33943087092781327,{"$f":"1/(1+$F$95)^GU8","v":0.33746481297612879},0.3355101428627365,0.33356679462678213,0.33163470268947182,0.32971380185185828,0.32780402729264119,0.32590531456597843,0.32401759959931337,0.32214081869121086,0.32027490850920914,0.31841980608768133,0.31657544882571143,0.31474177448498181,0.31291872118767289,0.31110622741437449,0.30930423200201079,0.30751267414177569,0.30573149337708122,0.30396062960151682,0.30220002305682181,0.30044961433086825,0.29870934435565649,0.29697915440532124,0.29525898609415069,0.29354878137461554,0.2918484825354109,0.29015803219950792,0.28847737332221851,0.28680644918926962,0.2851452034148898,0.28349357993990626,0.28185152302985333,0.28021897727309142,0.27859588757893766,0.27698219917580591,0.27537785760935951,0.27378280874067296,0.27219699874440573,0.27062037410698475,0.26905288162479984,0.26749446840240759,0.26594508185074667,0.26440466968536297,0.26287317992464543,0.26135056088807201,0.25983676119446547,0.25833172976025948,0.25683541579777514,0.25534776881350663,0.25386873860641807,0.25239827526624842,0.25093632917182807,0.24948285098940409,0.24803779167097548,0.24660110245263786,0.2451727348529382,0.24375264067123864,0.24234077198608994,0.24093708115361434,0.239541520805898,0.23815404384939237,0.23677460346332499,0.23540315309811943,0.23403964647382505,{"$f":"1/(1+$F$95)^JG8","v":0.23268403757855421},0.23133628066693079,0.22999633025854552,0.22866414113642178,0.22733966834548952,0.22602286719106846,0.22471369323735935,0.22341210230594519,0.22211805047429981,0.22083149407430613,0.2195523896907822,0.21828069416001636,0.21701636456831061,0.21575935825053272,0.21450963278867577,0.21326714601042762,0.21203185598774729,0.21080372103545025,0.20958269970980148,0.20836875080711739,0.20716183336237506,0.20596190664783001,0.20476893017164161,0.20358286367650699,0.20240366713830232,0.20123130076473245,0.20006572499398759,0.19890690049340887,0.19775478815816075,0.19660934910991149,0.19547054469552094,0.19433833648573667,0.19321268627389676,0.19209355607464079,0.19098090812262772,0.18987470487126157,0.18877490899142466,0.18768148337021776,0.18659439110970738,0.1855135955256812,0.1844390601464099,0.18337074871141629,0.18230862517025181,0.18125265368128007,0.18020279861046729,0.17915902453017982,0.17812129621798845,0.17708957865548022,0.17606383702707634,0.17504403671885768,0.17403014331739619,0.1730221226085942,0.17201994057652953,0.17102356340230762,0.17003295746292033,0.16904808933011142,0.16806892576924842,0.16709543373820115,0.16612758038622658,0.16516533305286049,0.16420865926681519,0.16325752674488384,0.16231190339085083,0.16137175729440917,{"$f":"1/(1+$F$95)^LS8","v":0.16043705673008293},0.15950777015615766,0.15858386621361484,0.15766531372507461,0.15675208169374322,0.15584413930236726,0.15494145591219327,0.15404400106193458,0.15315174446674262,0.15226465601718558,0.15138270577823185,0.15050586398824012,0.14963410105795519,0.14876738756950919,0.14790569427542885,0.14704899209764893,0.14619725212653054,0.14535044561988583,0.14450854400200794,0.14367151886270677,0.14283934195635029,0.14201198520091141,0.14118942067702017,0.1403716206270218,0.13955855745403994,0.13875020372104535,0.13794653214993005,0.13714751562058697,0.13635312716999448,0.13556333999130682,0.13477812743294917,0.13399746299771864,0.13322132034188983,0.13244967327432611,0.13168249575559549,0.13091976189709215,0.13016144596016269,0.12940752235523781,0.12865796564096832,0.12791275052336712,0.1271718518549553,0.12643524463391376,0.1257029040032393,0.12497480524990599,0.12425092380403113,0.12353123523804631,0.12281571526587265,0.12210433974210184,0.12139708466118083,0.12069392615660229,0.11999484050009861,0.11929980410084169,0.11860879350464662,0.1179217853931803,0.11723875658317445,0.11655968402564344,0.11588454480510635,0.1152133161388138,0.11454597537597903,0.11388249999701365,0.11322286761276765,0.11256705596377384,0.11191504291949671,0.11126680647758584,{"$f":"1/(1+$F$95)^OE8","v":0.11062232476313297},0.10998157602793437,0.1093445386497565,0.10871119113160656,0.10808151210100704,0.10745548030927464,0.10683307463080283,0.1062142740623494,0.10559905772232744,0.10498740485010094,0.1043792948052838,0.10377470706704363,0.10317362123340929,0.10257601702058229,0.10198187426225225,0.10139117290891657,0.1008038930272037,0.10022001479920067,9.9639518521784001E-2,9.906238460595522E-2,9.8488593576179451E-2,9.7918126069728578E-2,9.7350962836027427E-2,9.6787084736004531E-2,9.6226472741446037E-2,9.5669107934353736E-2,9.5114971506306545E-2,9.4564044757825955E-2,9.4016309097744805E-2,9.3471746042580253E-2,9.2930337215909584E-2,9.2392064347750505E-2,9.1856909273944465E-2,9.1324853935543668E-2,9.0795880378201632E-2,9.0269970751567535E-2,8.974710730868353E-2,8.9227272405386179E-2,8.8710448499710784E-2,8.8196618151299644E-2,8.7685764020813364E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^QQ8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^TC8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^VO8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^YA8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^AAM8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":47171112.412532076},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,435802.16393286752,432246.28829020477,428716.98439268162,425214.06372048368,421737.33904621558,418286.62442625436,414861.73519215873,411462.48794213589,408088.70053256239,404740.19206956349,401416.78290064528,398118.29460638412,394844.54999216768,391595.37307999429,388370.5891003224,385170.0244839763,381993.50685410306,378840.86501818441,375711.92896009918,372606.52983223967,369524.4999476783,366465.67277238745,363429.88291750866,360416.96613167471,357426.75929337996,354459.10040340346,351513.82857727964,348590.78403782012,345689.80810768349,342810.74320199562,339953.4328210167,337117.72154285852,334303.45501624735,331510.47995333723,328738.64412256837,325987.79634157376,323257.78647013201,320548.46540316695,317859.68506379332,315191.29839640815,312543.15935982729,309915.12292046833,307307.04504557734,304718.78269650083,302150.19382200151,299601.13735161943,297071.47318907519,294561.06220571778,292069.76623401535,289597.44806108903,287143.97142228909,284709.20099481393,282293.00239137077,279895.24215387838,277515.78774721152,275154.50755298632,272811.27086338692,270485.9478750329,268178.40968288691,{"$f":"BX95*BW90*BX7","v":265888.52827420324},263616.17652251507,261361.22818166309,259123.55787986194,256903.04111380747,254699.55424282089,252512.97448303411,250343.17990161115,248190.04941100939,246053.4627632779,243933.30054439363,241829.44416863547,239741.77587299488,237670.17871162359,235614.53655031873,233574.73406104316,231550.65671648347,229542.19078464285,227549.2233234703,225571.64217552514,223609.33596267726,221662.19408084149,219730.1066947481,217812.96473274668,215910.65988164555,214023.0845815842,212150.1320209408,210291.69613127239,208447.67158228948,206617.95377686326,204802.43884606642,203001.02364424613,201213.60574413071,199440.08343196748,197680.35570269389,195934.32225513988,194201.88348726294,192482.94049141335,190777.39504963247,189085.14962898096,187406.10737689846,185740.1721165941,184087.24834246721,182447.2412155591,180820.05655903436,179205.60085369207,177603.78123350773,176014.50548120335,174437.68202384861,172873.21992848947,171321.02889780718,169781.01926580555,168253.10199352662,166737.18866479534,165233.19148199202,163741.02326185312,162260.59743130003,160791.82802329512,159334.62967272574,157888.91761231559,156454.60766856282,155031.61625770546,153619.86038171407,152219.25762430968,{"$f":"EJ95*EI90*EJ7","v":150829.72614701017},149451.18468520095,148083.5525442333,146726.74959554762,145380.69627282338,144045.31356815359,142720.52302824595,141406.24675064808,140102.40737999894,138808.92810430436,137525.73265123781,136252.74528446564,134989.890799997,133737.09452255751,132494.28230198796,131261.38050966599,130038.31603495253,128825.01628166111,127621.40916455137,126427.42310584532,125242.98703176757,124068.03036910755,122902.48304180581,121746.27546756221,120599.33855446721,119461.60369765523,118333.00277598079,117213.46814871633,116102.9326522726,115001.32959694009,113908.59276365333,112824.65640077574,111749.45522090665,110682.92439770898,109624.99956275895,108575.61680241584,107534.7126547135,106502.22410627194,105478.08858923014,104462.24397819884,103454.62858723396,102455.18116683018,101463.84090093456,100480.54740398021,99505.240717939712,98537.861309398024,97578.35006664558,96626.64829678995,95682.697722887722,94746.440481094614,93817.819117835548,92896.776586992986,91983.256247114477,91077.201858638495,90178.557581139394,89287.267970590154,88403.277976644036,87526.532939933881,86656.978589389968,85794.561039575579,84939.226788040367,84090.922712691521,83249.596069182633,82415.19448831983,{"$f":"GV95*GU90*GV7","v":81587.665973485651},80766.95889807948,79953.022002976038,79145.804394000239,78345.255539419275,77551.32526745116,76763.963763790627,75983.121569150855,75208.749576822374,74440.799030247654,73679.22152061254,72923.968984453619,72174.993701281521,71432.248291220298,70695.685712662671,69965.259259940984,69240.922561013693,68522.629575167448,67810.334590734739,67103.992222826622,66403.557411080896,65708.985417425109,65020.231823855014,64337.252530227517,63660.003752068842,62988.442018397,62322.52416955935,61662.207355084291,61007.449031547665,60358.20696045339,59714.439206128351,59076.104133631452,58443.160406676841,57815.566985570775,57193.28312516283,56576.268372810497,55964.482566357794,55357.885832127067,54756.438582924828,54160.101516060597,53568.835611379305,52982.602129306812,52401.362608908705,51825.078865962125,51253.712991040557,50687.227347611486,50125.584570147046,49568.747562247161,49016.679494775613,48469.343804008291,47926.704189794349,47388.724613729479,46855.369297341611,46326.602720288793,45802.389618569287,45282.694982743727,44767.484056169211,44256.722333245387,43750.375557672342,43248.409720720265,42750.791059510746,42257.486055309695,41768.461431831922,41283.684153556875,{"$f":"JH95*JG90*JH7","v":40803.121424056088},40326.740684331671,39854.509611166162,39386.396115483476,38922.36834072099,38462.394661212471,38006.443680582219,37554.484230149763,37106.485367345558,36662.416374137276,36222.246755466804,35785.946237697812,35353.484767073816,34924.832508186562,34499.95984245505,34078.837366614571,33661.435891216126,33247.726439135913,32837.680244095049,32431.268749189163,32028.463605428034,31629.236670285067,31233.560006256688,30841.405879431397,30452.746758068613,30067.555311187036,29685.804407162708,29307.467112336501,28932.516689631073,28560.926597177142,28192.670486949231,27827.722203410493,27466.055782166863,27107.645448630235,26752.465616690788,26400.490887398344,26051.696047652593,25706.056068902235,25363.546105853042,25024.141495184602,24687.817754275791,24354.550579938932,24024.315847162568,23697.089607862737,23372.848089642772,23051.567694561469,22733.224997909747,22417.796746995504,22105.259859936836,21795.59142446336,21488.768696725816,21184.769100113666,20883.570224080791,20585.149822979154,20289.485814900454,19996.556280525587,19706.339461982025,19418.813761708894,19133.957741329868,18851.750120533674,18572.169775962258,18295.195740106512,18020.807200209561,17748.983497177447,{"$f":"LT95*LS90*LT7","v":17479.704124497392},17212.94872716321,16948.697100608293,16686.929189645689,16427.62508741553,16170.765034339523,15916.329417082743,15664.298767522328,15414.653761723366,15167.375218921663,14922.444100513532,14679.841509052463,14439.548687252607,14201.547016999108,13965.818018365213,13732.343348636046,13501.104801339105,13272.084305281336,13045.263923592851,12820.625852777141,12598.152421767802,12377.826090991699,12159.629451438568,11943.545223736959,11729.556257236509,11517.645529096504,11307.796143380689,11099.991330158235,10894.214444610921,10690.448966146385,10488.678497517472,10288.886763947619,10091.057612262222,9895.1750100259524,9701.2230446860049,9509.1859227212099,9319.047968796991,9130.793624926082,8944.4074496350586,8759.8741171365418,8577.1784165071058,8396.3052508708151,8217.2396365883706,8039.966702451833,7864.4716888848689,7690.7399471484587,7518.7569385521329,7348.5082336705436,7179.979511565497,7013.1565590132586,6848.0252697372316,6684.571643645877,6522.7817860758814,6362.64190704053,6204.1383204832537,6047.2574435363049,5891.9857957845406,5738.3099985342642,5586.2167740871109,5435.6929450189209,5286.7254334635873,5139.301260401824,4993.4075449548573,4849.0315036829443,{"$f":"OF95*OE90*OF7","v":4706.16044988877},4564.7817929256053,4424.8830375102561,4286.4517830407485,4149.4757229187153,4013.9426438764417,3879.8404253085805,3747.1570386084559,3615.8805465089622,3485.9991024279902,3357.5009498183954,3230.3744215224442,3104.6079391307153,2980.1900123454266,2857.1092383481723,2735.3543011720171,2614.9139710779359,2495.7771039355516,2377.9326406081759,2261.3696063420762,2146.077110159988,2032.0443442588032,1919.2605834114433,1807.7151843728554,1697.3975852901301,1588.2973051166946,1480.4039430305686,1373.7071778566392,1268.1967674929492,1163.8625483409446,1060.6944347396836,958.68241840395729,857.81656786630708,758.08702792290967,659.48401908330686,561.99783702394586,465.6188520455155,370.33750853404234,276.14432442572979,183.02989067550851,90.984870729277546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000002},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,9.2387510415609109E-3,9.1633685572225076E-3,9.0885493783433267E-3,9.0142895084135422E-3,8.9405849783218486E-3,8.8674318461721725E-3,8.7948261971015403E-3,8.7227641430991897E-3,8.6512418228268106E-3,8.5802554014400359E-3,8.5098010704110476E-3,8.4398750473523906E-3,8.3704735758419017E-3,8.3015929252488463E-3,8.2332293905611371E-3,8.1653792922137484E-3,8.0980389759181901E-3,8.0312048124931805E-3,7.964873197696367E-3,7.8990405520572016E-3,7.8337033207108702E-3,7.7688579732333712E-3,7.704501003477613E-3,7.6406289294106569E-3,7.5772382929519683E-3,7.5143256598127917E-3,7.4518876193365334E-3,7.3899207843402285E-3,7.3284217909570255E-3,7.2673872984797402E-3,7.206813989205401E-3,7.1466985682808607E-3,7.0870377635493722E-3,7.027828325398236E-3,6.969067026607401E-3,6.9107506621990901E-3,6.852876049288404E-3,6.7954400269349168E-3,6.7384394559952474E-3,6.6818712189766049E-3,6.6257322198912802E-3,6.5700193841121361E-3,6.5147296582290107E-3,6.459860009906092E-3,6.4054074277402132E-3,6.3513689211201129E-3,6.29774152008659E-3,6.2445222751935986E-3,6.1917082573702542E-3,6.1392965577837617E-3,6.0872842877032251E-3,6.0356685783643817E-3,5.9844465808352072E-3,5.9336154658824174E-3,5.8831724238388571E-3,5.8331146644717514E-3,5.7834394168518365E-3,5.7341439292233473E-3,5.6852254688748707E-3,{"$f":"BX96/$H$96","v":5.6366813220110517E-3},5.5885087936251307E-3,5.5407052073723527E-3,5.4932679054441776E-3,5.4461942484433619E-3,5.3994816152598121E-3,5.353127402947324E-3,5.3071290266010727E-3,5.2614839192359616E-3,5.2161895316657448E-3,5.1712433323829613E-3,5.1266428074396653E-3,5.0823854603289373E-3,5.0384688118671785E-3,4.9948904000771963E-3,4.9516477800720408E-3,4.9087385239396384E-3,4.8661602206281603E-3,4.8239104758321678E-3,4.7819869118795027E-3,4.7403871676189339E-3,4.6991088983085313E-3,4.6581497755048031E-3,4.617507486952538E-3,4.5771797364754108E-3,4.5371642438672725E-3,4.497458744784198E-3,4.4580609906372196E-3,4.4189687484857921E-3,4.3801798009319472E-3,4.3416919460151637E-3,4.3035029971079143E-3,4.2656107828119346E-3,4.2280131468551436E-3,4.1907079479892783E-3,4.1536930598881847E-3,4.1169663710468023E-3,4.0805257846807932E-3,4.0443692186268674E-3,4.0084946052437427E-3,3.972899891313773E-3,3.9375830379452317E-3,3.9025420204752315E-3,3.8677748283733045E-3,3.8332794651456093E-3,3.7990539482397716E-3,3.7650963089503747E-3,3.7314045923250499E-3,3.6979768570712208E-3,3.6648111754634342E-3,3.6319056332513341E-3,3.5992583295682331E-3,3.5668673768402877E-3,3.5347309006962878E-3,3.5028470398780352E-3,3.471213946151323E-3,3.4398297842175084E-3,3.4086927316256616E-3,3.3778009786853127E-3,3.3471527283797705E-3,3.3167461962800163E-3,3.2865796104591715E-3,3.2566512114075448E-3,3.2269592519482155E-3,{"$f":"EJ96/$H$96","v":3.1975019971532161E-3},3.168277724260237E-3,3.1392847225899119E-3,3.1105212934636312E-3,3.0819857501219261E-3,3.0536764176433686E-3,3.0255916328640366E-3,2.9977297442974928E-3,2.9700891120553173E-3,2.942668107768148E-3,2.9154651145072629E-3,2.8884785267066755E-3,2.8617067500857551E-3,2.8351482015723508E-3,2.8088013092264462E-3,2.7826645121643012E-3,2.7567362604831191E-3,2.7310150151861972E-3,2.7054992481085911E-3,2.6801874418432626E-3,2.6550780896677333E-3,2.6301696954712066E-3,2.605460773682199E-3,2.5809498491966357E-3,2.5566354573064352E-3,2.5325161436285642E-3,2.5085904640345718E-3,2.4848569845805865E-3,2.4613142814377902E-3,2.4379609408233371E-3,2.4147955589317611E-3,2.3918167418668147E-3,2.3690231055737807E-3,2.3464132757722192E-3,2.323985887889186E-3,2.3017395869928702E-3,2.2796730277266997E-3,2.2577848742438649E-3,2.2360738001422987E-3,2.2145384884000759E-3,2.1931776313112534E-3,2.1719899304221335E-3,2.150974096467956E-3,2.1301288493100127E-3,2.1094529178731832E-3,2.0889450400838798E-3,2.0686039628084259E-3,2.048428441791822E-3,2.0284172415969449E-3,2.0085691355441319E-3,1.9888829056511864E-3,1.969357342573775E-3,1.9499912455462262E-3,1.9307834223227217E-3,1.91173268911889E-3,1.8928378705537791E-3,1.8740977995922287E-3,1.8555113174876172E-3,1.8370772737250007E-3,1.8187945259646307E-3,1.8006619399858446E-3,1.7826783896313385E-3,1.7648427567518101E-3,1.7471539311509721E-3,{"$f":"GV96/$H$96","v":1.7296108105309392E-3},1.7122123004379669E-3,1.6949573142085728E-3,1.6778447729160052E-3,1.6608736053170771E-3,1.6440427477993479E-3,1.6273511443286746E-3,1.6107977463970982E-3,1.5943815129710924E-3,1.5781014104401482E-3,1.5619564125657123E-3,1.545945500430465E-3,1.5300676623879364E-3,1.5143218940124614E-3,1.498707198049473E-3,1.4832225843661284E-3,1.4678670699022622E-3,1.452639678621674E-3,1.4375394414637419E-3,1.4225653962953589E-3,1.4077165878631959E-3,1.3929920677462765E-3,1.3783908943088845E-3,1.3639121326537737E-3,1.3495548545757025E-3,1.3353181385152727E-3,1.3212010695130853E-3,1.3072027391641992E-3,1.2933222455728997E-3,1.2795586933077683E-3,1.2659111933570567E-3,1.2523788630843598E-3,1.2389608261845885E-3,1.2256562126402336E-3,1.2124641586779314E-3,1.1993838067253153E-3,1.1864143053681635E-3,1.1735548093078252E-3,1.1608044793189473E-3,1.1481624822074735E-3,1.1356279907689336E-3,1.1232001837470083E-3,1.110878245792378E-3,1.0986613674218465E-3,1.0865487449777387E-3,1.0745395805875732E-3,1.0626330821240087E-3,1.0508284631650555E-3,1.0391249429545616E-3,1.0275217463629565E-3,1.0160181038482681E-3,1.004613251417399E-3,9.9330643058766232E-4,9.8209688834857917E-4,9.7098387712393319E-4,9.5996665473408154E-4,9.4904448435851837E-4,9.3821663449869346E-4,9.2748237894107967E-4,9.1684099672049166E-4,9.0629177208364988E-4,8.9583399445299138E-4,8.8546695839072866E-4,8.7518996356314308E-4,{"$f":"JH96/$H$96","v":8.6500231470512895E-4},8.5490332158496987E-4,8.448922989693563E-4,8.3496856658863924E-4,8.2513144910231924E-4,8.1538027606476511E-4,8.0571438189117083E-4,7.9613310582373636E-4,7.8663579189808079E-4,7.7722178890988103E-4,7.6789045038173703E-4,7.5864113453026096E-4,7.4947320423338927E-4,7.4038602699791302E-4,7.313789749272343E-4,7.2245142468933495E-4,7.1360275748496454E-4,7.0483235901604266E-4,6.9613961945427804E-4,6.8752393340999654E-4,6.7898469990118246E-4,6.7052132232272828E-4,6.6213320841589443E-4,6.5381977023797467E-4,6.4558042413216763E-4,6.3741459069765138E-4,6.2932169475986321E-4,6.2130116534097907E-4,6.1335243563059351E-4,6.0547494295659827E-4,5.9766812875625987E-4,5.8993143854749175E-4,5.8226432190032224E-4,5.7466623240855512E-4,5.671366276616234E-4,5.5967496921663557E-4,5.5228072257060799E-4,5.4495335713288873E-4,5.3769234619776825E-4,5.3049716691727568E-4,5.2336730027415911E-4,5.1630223105505124E-4,5.093014478238161E-4,5.0236444289507721E-4,4.9549071230792609E-4,4.8867975579980805E-4,4.8193107678058808E-4,4.7524418230679053E-4,4.6861858305601614E-4,4.6205379330153062E-4,4.5554933088702901E-4,4.4910471720156959E-4,4.4271947715467905E-4,4.363931391516271E-4,4.3012523506887008E-4,4.2391530022966022E-4,4.177628733798228E-4,4.1166749666369634E-4,4.0562871560023879E-4,3.9964607905929473E-4,3.9371913923802525E-4,3.8784745163749794E-4,3.8203057503943718E-4,3.762680714831314E-4,{"$f":"LT96/$H$96","v":3.705595062425009E-4},3.6490444780331698E-4,3.5930246784058218E-4,3.5375314119606021E-4,3.4825604585596244E-4,3.4281076292878333E-4,3.3741687662329137E-4,3.3207397422666571E-4,3.267816460827859E-4,3.2153948557066687E-4,3.1634708908304327E-4,3.112040560050992E-4,3.0610998869334301E-4,3.0106449245462664E-4,2.9606717552530892E-4,2.9111764905056039E-4,2.8621552706381011E-4,2.8136042646633249E-4,2.7655196700697438E-4,2.7178977126202032E-4,2.6707346461519565E-4,2.6240267523780611E-4,2.5777703406901394E-4,2.5319617479624851E-4,2.4865973383575082E-4,2.4416735031325187E-4,2.3971866604478287E-4,2.3531332551761638E-4,2.3095097587133914E-4,2.2663126687905339E-4,2.2235385092870774E-4,2.1811838300455562E-4,2.1392452066874097E-4,2.0977192404300973E-4,2.0566025579054725E-4,2.015891810979399E-4,1.975583676572608E-4,1.9356748564827738E-4,1.896162077207824E-4,1.8570420897704508E-4,1.8183116695438337E-4,1.7799676160785527E-4,1.742006752930693E-4,1.7044259274911298E-4,1.667222010815987E-4,1.63039189745825E-4,1.5939325053005544E-4,1.5578407753891015E-4,1.5221136717687354E-4,1.486748181319136E-4,1.4517413135921507E-4,1.417090100650238E-4,1.3827915969060243E-4,1.3488428789629626E-4,1.3152410454570886E-4,1.2819832168998655E-4,1.2490665355221093E-4,1.2164881651189875E-4,1.1842452908960878E-4,1.1523351193165429E-4,1.1207548779492105E-4,1.0895018153178962E-4,1.0585732007516204E-4,1.0279663242359087E-4,{"$f":"OF96/$H$96","v":9.9767849626511488E-5},9.6770704769575609E-5,9.3804932960086084E-5,9.0870271312532271E-5,8.7966458934225032E-5,8.5093236911030459E-5,8.2250348293202703E-5,7.9437538081313899E-5,7.6654553212281704E-5,7.3901142545492645E-5,7.1177056849021841E-5,6.8482048785947693E-5,6.5815872900760889E-5,6.3178285605867363E-5,6.0569045168184679E-5,5.7987911695830774E-5,5.5434647124904876E-5,5.2909015206359471E-5,5.0410781492963563E-5,4.7939713326355472E-5,4.5495579824185658E-5,4.3078151867348046E-5,4.0687202087300113E-5,3.8322504853470339E-5,3.5983836260753053E-5,3.3670974117089666E-5,3.1383697931136042E-5,2.9121788900015058E-5,2.6885029897154259E-5,2.4673205460207423E-5,2.2486101779060146E-5,2.0323506683918304E-5,1.8185209633479168E-5,1.6071001703184481E-5,1.3980675573555055E-5,1.1914025518606137E-5,9.8708473943432654E-6,7.8509386273378155E-6,5.8540982033819025E-6,3.8801266562219646E-6,1.9288260563705796E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8259642963824588E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2195813626358296E-2},{"$f":"SUM(K98:XFD98)","v":5.8259642963824588E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,2.868121844942927E-5,2.8613103016579525E-5,2.6516596187886265E-5,2.8476914544993351E-5,2.6395642163634626E-5,2.8340791822706944E-5,2.8260723931814818E-5,2.2211841558092931E-5,2.8100937760850071E-5,2.6047449594124747E-5,2.7941622727373654E-5,2.5904117913127892E-5,2.7782784677094032E-5,2.7703546303649191E-5,2.568978665770904E-5,2.7545434339849004E-5,2.5547352909536465E-5,2.7387813279732114E-5,2.7301534423631063E-5,2.1528423455363569E-5,2.7129543115181833E-5,2.5163890950658362E-5,2.6958308564445101E-5,2.5008638295626181E-5,2.6787832536950417E-5,2.6702879491059214E-5,2.4776941153659131E-5,2.6533544319095085E-5,2.4623268146753941E-5,2.6364971608112871E-5,2.6284609010604985E-5,2.2597400205109853E-5,2.6124365382750202E-5,2.4255659489813607E-5,2.5964766152338519E-5,2.4110941759109276E-5,2.5805813986406606E-5,2.5726581354509096E-5,2.389485975972619E-5,2.5568604534510342E-5,2.3751473158770384E-5,2.541128094694889E-5,2.5312064575424588E-5,2.0066601942654041E-5,2.5114675799092851E-5,2.3316594263584253E-5,2.4918672624925668E-5,2.3136763032915138E-5,2.4724047436643249E-5,2.4627249209719531E-5,2.2869326421737856E-5,2.4434676740831054E-5,2.2692566290662057E-5,2.4243463260323682E-5,2.4148363771475453E-5,1.9181917757266127E-5,2.3959174564436269E-5,2.2255978187501854E-5,2.3771325417541651E-5,{"$f":"BX92*BX97","v":2.2083451249384015E-5},2.3584808780924899E-5,2.349204779819934E-5,2.1826899998018562E-5,2.3307515799761723E-5,2.16573493934094E-5,2.312429749534172E-5,2.303317863351495E-5,1.833092840195272E-5,2.2851916808983259E-5,2.1238619349265392E-5,2.2671949952218474E-5,2.1073169373391709E-5,2.2493270599687365E-5,2.2404411409554144E-5,2.0827162637975599E-5,2.2227649354670403E-5,2.0664594464863644E-5,2.2052156216792941E-5,2.1964883176967775E-5,1.8967837377447754E-5,2.1791279535659782E-5,2.0263155373036718E-5,2.1618926332101129E-5,2.0104555825042377E-5,2.1447816206341694E-5,2.1362725002772992E-5,1.9868754198908824E-5,2.1193465734969835E-5,1.9712942478573988E-5,2.1025431228072791E-5,2.0941870980265878E-5,1.6726651741566845E-5,2.0775659947504756E-5,1.9328230556539438E-5,2.0610655482169174E-5,1.9176256438168464E-5,2.0446850342722977E-5,2.0365395262966829E-5,1.8950323031885505E-5,2.020337558055097E-5,1.8801043602116497E-5,2.0042537212893865E-5,1.9962558781708834E-5,1.5971623966841628E-5,1.9803478955936218E-5,1.8432500074819267E-5,1.9645562570368209E-5,1.8286928570945888E-5,1.9488802514526153E-5,1.9410853894489902E-5,1.8070529955424896E-5,1.925581505132852E-5,1.7927561081318976E-5,1.9101914862643486E-5,1.9025389566241748E-5,1.5246821038475425E-5,1.8873184187385576E-5,1.7574633647065212E-5,1.8722099935439364E-5,1.7435244688199374E-5,1.8572129841649901E-5,1.8497560433029485E-5,1.722805171358797E-5,{"$f":"EJ92*EJ97","v":1.834924856378833E-5},1.7091174617217735E-5,1.820203353866098E-5,1.8128835191068733E-5,1.5719534213640036E-5,1.7983252536514938E-5,1.6753318716466823E-5,1.7838749568966887E-5,1.6619895464663958E-5,1.7695319470283421E-5,1.7624004623160025E-5,1.6421583966693013E-5,1.7482171100361147E-5,1.6290583283281455E-5,1.7341393514596402E-5,1.7271398594935806E-5,1.3884303834183893E-5,1.7132192310201331E-5,1.5967263188967E-5,1.6994025195187154E-5,1.5839592454407767E-5,1.6856890589647296E-5,1.6788708403960132E-5,1.5649843858896126E-5,1.6653110133601825E-5,1.5524508026508112E-5,1.6518527840218986E-5,1.6451615632149252E-5,1.3244794238687394E-5,1.6318545002755621E-5,1.5215197772971456E-5,1.6186473988436524E-5,1.509307036787352E-5,1.605539609268338E-5,1.5990227541698714E-5,1.4911572203204058E-5,1.586062720360943E-5,1.4791693792378641E-5,1.5732003864547582E-5,1.5668056568922835E-5,1.2631925622470349E-5,1.5540886739417578E-5,1.4495877958572589E-5,1.5414677964734884E-5,1.4379088994539344E-5,1.5289423916653725E-5,1.5227152945284779E-5,1.4205535321098171E-5,1.5103319183856758E-5,1.4090911310307697E-5,1.4980424452952641E-5,1.4919327276446592E-5,1.2982695822871732E-5,1.4797829422011411E-5,1.3808085671613504E-5,1.467725508088788E-5,1.3696434806011295E-5,1.4557598096536454E-5,1.4498111697123949E-5,1.3530526570824753E-5,1.4379819267587574E-5,1.3420958573150401E-5,1.4262428929909952E-5,1.4204070152120978E-5,{"$f":"GV92*GV97","v":1.1482578858922616E-5},1.4088021607737226E-5,1.315063063493908E-5,1.3972860071621169E-5,1.3043922271421009E-5,1.3858579561276668E-5,1.380176782921408E-5,1.288536759552677E-5,1.3688797704167582E-5,1.2780662041482277E-5,1.3576693776351838E-5,1.352096479768395E-5,1.0944360539478451E-5,1.3410149149394707E-5,1.2522351466434268E-5,1.3300185052617828E-5,1.2420394914292306E-5,1.3191066700343594E-5,1.3136822871723769E-5,1.2268909319737745E-5,1.3028962312222044E-5,1.2168877600751835E-5,1.2921933108043546E-5,1.2868728480458403E-5,1.0429306766654682E-5,1.2762935622869342E-5,1.1922116540919752E-5,1.2657959914897355E-5,1.1824726137545127E-5,1.2553795725646614E-5,1.250201619891539E-5,1.1680032720313328E-5,1.2399058794043223E-5,1.1584491296992588E-5,1.2296898959094859E-5,1.2246116401645205E-5,1.0689564945227335E-5,1.214514256544134E-5,1.1348824640643908E-5,1.2044952533736542E-5,1.1255819841005463E-5,1.194554085165478E-5,1.1896125195081069E-5,1.1117649395623454E-5,1.1797870873588578E-5,1.1026419874560128E-5,1.1700381392584738E-5,1.1651921793470019E-5,9.4653663876783499E-6,1.155556954638912E-5,1.0801405416963832E-5,1.1459968813272419E-5,1.0712610853673262E-5,1.1365114314533607E-5,1.1317965261144245E-5,1.0580701954754796E-5,1.1224220278401822E-5,1.0493611137314453E-5,1.1131208458315694E-5,1.1084975865044447E-5,9.0148585099059238E-6,1.0993054089439172E-5,1.0278819683832273E-5,1.0901852586034542E-5,{"$f":"JH92*JH97","v":1.0194065201051621E-5},1.0811366249245719E-5,1.0766389680724254E-5,1.0068164246564192E-5,1.0676966583960599E-5,9.9850441527854708E-6,1.0588246015911467E-5,1.0544147615011431E-5,8.584274626487078E-6,1.0456471464848169E-5,9.7800595618892541E-6,1.0369485384912488E-5,9.6991802260473749E-6,1.0283184441845333E-5,1.0240289362757708E-5,9.5790414466682013E-6,1.0155006937273932E-5,9.4997293171281572E-6,1.0070397439814749E-5,1.0028343527400143E-5,8.7773854968191884E-6,9.9447343672816288E-6,9.3041484902850697E-6,9.8617861034656939E-6,9.2269845803045569E-6,9.779493972619945E-6,9.7385924762044166E-6,9.1123700188387825E-6,9.6572756750091511E-6,9.0367082970810917E-6,9.576603221219897E-6,9.536507165603891E-6,7.7798404340618533E-6,9.4567924941631046E-6,8.8501411218233081E-6,9.3777105590132517E-6,8.7765381013154357E-6,9.2992567642842239E-6,9.2602639909276909E-6,8.6672175657905586E-6,9.182743850010182E-6,8.5950538636784777E-6,9.1058404805778505E-6,9.0676186780073264E-6,7.4045204322330632E-6,8.9916320378003594E-6,8.4171231155997658E-6,8.9162509715936174E-6,8.3469315892607546E-6,8.8414710481021598E-6,8.8043051375193956E-6,8.2426825829809095E-6,8.7304186787683797E-6,8.1738696311204628E-6,8.6571224030283313E-6,8.620694227516003E-6,7.0461857717432101E-6,8.5482751033398025E-6,8.0042108400143605E-6,8.4764353706464454E-6,7.9372864962506688E-6,8.4051707595938446E-6,8.3697527976292045E-6,7.8378941277910986E-6,{"$f":"LT92*LT97","v":8.2993429212136451E-6},7.7722897129713165E-6,8.2294976079379959E-6,8.1947853560734815E-6,7.1895059344273206E-6,8.1257790634493766E-6,7.6105509978413617E-6,8.0573269401345612E-6,7.5467545394624824E-6,7.9894248743651495E-6,7.9556788352474246E-6,7.4520114153059834E-6,7.8885942030993879E-6,7.3894783067207869E-6,7.8220494626448588E-6,7.7889782941805914E-6,6.3777575623343046E-6,7.7232358595750132E-6,7.2353201839484466E-6,7.6580233117840405E-6,7.1745172485924551E-6,7.5933366935736317E-6,7.5611893783733788E-6,7.0842233508543395E-6,7.4972842902521809E-6,7.0246292167032022E-6,7.4338953495210456E-6,7.4023932244504551E-6,6.0663581952225758E-6,7.3397712586490451E-6,6.8777243852516908E-6,7.2776558151678744E-6,6.819785457049695E-6,7.2160430876054347E-6,7.1854240595693882E-6,6.73374800850323E-6,7.1245583230387764E-6,6.6769653244146724E-6,7.064185894561371E-6,7.0341835073348447E-6,5.7693324693219436E-6,6.9745440732439014E-6,6.5369984315726944E-6,6.9153886924864323E-6,6.4817987454125791E-6,6.8567137056783336E-6,6.8275552230475071E-6,6.3998320638124741E-6,6.7695940185626192E-6,6.3457380143934452E-6,6.7121041648768061E-6,6.6835348763352526E-6,5.875746591960286E-6,6.6267453523546516E-6,6.2124054052206411E-6,6.5704182851002031E-6,6.1598248448369361E-6,6.5145501583002682E-6,6.4867871051557757E-6,6.0817501883414797E-6,6.431600847333281E-6,6.0302265630274805E-6,6.3768648417147185E-6,6.349664609260484E-6,{"$f":"OF92*OF97","v":5.216016034698261E-6},6.295597549253067E-6,5.9032360163493976E-6,6.2419721981404777E-6,5.8531590073438303E-6,6.1887851787936844E-6,6.1623549944173811E-6,5.7788044126563971E-6,6.1098191904493661E-6,5.7297374969188766E-6,6.0577133749354438E-6,6.0318206814053039E-6,4.9585827576598313E-6,5.9803536721794279E-6,5.608807950432405E-6,5.9293084488571265E-6,5.561123349217833E-6,5.8786817694394716E-6,5.8535243766243754E-6,5.4903234639036756E-6,5.8035194826937384E-6,5.4436039267636848E-6,5.7539251242424481E-6,5.7292809058974314E-6,4.7132374433533377E-6,5.6802964230200551E-6,5.328465193551256E-6,5.6317146037539164E-6,5.2830661731093192E-6,5.5835323371948302E-6,5.5595900698928663E-6,5.2156620833928874E-6,5.5120013463537238E-6,5.1711848620913932E-6,5.4648044918864404E-6,5.4413520658873324E-6,4.792304091363148E-6,5.3947373285547126E-6,5.06157734060214E-6,5.3485069090064358E-6,5.0183612738515092E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8259642963824909E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":425792.50576781027},{"$f":"NPV($F$100,M70:ACA70)","v":428273.15770408051},430768.26182996365,433277.90234339976,435802.16393286397,438341.13178022375,438490.41512999608,438635.89081420272,438874.89188821206,439013.22582863836,439245.42507488525,439376.50002880924,439504.20747056551,439923.47563652066,440046.08673634665,440263.93398420833,440380.21790254337,440592.04396351712,440701.90099186613,440808.2183788878,441010.53646367637,441110.27168260381,441306.31522826804,441399.36538289004,441489.14617164998,441876.94576047757,441961.86878174375,442144.22589306574,442223.04297203658,442399.57850574848,442472.19711337058,442541.38706034143,442708.72126386437,442771.56836051191,442932.84534675843,442989.25414351089,443041.90539754636,443295.67642773333,443341.92109402502,443487.13608635525,443526.2784152854,443664.69159073191,443696.62451589154,443724.61176523112,443852.31994333741,443872.93119071366,443993.56526389124,444006.69006157282,444016.98636404832,444337.90827488131,444344.31491254258,444452.59402804781,444453.83692208689,444557.17484540836,444553.18253133795,444546.23998167657,444641.72490307427,444629.4347685714,444719.79515717895,444702.08377131762,444681.32640261762,444975.65390229825,444950.59522575914,445028.75096631929,444998.09379428602,{"$f":"NPV($F$100,BY70:AEM70)","v":445070.87484640488},445034.54250474385,444995.03341402655,445059.29680675105,445013.9921871699,445072.68430544552,445021.5051261778,444967.04669040826,445232.18631649239,445172.98348693136,445218.34427952918,445153.07611989783,445192.59651508357,445121.18076549453,445046.34531351499,445076.63429389457,444995.52233700483,445019.76013406739,444932.28688993672,444841.2841909437,444965.20712634554,444868.34678833152,444877.40202502871,444773.96768044791,444776.67478283105,444666.57809588697,444552.79733252019,444545.49522740027,444424.91390420025,444411.0374351645,444283.5645136828,444152.28988667205,444349.79709825304,444212.78036427981,444183.04016404034,444038.91075284587,444002.28457111475,443850.94771928509,443695.6470407985,443648.18795864069,443485.53178343183,443430.94415386941,443260.83482529066,443086.63571085769,443245.89225021721,443065.39862326352,442993.54706283967,442805.36248543067,442726.04732254642,442530.07013966166,442329.82909976778,442238.79673481395,442030.60448773438,441931.848440648,441715.60023385624,441494.95328280702,441612.48887397512,441384.95331345504,441267.42886062781,441031.58160892304,440905.97327816649,440661.70529117732,440412.85167377198,440274.57684518746,{"$f":"NPV($F$100,EK70:AGY70)","v":440017.13258718961},439870.49502485909,439604.34776571934,439333.470419802,439289.64745292393,439010.56740296743,438842.86591301922,438554.8000007479,438378.34067703242,438081.17184368079,437779.06826835527,437588.91137497604,437277.52271669311,437078.30877021566,436757.51441637176,436431.63048913685,436453.53620083927,436119.42968572822,435898.07391015405,435554.2658503282,435323.43659427325,434969.80142999982,434610.861154894,434365.23972759902,433996.27718860022,433740.86146391882,433361.74729572277,432977.16218351002,432945.2496821126,432551.70312269835,432272.27915784478,431868.26296620164,431578.59722690989,431163.97672872944,430743.6539336745,430438.02121559647,430006.88502222631,429690.66655822768,429248.57821683562,428800.60995306203,428710.24809796619,428252.5242854266,427910.29309394752,427441.27536740585,427087.97765000979,426607.52156269178,426120.9372406613,425750.4117307571,425252.16502166848,424870.20419045963,424360.14628291427,423843.76987528021,423567.00064141431,423039.29883522302,422628.45203914086,422088.56340735831,421665.75636932568,421113.52588950348,420554.70613873162,420113.30545199168,419541.90366903791,419088.14708308649,418504.00356796972,417913.06684208277,{"$f":"NPV($F$100,GW70:AJK70)","v":417689.74872631143},417087.27731330285,416603.02193414571,415987.41393941006,415490.2474926209,414861.3366525466,414225.34641936515,413708.13346663007,413058.58303234226,412528.03480421653,411864.7528951444,411194.17312134465,410896.29241385486,410213.19223621784,409649.66193031293,408952.40608781058,408374.94422476273,407663.35440126358,406944.15960601129,406345.09227065381,405611.28773122636,404997.83402182139,404249.23605556559,403492.79906904802,403114.1882830059,402344.17201820773,401695.07018761808,400909.80483707279,400245.67625707376,399444.97058221744,398636.09634245414,397948.68954442756,397124.07948484865,396421.15830417158,395580.61543758865,394731.653260249,394135.19945404399,393270.76042915683,392528.56443268462,391647.69430698885,390889.28732761845,389991.78090360749,389085.49703121954,388302.00348503172,387378.76650801313,386578.53889955231,385638.13745911047,384688.68979224371,384127.45214459515,383162.05695623229,382320.22350967227,381337.13797750324,380477.83170683833,379476.83577072917,378466.41401105054,377580.09462171042,376551.42296462203,375647.06993279315,374599.92171756714,373543.05970458302,372879.66541080113,371805.54345432768,370856.28528783628,369763.12205159641,{"$f":"NPV($F$100,JI70:ALW70)","v":368795.03706383141},367682.59655234386,366560.03496809065,365562.86996370443,364420.66728995513,363404.07418523845,362241.9873549887,361069.47090015688,360295.71981059038,359104.53414853092,358039.49478986859,356827.81859378546,355742.49959785806,354510.07978678035,353266.79339777358,352150.17699933267,350885.75710883742,349748.21641533816,348462.40236602351,347165.39112820482,346134.02496047207,344816.02475544892,343625.42603149737,342285.3711900122,341072.92456888506,339710.5435811744,338336.49181845289,337090.35461703828,335693.55870388082,334424.8821607015,333005.06246654573,331573.21759832365,330550.83928644762,329097.17759543721,327772.15093641536,326294.76621390006,324946.2185720483,323444.81965951942,321930.89246784564,320546.10143509629,319007.71207373601,317598.65873160987,316035.50734085491,314459.44791241916,313298.25812641793,311698.63720218686,310228.85523137019,308603.72162687557,307108.62370302842,305457.66519286425,303793.25893633772,302259.17921409052,300568.46793734207,299008.27745561942,297290.93960983522,295559.74707359768,294248.85698903399,292492.23013434507,290866.61261801951,289082.55342128011,287429.69428797124,285617.86793636688,283791.60793716222,282096.82959248987,{"$f":"NPV($F$100,LU70:AOI70)","v":280242.28787377517},278519.41576818493,276636.24752670794,274738.20955017238,273119.02592150058,271192.68749910913,269398.48606187478,267442.64622930082,265619.12731223268,263633.42692211963,261632.23065200131,259763.62641783379,257732.01791529745,255833.18228740731,253770.79169612884,251692.43774455632,250045.32252111836,247937.35577573569,245962.61599037278,243822.93857197012,241816.66451150554,239644.89129870146,237456.48834134082,235401.74826701413,233180.6582338218,231093.40404114846,228839.23033491612,226567.92590006019,224733.3611432816,222430.12748236762,220261.16353035349,217923.849610606,215720.97341145738,213349.16626277464,210959.51360062833,208704.54528744522,206279.76565406783,203989.83456509109,201529.50269243473,199050.78840481836,197014.32955087008,194501.20007148539,192123.33053888567,189573.57931216538,187159.24673766867,184572.4309347829,181966.4660349942,179496.15211681527,176852.44337742741,174344.54010396791,171662.6315168383,168960.99842608027,166551.27167318595,163811.64750262673,161208.21002057235,158429.2276836379,155786.58038141226,152967.76491144256,150128.39719478507,147425.58093865225,144545.65183455031,141802.41787822178,138881.43829215638,135939.28961334249,{"$f":"NPV($F$100,OG70:AQU70)","v":133450.44773693534},130468.34213562604,127623.29053385393,124598.90256290081,121711.70556836059,118644.52592768849,115555.29496926484,112603.4539701387,109470.65075386646,106475.36934523583,103298.46942991753,100098.85708480421,97358.081801085791,94115.439948834275,91010.648434636561,87722.588050963313,84572.502463223893,81238.477436563568,77880.793762967267,74661.264673441692,71256.779662308894,67990.56805913469,64538.719371472012,61062.503468652656,58050.648484277794,54528.106255923412,51144.13261803121,47572.808430686542,44140.163535125052,40519.471808788418,36873.398035890386,33366.162262544713,29669.824104735409,26112.428469842296,22365.222955072139,18591.875948946381,15123.010757420601,11298.836600407054,7613.8579297319602,3737.2834480547085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":438341.13178022375},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,-149.28334977233317,-145.47568420664174,-239.00107400934212,-138.33394042629516,-232.19924624689156,-131.07495392399142,-127.70744175626896,-419.26816595514538,-122.61109982599737,-217.84724786167499,-116.28391833504429,-211.8260609737481,-109.85702834901167,-106.31738702167058,-202.31808478856692,-99.735218927438837,-196.0435456642299,-93.050154622003902,-89.780788759933785,-387.79958882759092,-84.923021266178694,-182.35711132199503,-78.817078970838338,-176.53553371189628,-72.618607622105628,-69.189946970844176,-167.33420352294343,-62.847096647543367,-161.27698624652112,-56.408796752453782,-52.651254035474267,-253.77103018696653,-46.244666291691829,-145.21499233023496,-39.142328930145595,-138.41317544650519,-31.932925159635488,-27.987249339581467,-127.70817810628796,-20.611247376247775,-120.63407317758538,-13.124797681579366,-10.296302475500852,-320.9219108329853,-6.4066376612754539,-108.27911550522549,-1.2428940390818752,-103.3379233214655,3.9923140704049729,6.9425496613839641,-95.484921397699509,12.29013450286584,-90.360388607543427,17.7113858613302,20.757368699996732,-294.32749968062853,25.058676539105363,-78.155740560148843,{"$f":"IF(BW7,BV100-BW100)","v":30.657172033272218},-72.781052118865773,36.33234166103648,39.509090717299841,-64.263392724504229,45.304619581147563,-58.692118275619578,51.179179267724976,54.45843576954212,-265.13962608412839,59.202829561021645,-45.360792597813997,65.268159631348681,-39.520395185740199,71.415749589039478,74.835451979539357,-30.288980379584245,81.111956889741123,-24.237797062553,87.473244130669627,91.002698993019294,-123.92293540184619,96.860338014026638,-9.0552366971969604,103.43434458080446,-2.7071023831376806,110.09668694407446,113.7807633667835,7.3021051199175417,120.58132320002187,13.876469035749324,127.47292148170527,131.27462701074546,-197.50721158098895,137.01673397322884,29.740200239466503,144.12941119447351,36.626181731116958,151.33685182966292,155.30067848658655,47.459082157816738,162.65617520886008,54.587629562418442,170.10932857875014,174.19911443296587,-159.25653935951414,180.49362695368472,71.851560423849151,188.1845774090034,79.315162884246092,195.9771828847588,200.24103989388095,91.032364953833167,208.19224707956892,98.75604708638275,216.248206791759,220.64695104921702,-117.53559116809629,227.5355605200748,117.52445282723056,235.84725170477759,125.60833075654227,244.26798698917264,248.85361740534427,{"$f":"IF(EI7,EH100-EI100)","v":138.27482858451549},257.44425799784949,146.63756233052118,266.14725913974689,270.87734591733897,43.822966878069565,279.08004995650845,167.70148994820192,288.06591227132594,176.45932371547678,297.16883335163584,302.10357532551279,190.15689337922959,311.3886582829291,199.21394647745183,320.79435384389944,325.88392723491415,-21.905711702420376,334.10651511105243,221.355775574164,343.80805982585298,230.82925605494529,353.63516427343711,358.94027510582237,245.62142729497282,368.96253899880685,255.4157246813993,379.11416819604347,384.58511221274966,31.91250139742624,393.54655941424426,279.42396485357312,404.01619164313888,289.66573929175502,414.62049818044761,420.32279505493352,305.6327180780354,431.13619337015552,316.21846399863716,442.08834139205283,447.96826377359685,90.361855095834471,457.72381253959611,342.2311914790771,469.01772654167144,353.29771739605349,480.45608731801622,486.58432203048142,370.52550990419695,498.24670908862026,381.96083120885305,510.05790754535701,516.37640763405943,276.76923386589624,527.70180619129678,410.84679608215811,539.88863178255269,422.8070380326244,552.23047982220305,558.8197507718578,441.40068673994392,571.40178295376245,453.75658595142886,584.14351511676796,{"$f":"IF(GU7,GT100-GU100)","v":590.93672588694608},223.31811577134067,602.47141300857766,484.25537915714085,615.60799473564839,497.16644678916782,628.9108400742989,635.99023318145191,517.21295273507712,649.5504342878121,530.5482281257282,663.28190907213138,670.57977379974909,297.88070748979226,683.10017763701035,563.53030590491835,697.25584250234533,577.46186304785078,711.58982349914731,719.19479525228962,599.06733535748208,733.80453942745226,613.45370940497378,748.59796625579474,756.43698651756858,378.61078604211798,770.01626479817787,649.10183058964321,785.26535054529086,664.12857999902917,800.70567485631909,808.87423976330319,687.40679802658269,824.61005957890302,702.92118067707634,840.54286658292403,848.96217733965022,596.45380620501237,864.43902488716412,742.19599647220457,880.870125695772,758.40697937039658,897.50642401096411,906.28387238795403,783.49354618781945,923.23697701859055,800.22760846081655,940.40144044184126,949.44766686676303,561.2376476485515,965.39518836286152,841.83344656002009,983.08553216903238,859.30627066490706,1000.9959361091605,1010.421759678633,886.31938934011851,1028.6716570883873,904.3530318288831,1047.1482152260141,1056.8620129841147,663.39429378189379,1074.1219564734492,949.25816649140324,{"$f":"IF(JG7,JF100-JG100)","v":1093.1632362398668},968.08498776500346,1112.4405114875408,1122.5615842532134,997.16500438621733,1142.2026737492997,1016.5931047166814,1162.0868302497547,1172.5164548318135,773.75108956650365,1191.1856620594626,1065.039358662325,1211.6761960831354,1085.3189959274023,1232.419811077707,1243.2863890067674,1116.6163984409068,1264.41989049525,1137.5406934992643,1285.8140493146493,1297.0112378186896,1031.3661677327473,1318.000205023156,1190.5987239515525,1340.0548414851655,1212.4466211271356,1362.3809877106687,1374.0517627215013,1246.1372014146182,1396.7959131574607,1268.6765431793174,1419.819694155769,1431.8448682220769,1022.378311876033,1453.6616910104058,1325.0266590218525,1477.3847225153004,1348.5476418517646,1501.398912528879,1513.927191673778,1384.7910327493446,1538.389361360285,1409.0533421261352,1563.151390754967,1576.0594284357503,1161.189786001225,1599.6209242310724,1469.7819708166644,1625.133604494622,1495.0979238471482,1650.9585101641715,1664.406256526534,1534.0797222472029,1690.7112767484505,1560.1904817226459,1717.3378457842045,1731.1925362375332,1310.8900845636963,1756.6268546889187,1625.6175163255539,1784.0591967393993,1652.8591333088698,1811.8263516043662,1826.2599992046598,{"$f":"IF(LS7,LR100-LS100)","v":1694.7783446723479},1854.5417187146959,1722.8721055902424,1883.1682414769894,1898.037976535561,1619.1836286718026,1926.3384223914472,1794.2014372343547,1955.8398325739545,1823.5189170681406,1985.700390113052,2001.196270118322,1868.6042341675202,2031.6085025363427,1898.8356278901338,2062.3905912784685,2078.3539515725279,1647.1152234379551,2107.9667453826696,1974.7397853629082,2139.6774184026581,2006.2740604645805,2171.7732128040807,2188.4029573606385,2054.7400743266917,2221.0900331923331,2087.2541926733393,2254.1737062323373,2271.3044348559342,1834.5647567785927,2303.2336609139747,2168.9639520141354,2337.3139197474811,2202.8761991486244,2371.8071486827394,2389.6526621463127,2254.9683131831116,2424.7796333773877,2289.9310889767366,2460.3318726563593,2478.7142876163707,2036.4588539482793,2513.1294793846901,2377.8695325997251,2549.7512267202837,2414.3325744967151,2586.8158028857724,2605.9648997886979,2470.3139181789302,2643.708739387861,2507.9032734594948,2681.908587129612,2701.6330907580268,2409.7267528943194,2739.6241705592256,2603.4374820543744,2778.9823369344522,2642.6473022256396,2818.8154699697043,2839.3677166574926,2702.8162561328209,2879.9291041019314,2743.233956328535,2920.9795860653976,{"$f":"IF(OE7,OD100-OE100)","v":2942.1486788138864},2488.8418764071539,2982.1056013093039,2845.0516017721093,3024.3879709531175,2887.1969945402234,3067.1796406720969,3089.23095842365,2951.8409991261433,3132.8032162722375,2995.2814086306316,3176.8999153182958,3199.6123451133171,2740.7752837184235,3242.641852251516,3104.7915141977137,3288.060383673248,3150.0855877394206,3334.0250266603252,3357.6836735963007,3219.5290895255748,3404.4850111327978,3266.2116031742044,3451.8486876626775,3476.2159028193564,3011.8549843748624,3522.5422283543812,3383.9736378922025,3571.3241873446677,3432.6448955614906,3620.691726336634,3646.0737728980312,3507.2357733456738,3696.3381578093031,3557.3956348931133,3747.2055147701576,3773.3470061257576,3468.8651915257797,3824.1741570135473,3684.9786706750938,3876.5744816772517,3737.2834480547085,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":847565.13228361588},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,2553.7597833871132,2554.6295028532522,2555.4770389950595,2556.8694507196701,2557.6753793172579,2559.0281638358447,2559.7918018373298,2560.5358208332641,2562.978462199424,2563.692790088578,2564.9619603762285,2565.6394263334359,2566.8735174021576,2567.5135405267642,2568.1329418271098,2569.311639765815,2569.8926935904497,2571.0348362882114,2571.576943166147,2572.1000028369308,2574.3593093953687,2574.8540678846666,2575.9164739042271,2576.3756593931485,2577.4041491090611,2577.827222524309,2578.2303206848246,2579.2052037809626,2579.5713487210292,2580.5109426854242,2580.8395783215601,2581.1463226465098,2582.6247836097145,2582.8942033829003,2583.7402207441514,2583.9682625547821,2584.7746527731101,2584.9606928552193,2585.1237455703367,2585.8677688562093,2585.9878492483126,2586.6906590503272,2586.7671236541428,2586.8271095439973,2588.6967891386935,2588.7341139806044,2589.3649442426331,2589.3721852984654,2589.9742283498904,2589.9509692700431,2589.91052222502,2590.4668139669402,2590.3952120830709,2590.9216484798917,2590.8184625785443,2590.69753088996,2592.412272393829,2592.266281439729,2592.7216139932634,{"$f":"BX70-BX101","v":2592.5430064039169},2592.9670262147606,2592.7553552894656,2592.5251767378822,2592.8995729693243,2592.6356298727374,2592.9775680585258,2592.67939998771,2592.3621270855201,2593.906821079845,2593.5619075088725,2593.8261778667802,2593.4459278996437,2593.676172311008,2593.2601067032874,2592.824118031836,2593.000580550729,2592.5280251847003,2592.6692337258828,2592.1596177293586,2591.629439252918,2592.3514098506503,2591.7871049794526,2591.8398604649478,2591.2372556665969,2591.2530271484279,2590.6116077813235,2589.9487251162313,2589.9061833123642,2589.2036808293024,2589.122837015103,2588.3801843268943,2587.6153830358626,2588.7660529989012,2587.9677983992178,2587.794533054674,2586.9548402506589,2586.7414574231193,2585.8597743285286,2584.9549981198543,2584.6785032015432,2583.7308741328116,2583.4128485519532,2582.4217976764307,2581.4069198560173,2582.3347427670878,2581.2831933424877,2580.8645887157895,2579.768232086979,2579.3061447792606,2578.1643887093146,2576.9977915602522,2576.467440252472,2575.2545196536612,2574.679170449811,2573.4193161175281,2572.1338348584331,2572.8185930168424,2571.4929789642092,2570.808285699005,2569.4342480303926,2568.7024583804423,2567.2793618093756,2565.8295495192629,{"$f":"EJ70-EJ101","v":2565.023965305365},2563.5241042494144,2562.6697990465696,2561.1192346175344,2559.5411128717183,2559.285801831345,2557.6598914240103,2556.6828685315477,2555.0046068117149,2553.9765610914883,2552.2452660788663,2550.4852214353732,2549.3773741634118,2547.5632349579337,2546.4026216184352,2544.5336851664511,2542.6350970413951,2542.7627189358891,2540.8162263081467,2539.526615462506,2537.5236019805047,2536.1787989774612,2534.11853313539,2532.027359908755,2530.596378242331,2528.4468156639264,2526.9587727710041,2524.7500671623729,2522.5094880302381,2522.3235669370274,2520.0307787320039,2518.4028646893207,2516.0490807818587,2514.3614985267441,2511.9459343081367,2509.4971487106527,2507.716543407621,2505.2047593380357,2503.3624818577082,2500.7868909639651,2498.1770438532885,2497.6505989119464,2494.983916322697,2492.9900896202003,2490.2576090901689,2488.1993092033604,2485.40018919267,2482.5653663050362,2480.4066979134532,2477.5039303757599,2475.2786402101328,2472.3070610516916,2469.2986705380013,2467.6862228625159,2464.6118509807429,2462.2182722155744,2459.072900322541,2456.6096416146947,2453.3923665564071,2450.1367026396783,2447.5651179985725,2444.2361516118472,2441.5925819436097,2438.1893826801715,{"$f":"GV70-GV101","v":2434.7466064132987},2433.4455630442008,2429.9355861026074,2427.1143315537743,2423.527821355402,2420.6313473873483,2416.9673352870041,2413.2620788959107,2410.2488146996993,2406.4645570606617,2403.3736020262345,2399.5093453056156,2395.6025714853131,2393.8671291191727,2389.8874118733484,2386.6043044311755,2382.542116787587,2379.1778445901919,2375.0321476853355,2370.8421444858695,2367.3519995788251,2363.0768805325761,2359.5029211229262,2355.1416160996605,2350.734641223863,2348.5288683018298,2344.0427810357446,2340.2611369460674,2335.6862090506347,2331.8170196552142,2327.152136981455,2322.4396645403394,2318.4348570777456,2313.6307083125976,2309.5355146111228,2304.6385418800214,2299.6925185461728,2296.2175999668716,2291.1814090716484,2286.8574016952034,2281.7254837925989,2277.3070318089453,2272.0781914274003,2266.7982139444084,2262.2336085171637,2256.85486285243,2252.1927653765229,2246.7140201603561,2241.1825719518042,2237.9128214545321,2232.2884635556375,2227.383971952308,2221.656550741629,2216.6502630892119,2210.8184965040518,2204.9318154085686,2199.7681502909609,2193.775145944031,2188.5064174688637,2182.4057693542372,2176.2485290004579,2172.3836175302231,2166.1258213622605,2160.5954771758279,{"$f":"JH70-JH101","v":2154.2267471913415},2148.5867186170617,2142.1056799152166,2135.5656762049389,2129.7562284913397,2123.1017964953026,2117.1791613632313,2110.4088849807763,2103.5778459779772,2099.0699997557049,2092.1301946186059,2085.9253133408056,2078.8661310832699,2072.5431013628804,2065.3630675455111,2058.1197254331091,2051.6143581627612,2044.2478930251323,2037.6206215594539,2030.1295148156855,2022.5731736530734,2016.5644711827081,2008.8858490457797,2001.9494633885402,1994.1423517272815,1987.0786810010704,1979.1414980085706,1971.1363214977309,1963.8763706537429,1955.73868753438,1948.3474232901094,1940.0756044447189,1931.7337273644553,1925.7773878222533,1917.3084067111113,1909.5888487042575,1900.9816580585211,1893.1250676452232,1884.3779711862267,1875.5578854203641,1867.4901423052052,1858.5275408123903,1850.3184463493553,1841.2115821568323,1832.0295161978975,1825.2644659633252,1815.945131571214,1807.3822342853473,1797.9142639290503,1789.2038768050602,1779.5854514699122,1769.8886800447999,1760.9511863549315,1751.1011628214983,1742.0115487791809,1732.0063998050955,1721.9205338986922,1714.2833350693313,1704.0492897320933,1694.5785001221357,1684.1846349395728,1674.5551366418617,1663.9995010062275,1653.3597754546649,{"$f":"LT70-LT101","v":1643.4860573286924},1632.6815634892591,1622.644172114532,1611.6729011758762,1600.6149996912818,1591.1816936814876,1579.9589148098967,1569.5059612960004,1558.1113082619249,1547.4875521574249,1535.9189325812276,1524.260034561481,1513.373613009001,1501.5375344091863,1490.4749858362561,1478.4595718864812,1466.3511559692488,1456.7551214856239,1444.474182488852,1432.9694190046293,1420.5037347593884,1408.8152537144751,1396.162580516479,1383.4130230212268,1371.4421807094595,1358.5021894773226,1346.341921073194,1333.2091855427257,1319.9766469993137,1309.2885382267441,1295.8699811521537,1283.2336746074802,1269.6165671615681,1256.7826890760934,1242.9646253098026,1229.0425942195161,1215.9052293375207,1201.7785497667278,1188.4374930011272,1174.103687353876,1159.6627864131747,1147.7984498391916,1133.1570472199483,1119.3036642217335,1104.4489046101025,1090.3830892314127,1075.3123927226679,1060.130134258713,1045.7381735705621,1030.3360208449494,1015.7250659149099,1000.1003622402291,984.36074431146335,970.32176228504613,954.36080968192073,939.19327586358759,923.00302398829672,907.60705515762584,891.18473687152527,874.64268192994223,858.89617092209119,842.11780678531431,826.13582369930282,809.11830092035188,{"$f":"OF70-OF101","v":791.9774477629071},777.47754385163262,760.10390309038939,743.52873403711601,725.9087576998736,709.08805109309833,691.21877201590451,673.22102274890403,656.02370247939189,637.77210279379324,620.32170024947663,601.81319476965018,583.1723674847708,567.20470853737879,548.31319288026225,530.22478837079416,511.06866597121825,492.7163798064289,473.29246903792318,453.73072383695853,434.97386231022938,415.13945418782214,396.11062200326796,376.00027479245,355.74796505610857,338.20100545125297,317.67880019635413,297.9638906021064,277.15748339582296,257.15901679211629,236.06499606628404,214.82310044339556,194.39007004889481,172.85533591413423,152.13007595714544,130.29899041688077,108.3156054813353,88.106120726540212,65.826618624631919,44.35806445634671,21.77327993382778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,7.2195813626347194E-2,7.2195813626358296E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.219581362637717E-2,7.2195813626352745E-2,7.2195813626338756E-2,7.2195813626360961E-2,7.2195813626374283E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626344307E-2,7.2195813626374283E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626344307E-2,7.2195813626374283E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.219581362635008E-2,7.219581362637717E-2,7.2195813626341643E-2,7.2195813626360961E-2,7.2195813626371619E-2,7.2195813626333205E-2,7.2195813626388272E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626352745E-2,7.219581362637717E-2,7.2195813626338756E-2,7.2195813626374283E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626347194E-2,7.2195813626380057E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626336092E-2,7.2195813626380057E-2,7.219581362635008E-2,7.2195813626380057E-2,7.2195813626347194E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.2195813626347194E-2,7.2195813626366734E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":7.2195813626352745E-2},7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626371619E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.2195813626352745E-2,7.2195813626371619E-2,7.2195813626336092E-2,7.2195813626360961E-2,7.2195813626382721E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.219581362637717E-2,7.2195813626344307E-2,7.219581362637717E-2,7.2195813626347194E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626371619E-2,7.2195813626358296E-2,7.2195813626344307E-2,7.2195813626371619E-2,7.2195813626352745E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626366734E-2,7.2195813626347194E-2,7.2195813626366734E-2,7.2195813626333205E-2,7.2195813626385608E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626374283E-2,7.2195813626347194E-2,7.2195813626374283E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626358296E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2195813626355632E-2},7.2195813626371619E-2,7.2195813626352745E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626371619E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626371619E-2,7.2195813626360961E-2,7.2195813626341643E-2,7.2195813626380057E-2,7.2195813626347194E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626380057E-2,7.219581362635008E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626380057E-2,7.219581362635008E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626366734E-2,7.2195813626341643E-2,7.2195813626364069E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626352745E-2,7.2195813626374283E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626371619E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.219581362635008E-2,7.2195813626374283E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2195813626360961E-2},7.2195813626347194E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626371619E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626382721E-2,7.2195813626344307E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626374283E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626344307E-2,7.2195813626352745E-2,7.2195813626371619E-2,7.2195813626366734E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626344307E-2,7.2195813626366734E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626366734E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.2195813626352745E-2},7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626366734E-2,7.2195813626352745E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626355632E-2,7.2195813626366734E-2,7.2195813626341643E-2,7.219581362637717E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626366734E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626366734E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626366734E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626360961E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.219581362635008E-2},7.2195813626364069E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626366734E-2,7.2195813626347194E-2,7.2195813626371619E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626366734E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626364069E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2195813626358296E-2},7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BV108+BW7","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,{"$f":"EH108+EI7","v":123},124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,{"$f":"GT108+GU7","v":187},188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,{"$f":"JF108+JG7","v":251},252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,{"$f":"LR108+LS7","v":315},316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,{"$f":"OD108+OE7","v":379},380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QP108+QQ7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"TB108+TC7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VN108+VO7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"XZ108+YA7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAL108+AAM7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(BW108/$G$109,0)","v":5},5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,{"$f":"ROUNDUP(EI108/$G$109,0)","v":11},11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,{"$f":"ROUNDUP(GU108/$G$109,0)","v":16},16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,{"$f":"ROUNDUP(JG108/$G$109,0)","v":21},21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,{"$f":"ROUNDUP(LS108/$G$109,0)","v":27},27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,{"$f":"ROUNDUP(OE108/$G$109,0)","v":32},32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(TC108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(VO108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(YA108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":15},{"$f":"F110*G109","v":180},{"$f":"SUM(K110:XFD110)","v":180},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,{"$f":"AND(GU108,GU108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG108,JG108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"EDATE(F111,5)","v":"2025-12-01"},{"$f":"EDATE(G111,6)","v":"2026-06-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":12},{"$f":"MONTH(H111)","v":6},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2025-06-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"BW113+BW114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"EI113+EI114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"GU113+GU114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"JG113+JG114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"LS113+LS114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OE113+OE114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,{"$f":"BW116+BW115","v":10},11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,{"$f":"EI116+EI115","v":21},21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,{"$f":"GU116+GU115","v":32},32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,{"$f":"JG116+JG115","v":42},43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,{"$f":"LS116+LS115","v":53},53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,{"$f":"OE116+OE115","v":64},64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"QQ116+QQ115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"TC116+TC115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"VO116+VO115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"YA116+YA115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"AAM116+AAM115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":1285906.2640638393},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.2},null,{"$f":"SUM(K120:XFD120)","v":1071588.5533865334},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,2003.7303613456502,2007.6281822055089,1930.3966374880979,2015.4462585778126,1937.8967775586386,2023.2943415932111,2026.7369667342175,1784.3897123984323,2033.6394686445224,1954.8712851890859,2040.5650350343203,1961.51113779974,2047.5137408776218,2050.9967945875783,1971.5123808654525,2057.9803506986468,1978.2076232718498,2064.9872347218397,2068.1634620051777,1820.2503450077834,2074.5302401076583,1993.7474638022263,2080.916162444491,1999.8667714010435,2087.3212845724629,2090.5310629612209,2009.080097634901,2096.9650892778495,2015.2453020620901,2103.418454944142,2106.8236035717382,1939.4794103829529,2113.6500977650189,2031.3993425438878,2120.4982431783383,2037.9625725902308,2127.3681063445624,2130.8112029296985,2047.8463062200408,2137.7137678999679,2054.4614800589393,2144.6382178072899,2147.0590176488686,1888.2543322591766,2151.9084595645149,2067.0458320628159,2156.7683751696263,2071.6952183141666,2161.6387853502461,2164.0779324428559,2078.6880006894339,2168.9641237248384,2083.362352896273,2173.8608619510183,2176.3131927321178,1913.641692674443,2181.2257907774456,2095.0921173996503,{"$f":"BW119/$F$120","v":2186.1489883554464},2099.8016285708759,2191.0828065631645,2193.5537050056378,2106.8848200111483,2198.50349379206,2111.6195929975984,2203.463956105209,2205.9481964643769,1939.3520841678264,2210.9247088673892,2123.5009290925491,2215.9119479151077,2128.2712772615864,2220.9099349167063,2223.4129655690226,2135.445948043543,2228.4271145337252,2140.2418567684563,2233.4520648804605,2235.9685972686484,2056.42208654256,2241.0097898872309,2152.2765569018798,2246.0618375381268,2157.1084610695493,2251.1247617437521,2253.6603092900891,2164.3756918634576,2258.739588760322,2169.2334582208764,2263.8297987473402,2266.3790094480332,1991.7568095457282,2271.4856558101083,2181.4233321989036,2276.6032868742896,2186.3175183181465,2281.7319243773186,2284.3003773459295,2193.6784002313925,2289.4455653420027,2198.5987530793586,2294.6018142755861,2297.1840934244974,2018.4586504137528,2302.3569747673105,2210.9456281386142,2307.5409717706607,2215.9028291426876,2312.7361063866829,2315.3378571693297,2223.3584637617378,2320.5497394433673,2228.3421389500368,2325.7728143679751,2328.3885559722876,2045.4985364086142,2333.6284612807644,2240.8478598262,2338.8796145031524,2245.8688156557791,2344.1420378080124,2346.7774826789332,{"$f":"EI119/$F$120","v":2253.4203150864819},2352.0568527526789,2258.4680554832798,2357.3475484885971,2359.997150445728,2169.4700664581565,2365.3048764898781,2271.1344844768437,2370.623984002395,2276.2199421059931,2375.9544953692703,2378.6240345036495,2283.8684290121691,2383.971693705284,2288.9809845294881,2389.3308128852791,2392.0146770011379,2100.6078211158124,2397.3910283724513,2301.8100015685923,2402.7788960736325,2306.9607150295419,2408.1783027090819,2410.8823402010103,2314.7073226697735,2416.2990977009481,2319.8854502877716,2421.7274508058731,2424.4459828126023,2128.6849911897202,2429.8917719593933,2332.8789529879809,2435.3492136103832,2338.0956833946784,2440.8183305893267,2443.5572744692254,2345.9415556572403,2449.043947314814,2351.1860194472274,2454.5423527081343,2457.2959622813019,2157.1157491242693,2462.8120095429522,2364.3459231681454,2468.3398468015598,2369.6294387385187,2473.8794971011471,2476.6537593526264,2377.5757301743611,2482.211172501728,2382.8873013205107,2487.7804564629082,2490.569557238126,2288.3899203365813,2496.1566908781774,2396.2155392190843,2501.7557533317727,2401.5666152959711,2507.3667678640818,2510.1767644402207,2409.6144911496854,2515.8057507936128,2414.9939479693967,2521.4467475503147,{"$f":"GU119/$F$120","v":2524.271757139265},2215.0539351538664,2529.9308133773156,2428.4924710497903,2535.601938574519,2433.9118901204752,2541.2851562180394,2544.1313070570468,2442.0625263591564,2549.8327074895928,2447.5106543219918,2555.5462592486383,2558.4075992544708,2244.5693991459211,2564.1394222968192,2461.1814314818889,2569.8834557779342,2466.6699831961982,2575.6397234077826,2578.5224524480209,2474.9245665361263,2584.2971158385644,2480.4421582812915,2590.0840728156008,2592.9821688476909,2274.4545227216508,2598.7876109166732,2494.2871763544899,2604.6054062427988,2499.8456575413866,2610.435578759611,2613.3553139539654,2508.2053854724354,2619.2040972138739,2513.7932408247284,2625.0653176617056,2628.0005993497266,2413.4552706259879,2633.8805207116966,2527.8145046198774,2639.7729394924795,2533.4437193024964,2645.6778798499245,2648.6350531794619,2541.9098001101902,2654.5588212797952,2547.5687260943723,2660.4951715153034,2663.4680725225994,2335.3501830002965,2669.423341514495,2561.7682584297149,2675.3912534344504,2567.46901783878,2681.3718326653106,2684.3668801522376,2576.0426706239059,2690.3665061494571,2581.7734814774285,2696.3788605790651,2699.3898186152933,2366.3690189852932,2705.4213116697269,2596.1533232113866,{"$f":"JG119/$F$120","v":2711.4655945130789},2601.9264457969543,2717.5226917538357,2720.5560534736919,2610.6089004926303,2726.6324185338663,2616.4124176766536,2732.7216596774883,2735.7711165104915,2397.7741129537339,2741.8797181793066,2630.9746277341092,2748.0012578532842,2636.8209391755604,2754.1357603671563,2757.207880460232,2645.6134365616799,2763.3618738816763,2651.4904887703306,2769.5288923950861,2772.6172938619793,2544.9494511548505,2778.8038968382202,2666.2371441644436,2785.003587394755,2672.1574773786811,2791.2163905931161,2794.32771727506,2681.0612690936246,2800.5602365093364,2687.0126922614145,2806.8059312048986,2809.9337272223302,2461.760032700407,2816.1992323605496,2701.9458881108035,2822.4779760162983,2707.9410832585718,2828.7699834784185,2831.9209690500038,2716.9574318080909,2838.2329197212421,2722.9840691154382,2844.5581975869354,2847.7258421604856,2494.3494184992687,2854.0711584953315,2738.1059186565653,2860.4298656499745,2744.1768231468322,2866.8019891410263,2869.9930899970386,2753.3070019100023,2876.3853859194851,2759.4097037867868,2882.7911621361545,2885.9991133688573,2527.3421820519907,2892.4251581318749,2774.7223383813725,2898.8647473846127,2780.8698068737021,2905.3179068718568,2908.5495835090728,{"$f":"LS119/$F$120","v":2790.1151001058442},2915.0231467028239,2796.2947242329183,2921.5103446596013,2924.7590647595312,2683.1655236359038,2931.2667633941123,2811.8002933702096,2937.788161558296,2818.0251877750547,2944.3232852253977,2947.5960022496247,2827.3868906075013,2954.1517629544533,2833.6443019161002,2960.7213142622704,2964.0112695491744,2594.5553161726702,2970.6015557235783,2849.3449732098002,2977.2056978394062,2855.6481626866407,2983.8237220987967,2987.1379482309312,2865.1275811232654,2993.7768449181608,2871.4636517922186,3000.4296894212762,3003.7613503322168,2628.7845031482557,3010.4351659505992,2887.3616109719078,3017.122995295801,2893.7439719251606,3023.8248647990276,3027.1810728800961,2903.3424228355234,3033.9040522624236,2909.7580322862204,3040.6411380479058,3044.0149791418726,2663.4347003012117,3050.7732743532347,2925.8554831830611,3057.5457424516812,2932.3178992556814,3064.3324100976542,3067.7310770928052,2942.0367103647027,3074.5390941320193,2948.5327452537035,3081.3613775371018,3084.7778774985468,2828.4062476714857,3091.6216107035598,2964.831909780246,3098.4796773316998,2971.3752718449468,3105.3521042727753,3108.7937112741815,2981.2157817189695,3115.6877291866858,2987.7931359282079,3122.5961748039172,{"$f":"OE119/$F$120","v":3126.0558164451986},2734.0161034750508,3132.9859543007806,3004.2962540520825,3139.9305874918614,3010.9214602000811,3146.8897431376627,3150.3747753662956,3020.8850182292063,3157.3557656263579,3027.5445928536874,3164.3513463064774,3167.8546165691396,2769.9563760026622,3174.8721339907456,3044.2539225649803,3181.9043100367021,3050.9618780921992,3188.9511720556284,3192.4801188618535,3061.0498444687778,3199.5490612025228,3067.7925478016887,3206.6327580549546,3210.1801480098388,2806.3357911924759,3217.286028171362,3084.7103650737972,3224.4067316223118,3091.5019824644282,3231.5422859406253,3235.1156408035963,3101.7157281575578,3242.2735232151649,3108.5424756727066,3249.4463256060858,3253.0383304521988,2980.9839975059294,3260.2335647834066,3125.6710744164384,3267.4437884446656,3132.5472733237802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":1285906.2640638393},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,14302.071070522703,0,0,0,0,0,14162.056326960381,0,0,0,0,0,14605.437750027584,0,0,0,0,0,14444.969333722054,0,0,0,0,0,14883.0735497432,0,0,0,0,0,14819.7759240386,0,0,0,0,0,15171.406897512597,0,0,0,0,0,14979.277482023002,0,0,0,0,0,15396.710468465597,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":15182.668092611973},0,0,0,0,0,15606.130049369782,0,0,0,0,0,15388.690972522601,0,0,0,0,0,15818.267861654294,0,0,0,0,0,15706.616795049595,0,0,0,0,0,16033.156330351005,0,0,0,0,0,15808.75873463425,0,0,0,0,0,16250.828201581906,0,0,0,0,0,16022.866977189025,0,0,0,0,0,16471.316544094956,0,0,0,0,0,16239.734212376155,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,16694.654750757581,0,0,0,0,0,16575.300604774795,0,0,0,0,0,16920.876540006167,0,0,0,0,0,16681.875766993402,0,0,0,0,0,17150.01595724935,0,0,0,0,0,16907.215915145709,0,0,0,0,0,17382.107376223161,0,0,0,0,0,17135.446715588096,0,0,0,0,0,17617.185500295938,0,0,0,0,0,17489.584891559654,0,0,0,0,0,17855.285363720774,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},0,0,0,17600.715366498276,0,0,0,0,0,18096.442332833358,0,0,0,0,0,17837.82154938388,0,0,0,0,0,18340.692107192866,0,0,0,0,0,18077.955051149627,0,0,0,0,0,18588.070720663582,0,0,0,0,0,18451.641064922715,0,0,0,0,0,18838.614542434858,0,0,0,0,0,18567.444152088403,0,0,0,0,0,19092.360277976888,0,0,0,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":18816.870615350079},0,0,0,0,0,19349.3449699298,0,0,0,0,0,19069.466126887783,0,0,0,0,0,19609.605998923391,0,0,0,0,0,19463.722620951514,0,0,0,0,0,19873.18108432494,0,0,0,0,0,19584.309527602752,0,0,0,0,0,20140.108284912156,0,0,0,0,0,19846.63083193015,0,0,0,0,0,20410.425999468593,0,0,0,0,0,20112.268015430891,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,20684.172967298538,0,0,0,0,0,20528.165993391725,0,0,0,0,0,20961.388268658418,0,0,0,0,0,20653.640370217523,0,0,0,0,0,21242.111325101581,0,0,0,0,0,20929.451517148729,0,0,0,0,0,21526.381899733438,0,0,0,0,0,21208.73049442409,0,0,0,0,0,21814.240097373586,0,0,0,0,0,21647.391113796584,0,0,0,0,0,22105.726364621682,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":0},0,0,0,21777.847411158065,0,0,0,0,0,22400.881489823623,0,0,0,0,0,22067.763884707714,0,0,0,0,0,22699.746602934512,0,0,0,0,0,22361.305255841056,0,0,0,0,0,23002.363175274884,0,0,0,0,0,22823.901634711699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,1071588.5533865332,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,11918.392558768919,0,0,0,0,0,11801.713605800318,0,0,0,0,0,12171.198125022991,0,0,0,0,0,12037.474444768381,0,0,0,0,0,12402.561291452666,0,0,0,0,0,12349.813270032168,0,0,0,0,0,12642.839081260499,0,0,0,0,0,12482.731235019168,0,0,0,0,0,12830.592057054664,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},12652.223410509978,0,0,0,0,0,13005.108374474818,0,0,0,0,0,12823.909143768838,0,0,0,0,0,13181.889884711914,0,0,0,0,0,13088.847329207996,0,0,0,0,0,13360.963608625836,0,0,0,0,0,13173.96561219521,0,0,0,0,0,13542.356834651588,0,0,0,0,0,13352.389147657523,0,0,0,0,0,13726.097120079128,0,0,0,0,0,13533.111843646799,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,0,13912.212292297983,0,0,0,0,0,13812.750503978994,0,0,0,0,0,14100.73045000514,0,0,0,0,0,13901.563139161168,0,0,0,0,0,14291.679964374458,0,0,0,0,0,14089.346595954759,0,0,0,0,0,14485.08948018597,0,0,0,0,0,14279.538929656748,0,0,0,0,0,14680.98791691328,0,0,0,0,0,14574.654076299712,0,0,0,0,0,14879.404469767313,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,0,0,0,14667.26280541523,0,0,0,0,0,15080.368610694466,0,0,0,0,0,14864.851291153233,0,0,0,0,0,15283.910089327386,0,0,0,0,0,15064.962542624689,0,0,0,0,0,15490.058933886319,0,0,0,0,0,15376.367554102264,0,0,0,0,0,15698.845452029049,0,0,0,0,0,15472.870126740338,0,0,0,0,0,15910.300231647405,0,0,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},15680.725512791734,0,0,0,0,0,16124.454141608167,0,0,0,0,0,15891.221772406487,0,0,0,0,0,16341.338332436162,0,0,0,0,0,16219.768850792929,0,0,0,0,0,16560.984236937449,0,0,0,0,0,16320.257939668962,0,0,0,0,0,16783.423570760129,0,0,0,0,0,16538.859026608457,0,0,0,0,0,17008.688332890495,0,0,0,0,0,16760.223346192408,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,17236.810806082118,0,0,0,0,0,17106.804994493108,0,0,0,0,0,17467.823557215346,0,0,0,0,0,17211.36697518127,0,0,0,0,0,17701.759437584649,0,0,0,0,0,17441.20959762394,0,0,0,0,0,17938.651583111197,0,0,0,0,0,17673.942078686741,0,0,0,0,0,18178.533414477988,0,0,0,0,0,18039.492594830484,0,0,0,0,0,18421.438637184736,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,0,0,18148.206175965053,0,0,0,0,0,18667.401241519688,0,0,0,0,0,18389.803237256427,0,0,0,0,0,18916.455502445428,0,0,0,0,0,18634.421046534215,0,0,0,0,0,19168.635979395734,0,0,0,0,0,19019.918028926419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":398206.73132753751},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,11918.392558768919,0,0,0,0,0,11801.713605800318,0,0,0,0,0,12171.198125022991,0,0,0,0,0,12037.474444768381,0,0,0,0,0,12402.561291452666,0,0,0,0,0,12349.813270032168,0,0,0,0,0,12642.839081260499,0,0,0,0,0,12482.731235019168,0,0,0,0,0,12830.592057054664,0,0,0,0,{"$f":"BW123*BW110","v":0},12652.223410509978,0,0,0,0,0,13005.108374474818,0,0,0,0,0,12823.909143768838,0,0,0,0,0,13181.889884711914,0,0,0,0,0,13088.847329207996,0,0,0,0,0,13360.963608625836,0,0,0,0,0,13173.96561219521,0,0,0,0,0,13542.356834651588,0,0,0,0,0,13352.389147657523,0,0,0,0,0,13726.097120079128,0,0,0,0,0,13533.111843646799,0,0,{"$f":"EI123*EI110","v":0},0,0,13912.212292297983,0,0,0,0,0,13812.750503978994,0,0,0,0,0,14100.73045000514,0,0,0,0,0,13901.563139161168,0,0,0,0,0,14291.679964374458,0,0,0,0,0,14089.346595954759,0,0,0,0,0,14485.08948018597,0,0,0,0,0,14279.538929656748,0,0,0,0,0,14680.98791691328,0,0,0,0,0,14574.654076299712,0,0,0,0,0,0,{"$f":"GU123*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG123*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":477848.07759304502},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,14302.071070522703,0,0,0,0,0,14162.056326960381,0,0,0,0,0,14605.437750027584,0,0,0,0,0,14444.969333722054,0,0,0,0,0,14883.0735497432,0,0,0,0,0,14819.7759240386,0,0,0,0,0,15171.406897512597,0,0,0,0,0,14979.277482023002,0,0,0,0,0,15396.710468465597,0,0,0,0,0,{"$f":"BX122*BX110","v":15182.668092611973},0,0,0,0,0,15606.130049369782,0,0,0,0,0,15388.690972522601,0,0,0,0,0,15818.267861654294,0,0,0,0,0,15706.616795049595,0,0,0,0,0,16033.156330351005,0,0,0,0,0,15808.75873463425,0,0,0,0,0,16250.828201581906,0,0,0,0,0,16022.866977189025,0,0,0,0,0,16471.316544094956,0,0,0,0,0,16239.734212376155,0,0,0,{"$f":"EJ122*EJ110","v":0},0,16694.654750757581,0,0,0,0,0,16575.300604774795,0,0,0,0,0,16920.876540006167,0,0,0,0,0,16681.875766993402,0,0,0,0,0,17150.01595724935,0,0,0,0,0,16907.215915145709,0,0,0,0,0,17382.107376223161,0,0,0,0,0,17135.446715588096,0,0,0,0,0,17617.185500295938,0,0,0,0,0,17489.584891559654,0,0,0,0,0,0,0,{"$f":"GV122*GV110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH122*JH110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,{"$f":"BW130*(1+BX129*BX110)","v":1.2189944199947573},1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"EI130*(1+EJ129*EJ110)","v":1.4859473959783549},1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"GU130*(1+GV129*GV110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"JG130*(1+JH129*JH110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"LS130*(1+LT129*LT110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"OE130*(1+OF129*OF110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"QQ130*(1+QR129*QR110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"TC130*(1+TD129*TD110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"VO130*(1+VP129*VP110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"YA130*(1+YB129*YB110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"AAM130*(1+AAN129*AAN110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":294178.30469225312}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":432000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":294178.30469225312}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.0214524468481014}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.2}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":432000},"EUR",null,{"$f":"K46","v":72000},72000,72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":137821.69530774691},"EUR",null,{"$f":"K154-K157","v":22970.282551291151},{"$f":"L154-L157","v":22970.282551291151},22970.282551291151,22970.282551291151,22970.282551291151,22970.282551291151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":432000},"EUR",null,{"$f":"SUM(K157:K158)","v":72000},{"$f":"SUM(L157:L158)","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,14302.071070522703,0,0,0,0,0,14162.056326960381,0,0,0,0,0,14605.437750027584,0,0,0,0,0,14444.969333722054,0,0,0,0,0,14883.0735497432,0,0,0,0,0,14819.7759240386,0,0,0,0,0,15171.406897512597,0,0,0,0,0,14979.277482023002,0,0,0,0,0,15396.710468465597,0,0,0,0,0,{"$f":"BX126","v":15182.668092611973},0,0,0,0,0,15606.130049369782,0,0,0,0,0,15388.690972522601,0,0,0,0,0,15818.267861654294,0,0,0,0,0,15706.616795049595,0,0,0,0,0,16033.156330351005,0,0,0,0,0,15808.75873463425,0,0,0,0,0,16250.828201581906,0,0,0,0,0,16022.866977189025,0,0,0,0,0,16471.316544094956,0,0,0,0,0,16239.734212376155,0,0,0,{"$f":"EJ126","v":0},0,16694.654750757581,0,0,0,0,0,16575.300604774795,0,0,0,0,0,16920.876540006167,0,0,0,0,0,16681.875766993402,0,0,0,0,0,17150.01595724935,0,0,0,0,0,16907.215915145709,0,0,0,0,0,17382.107376223161,0,0,0,0,0,17135.446715588096,0,0,0,0,0,17617.185500295938,0,0,0,0,0,17489.584891559654,0,0,0,0,0,0,0,{"$f":"GV126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.2},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,11918.392558768919,0,0,0,0,0,11801.713605800318,0,0,0,0,0,12171.198125022987,0,0,0,0,0,12037.474444768379,0,0,0,0,0,12402.561291452666,0,0,0,0,0,12349.813270032168,0,0,0,0,0,12642.839081260498,0,0,0,0,0,12482.73123501917,0,0,0,0,0,12830.592057054664,0,0,0,0,0,{"$f":"BX164/$F$165","v":12652.223410509978},0,0,0,0,0,13005.108374474819,0,0,0,0,0,12823.909143768835,0,0,0,0,0,13181.889884711913,0,0,0,0,0,13088.847329207996,0,0,0,0,0,13360.963608625838,0,0,0,0,0,13173.965612195208,0,0,0,0,0,13542.356834651589,0,0,0,0,0,13352.389147657521,0,0,0,0,0,13726.09712007913,0,0,0,0,0,13533.111843646797,0,0,0,{"$f":"EJ164/$F$165","v":0},0,13912.212292297985,0,0,0,0,0,13812.750503978996,0,0,0,0,0,14100.73045000514,0,0,0,0,0,13901.56313916117,0,0,0,0,0,14291.67996437446,0,0,0,0,0,14089.346595954758,0,0,0,0,0,14485.089480185969,0,0,0,0,0,14279.538929656746,0,0,0,0,0,14680.987916913282,0,0,0,0,0,14574.654076299712,0,0,0,0,0,0,0,{"$f":"GV164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":49029.717448708849},98059.434897417697,147089.15234612656,196118.86979483539,245148.58724354423,294178.30469225306,294178.30469225306,294178.30469225306,294178.30469225306,294178.30469225306,294178.30469225306,288143.47822732921,288143.47822732921,288143.47822732921,288143.47822732921,288143.47822732921,288143.47822732921,282104.63418607548,282104.63418607548,282104.63418607548,282104.63418607548,282104.63418607548,282104.63418607548,275575.528744774,275575.528744774,275575.528744774,275575.528744774,275575.528744774,275575.528744774,269049.56487490109,269049.56487490109,269049.56487490109,269049.56487490109,269049.56487490109,269049.56487490109,262027.99488094644,262027.99488094644,262027.99488094644,262027.99488094644,262027.99488094644,262027.99488094644,254918.74150853319,254918.74150853319,254918.74150853319,254918.74150853319,254918.74150853319,254918.74150853319,247374.27725744335,247374.27725744335,247374.27725744335,247374.27725744335,247374.27725744335,247374.27725744335,239839.03156757305,239839.03156757305,239839.03156757305,239839.03156757305,239839.03156757305,239839.03156757305,231805.22014186985,231805.22014186985,231805.22014186985,231805.22014186985,231805.22014186985,{"$f":"BW172","v":231805.22014186985},223789.10113419726,223789.10113419726,223789.10113419726,223789.10113419726,223789.10113419726,223789.10113419726,215259.7747824064,215259.7747824064,215259.7747824064,215259.7747824064,215259.7747824064,215259.7747824064,206741.0611342857,206741.0611342857,206741.0611342857,206741.0611342857,206741.0611342857,206741.0611342857,197693.9924722595,197693.9924722595,197693.9924722595,197693.9924722595,197693.9924722595,197693.9924722595,188559.02499249671,188559.02499249671,188559.02499249671,188559.02499249671,188559.02499249671,188559.02499249671,178969.2418837208,178969.2418837208,178969.2418837208,178969.2418837208,178969.2418837208,178969.2418837208,169374.66110920001,169374.66110920001,169374.66110920001,169374.66110920001,169374.66110920001,169374.66110920001,159219.79749673241,159219.79749673241,159219.79749673241,159219.79749673241,159219.79749673241,159219.79749673241,149051.80429900953,149051.80429900953,149051.80429900953,149051.80429900953,149051.80429900953,149051.80429900953,138306.74326491059,138306.74326491059,138306.74326491059,138306.74326491059,138306.74326491059,138306.74326491059,127539.76628656201,127539.76628656201,127539.76628656201,{"$f":"EI172","v":127539.76628656201},127539.76628656201,127539.76628656201,116178.34931999526,116178.34931999526,116178.34931999526,116178.34931999526,116178.34931999526,116178.34931999526,104689.16580241617,104689.16580241617,104689.16580241617,104689.16580241617,104689.16580241617,104689.16580241617,92682.218668459362,92682.218668459362,92682.218668459362,92682.218668459362,92682.218668459362,92682.218668459362,80634.299902667379,80634.299902667379,80634.299902667379,80634.299902667379,80634.299902667379,80634.299902667379,67955.305936346267,67955.305936346267,67955.305936346267,67955.305936346267,67955.305936346267,67955.305936346267,55225.065459118436,55225.065459118436,55225.065459118436,55225.065459118436,55225.065459118436,55225.065459118436,41844.477288114838,41844.477288114838,41844.477288114838,41844.477288114838,41844.477288114838,41844.477288114838,28401.827904220387,28401.827904220387,28401.827904220387,28401.827904220387,28401.827904220387,28401.827904220387,14288.876545391513,14288.876545391513,14288.876545391513,14288.876545391513,14288.876545391513,14288.876545391513,-3.6925484891980886E-10,-3.6925484891980886E-10,-3.6925484891980886E-10,-3.6925484891980886E-10,-3.6925484891980886E-10,-3.6925484891980886E-10,-3.7663994589820505E-10,{"$f":"GU172","v":-3.7663994589820505E-10},-3.7663994589820505E-10,-3.7663994589820505E-10,-3.7663994589820505E-10,-3.7663994589820505E-10,-3.8417274481616914E-10,-3.8417274481616914E-10,-3.8417274481616914E-10,-3.8417274481616914E-10,-3.8417274481616914E-10,-3.8417274481616914E-10,-3.9185619971249255E-10,-3.9185619971249255E-10,-3.9185619971249255E-10,-3.9185619971249255E-10,-3.9185619971249255E-10,-3.9185619971249255E-10,-3.9969332370674242E-10,-3.9969332370674242E-10,-3.9969332370674242E-10,-3.9969332370674242E-10,-3.9969332370674242E-10,-3.9969332370674242E-10,-4.0768719018087727E-10,-4.0768719018087727E-10,-4.0768719018087727E-10,-4.0768719018087727E-10,-4.0768719018087727E-10,-4.0768719018087727E-10,-4.1584093398449483E-10,-4.1584093398449483E-10,-4.1584093398449483E-10,-4.1584093398449483E-10,-4.1584093398449483E-10,-4.1584093398449483E-10,-4.2415775266418473E-10,-4.2415775266418473E-10,-4.2415775266418473E-10,-4.2415775266418473E-10,-4.2415775266418473E-10,-4.2415775266418473E-10,-4.3264090771746845E-10,-4.3264090771746845E-10,-4.3264090771746845E-10,-4.3264090771746845E-10,-4.3264090771746845E-10,-4.3264090771746845E-10,-4.4129372587181779E-10,-4.4129372587181779E-10,-4.4129372587181779E-10,-4.4129372587181779E-10,-4.4129372587181779E-10,-4.4129372587181779E-10,-4.5011960038925416E-10,-4.5011960038925416E-10,-4.5011960038925416E-10,-4.5011960038925416E-10,-4.5011960038925416E-10,-4.5011960038925416E-10,-4.5912199239703922E-10,-4.5912199239703922E-10,-4.5912199239703922E-10,-4.5912199239703922E-10,-4.5912199239703922E-10,{"$f":"JG172","v":-4.5912199239703922E-10},-4.6830443224497998E-10,-4.6830443224497998E-10,-4.6830443224497998E-10,-4.6830443224497998E-10,-4.6830443224497998E-10,-4.6830443224497998E-10,-4.7767052088987957E-10,-4.7767052088987957E-10,-4.7767052088987957E-10,-4.7767052088987957E-10,-4.7767052088987957E-10,-4.7767052088987957E-10,-4.8722393130767714E-10,-4.8722393130767714E-10,-4.8722393130767714E-10,-4.8722393130767714E-10,-4.8722393130767714E-10,-4.8722393130767714E-10,-4.9696840993383066E-10,-4.9696840993383066E-10,-4.9696840993383066E-10,-4.9696840993383066E-10,-4.9696840993383066E-10,-4.9696840993383066E-10,-5.0690777813250731E-10,-5.0690777813250731E-10,-5.0690777813250731E-10,-5.0690777813250731E-10,-5.0690777813250731E-10,-5.0690777813250731E-10,-5.1704593369515751E-10,-5.1704593369515751E-10,-5.1704593369515751E-10,-5.1704593369515751E-10,-5.1704593369515751E-10,-5.1704593369515751E-10,-5.2738685236906069E-10,-5.2738685236906069E-10,-5.2738685236906069E-10,-5.2738685236906069E-10,-5.2738685236906069E-10,-5.2738685236906069E-10,-5.3793458941644186E-10,-5.3793458941644186E-10,-5.3793458941644186E-10,-5.3793458941644186E-10,-5.3793458941644186E-10,-5.3793458941644186E-10,-5.486932812047707E-10,-5.486932812047707E-10,-5.486932812047707E-10,-5.486932812047707E-10,-5.486932812047707E-10,-5.486932812047707E-10,-5.5966714682886613E-10,-5.5966714682886613E-10,-5.5966714682886613E-10,-5.5966714682886613E-10,-5.5966714682886613E-10,-5.5966714682886613E-10,-5.7086048976544347E-10,-5.7086048976544347E-10,-5.7086048976544347E-10,{"$f":"LS172","v":-5.7086048976544347E-10},-5.7086048976544347E-10,-5.7086048976544347E-10,-5.8227769956075238E-10,-5.8227769956075238E-10,-5.8227769956075238E-10,-5.8227769956075238E-10,-5.8227769956075238E-10,-5.8227769956075238E-10,-5.9392325355196748E-10,-5.9392325355196748E-10,-5.9392325355196748E-10,-5.9392325355196748E-10,-5.9392325355196748E-10,-5.9392325355196748E-10,-6.0580171862300683E-10,-6.0580171862300683E-10,-6.0580171862300683E-10,-6.0580171862300683E-10,-6.0580171862300683E-10,-6.0580171862300683E-10,-6.1791775299546696E-10,-6.1791775299546696E-10,-6.1791775299546696E-10,-6.1791775299546696E-10,-6.1791775299546696E-10,-6.1791775299546696E-10,-6.302761080553763E-10,-6.302761080553763E-10,-6.302761080553763E-10,-6.302761080553763E-10,-6.302761080553763E-10,-6.302761080553763E-10,-6.428816302164838E-10,-6.428816302164838E-10,-6.428816302164838E-10,-6.428816302164838E-10,-6.428816302164838E-10,-6.428816302164838E-10,-6.5573926282081344E-10,-6.5573926282081344E-10,-6.5573926282081344E-10,-6.5573926282081344E-10,-6.5573926282081344E-10,-6.5573926282081344E-10,-6.688540480772297E-10,-6.688540480772297E-10,-6.688540480772297E-10,-6.688540480772297E-10,-6.688540480772297E-10,-6.688540480772297E-10,-6.8223112903877425E-10,-6.8223112903877425E-10,-6.8223112903877425E-10,-6.8223112903877425E-10,-6.8223112903877425E-10,-6.8223112903877425E-10,-6.9587575161954971E-10,-6.9587575161954971E-10,-6.9587575161954971E-10,-6.9587575161954971E-10,-6.9587575161954971E-10,-6.9587575161954971E-10,-7.0979326665194074E-10,{"$f":"OE172","v":-7.0979326665194074E-10},-7.0979326665194074E-10,-7.0979326665194074E-10,-7.0979326665194074E-10,-7.0979326665194074E-10,-7.2398913198497958E-10,-7.2398913198497958E-10,-7.2398913198497958E-10,-7.2398913198497958E-10,-7.2398913198497958E-10,-7.2398913198497958E-10,-7.3846891462467916E-10,-7.3846891462467916E-10,-7.3846891462467916E-10,-7.3846891462467916E-10,-7.3846891462467916E-10,-7.3846891462467916E-10,-7.5323829291717279E-10,-7.5323829291717279E-10,-7.5323829291717279E-10,-7.5323829291717279E-10,-7.5323829291717279E-10,-7.5323829291717279E-10,-7.6830305877551628E-10,-7.6830305877551628E-10,-7.6830305877551628E-10,-7.6830305877551628E-10,-7.6830305877551628E-10,-7.6830305877551628E-10,-7.8366911995102662E-10,-7.8366911995102662E-10,-7.8366911995102662E-10,-7.8366911995102662E-10,-7.8366911995102662E-10,-7.8366911995102662E-10,-7.9934250235004713E-10,-7.9934250235004713E-10,-7.9934250235004713E-10,-7.9934250235004713E-10,-7.9934250235004713E-10,-7.9934250235004713E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,{"$f":"QQ172","v":-8.1532935239704804E-10},-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,{"$f":"TC172","v":-8.1532935239704804E-10},-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,{"$f":"VO172","v":-8.1532935239704804E-10},-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,{"$f":"YA172","v":-8.1532935239704804E-10},-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,{"$f":"AAM172","v":-8.1532935239704804E-10},-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10,-8.1532935239704804E-10]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":294178.30469225341},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,0,0,0,0,0,6034.8264649238581,0,0,0,0,0,6038.8440412537329,0,0,0,0,0,6529.1054413014772,0,0,0,0,0,6525.9638698728986,0,0,0,0,0,7021.5699939546439,0,0,0,0,0,7109.2533724132381,0,0,0,0,0,7544.4642510898329,0,0,0,0,0,7535.2456898703031,0,0,0,0,0,8033.811425703203,0,0,0,0,0,{"$f":"IF(BX7,BX165-BX178)","v":8016.1190076725807},0,0,0,0,0,8529.3263517908745,0,0,0,0,0,8518.7136481207053,0,0,0,0,0,9047.0686620261986,0,0,0,0,0,9134.9674797628049,0,0,0,0,0,9589.7831087759041,0,0,0,0,0,9594.5807745207931,0,0,0,0,0,10154.86361246759,0,0,0,0,0,10167.993197722873,0,0,0,0,0,10745.061034098939,0,0,0,0,0,10766.976978348586,0,0,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,11361.416966566745,0,0,0,0,0,11489.183517579091,0,0,0,0,0,12006.947133956815,0,0,0,0,0,12047.918765791983,0,0,0,0,0,12678.993966321112,0,0,0,0,0,12730.240477227831,0,0,0,0,0,13380.588171003599,0,0,0,0,0,13442.64938389445,0,0,0,0,0,14112.951358828874,0,0,0,0,0,14288.876545391882,0,0,0,0,0,7.3850969783961782E-12,0,{"$f":"IF(GV7,GV165-GV178)","v":0},0,0,0,7.5327989179641016E-12,0,0,0,0,0,7.6834548963233845E-12,0,0,0,0,0,7.8371239942498519E-12,0,0,0,0,0,7.993866474134848E-12,0,0,0,0,0,8.1537438036175453E-12,0,0,0,0,0,8.3168186796898973E-12,0,0,0,0,0,8.4831550532836953E-12,0,0,0,0,0,8.6528181543493694E-12,0,0,0,0,0,8.825874517436355E-12,0,0,0,0,0,9.0023920077850838E-12,0,0,0,0,0,{"$f":"IF(JH7,JH165-JH178)","v":9.1824398479407845E-12},0,0,0,0,0,9.3660886448996009E-12,0,0,0,0,0,9.5534104177975918E-12,0,0,0,0,0,9.7444786261535451E-12,0,0,0,0,0,9.9393681986766149E-12,0,0,0,0,0,1.0138155562650147E-11,0,0,0,0,0,1.0340918673903152E-11,0,0,0,0,0,1.0547737047381215E-11,0,0,0,0,0,1.0758691788328838E-11,0,0,0,0,0,1.0973865624095416E-11,0,0,0,0,0,1.1193342936577324E-11,0,0,0,{"$f":"IF(LT7,LT165-LT178)","v":0},0,1.1417209795308871E-11,0,0,0,0,0,1.1645553991215048E-11,0,0,0,0,0,1.1878465071039351E-11,0,0,0,0,0,1.2116034372460137E-11,0,0,0,0,0,1.235835505990934E-11,0,0,0,0,0,1.2605522161107527E-11,0,0,0,0,0,1.2857632604329678E-11,0,0,0,0,0,1.3114785256416271E-11,0,0,0,0,0,1.3377080961544595E-11,0,0,0,0,0,1.3644622580775484E-11,0,0,0,0,0,1.3917515032390994E-11,0,{"$f":"IF(OF7,OF165-OF178)","v":0},0,0,0,1.4195865333038815E-11,0,0,0,0,0,1.4479782639699595E-11,0,0,0,0,0,1.4769378292493582E-11,0,0,0,0,0,1.5064765858343455E-11,0,0,0,0,0,1.5366061175510328E-11,0,0,0,0,0,1.5673382399020534E-11,0,0,0,0,0,1.5986850047000944E-11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":2451.4858724354426},"EUR",null,{"$f":"K175*K6","v":0},163.43239149569618,326.86478299139236,490.29717448708857,653.72956598278472,817.16195747848087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,104028.42663528415,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,772.6840671395662,772.6840671395662,772.6840671395662,772.6840671395662,772.6840671395662,{"$f":"BX175-BX176","v":772.6840671395662},745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,689.136870447619,689.136870447619,689.136870447619,689.136870447619,689.136870447619,689.136870447619,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,628.53008330832245,628.53008330832245,628.53008330832245,628.53008330832245,628.53008330832245,628.53008330832245,596.56413961240264,596.56413961240264,596.56413961240264,596.56413961240264,596.56413961240264,596.56413961240264,564.5822036973334,564.5822036973334,564.5822036973334,564.5822036973334,564.5822036973334,564.5822036973334,530.73265832244135,530.73265832244135,530.73265832244135,530.73265832244135,530.73265832244135,530.73265832244135,496.83934766336512,496.83934766336512,496.83934766336512,496.83934766336512,496.83934766336512,496.83934766336512,461.02247754970199,461.02247754970199,461.02247754970199,461.02247754970199,461.02247754970199,461.02247754970199,425.13255428854006,425.13255428854006,425.13255428854006,{"$f":"EJ175-EJ176","v":425.13255428854006},425.13255428854006,425.13255428854006,387.26116439998424,387.26116439998424,387.26116439998424,387.26116439998424,387.26116439998424,387.26116439998424,348.96388600805392,348.96388600805392,348.96388600805392,348.96388600805392,348.96388600805392,348.96388600805392,308.94072889486455,308.94072889486455,308.94072889486455,308.94072889486455,308.94072889486455,308.94072889486455,268.78099967555795,268.78099967555795,268.78099967555795,268.78099967555795,268.78099967555795,268.78099967555795,226.51768645448757,226.51768645448757,226.51768645448757,226.51768645448757,226.51768645448757,226.51768645448757,184.0835515303948,184.0835515303948,184.0835515303948,184.0835515303948,184.0835515303948,184.0835515303948,139.48159096038282,139.48159096038282,139.48159096038282,139.48159096038282,139.48159096038282,139.48159096038282,94.672759680734629,94.672759680734629,94.672759680734629,94.672759680734629,94.672759680734629,94.672759680734629,47.629588484638383,47.629588484638383,47.629588484638383,47.629588484638383,47.629588484638383,47.629588484638383,-1.230849496399363E-12,-1.230849496399363E-12,-1.230849496399363E-12,-1.230849496399363E-12,-1.230849496399363E-12,-1.230849496399363E-12,-1.2554664863273502E-12,{"$f":"GV175-GV176","v":-1.2554664863273502E-12},-1.2554664863273502E-12,-1.2554664863273502E-12,-1.2554664863273502E-12,-1.2554664863273502E-12,-1.2805758160538973E-12,-1.2805758160538973E-12,-1.2805758160538973E-12,-1.2805758160538973E-12,-1.2805758160538973E-12,-1.2805758160538973E-12,-1.3061873323749753E-12,-1.3061873323749753E-12,-1.3061873323749753E-12,-1.3061873323749753E-12,-1.3061873323749753E-12,-1.3061873323749753E-12,-1.3323110790224747E-12,-1.3323110790224747E-12,-1.3323110790224747E-12,-1.3323110790224747E-12,-1.3323110790224747E-12,-1.3323110790224747E-12,-1.3589573006029243E-12,-1.3589573006029243E-12,-1.3589573006029243E-12,-1.3589573006029243E-12,-1.3589573006029243E-12,-1.3589573006029243E-12,-1.3861364466149828E-12,-1.3861364466149828E-12,-1.3861364466149828E-12,-1.3861364466149828E-12,-1.3861364466149828E-12,-1.3861364466149828E-12,-1.4138591755472825E-12,-1.4138591755472825E-12,-1.4138591755472825E-12,-1.4138591755472825E-12,-1.4138591755472825E-12,-1.4138591755472825E-12,-1.4421363590582282E-12,-1.4421363590582282E-12,-1.4421363590582282E-12,-1.4421363590582282E-12,-1.4421363590582282E-12,-1.4421363590582282E-12,-1.4709790862393926E-12,-1.4709790862393926E-12,-1.4709790862393926E-12,-1.4709790862393926E-12,-1.4709790862393926E-12,-1.4709790862393926E-12,-1.5003986679641806E-12,-1.5003986679641806E-12,-1.5003986679641806E-12,-1.5003986679641806E-12,-1.5003986679641806E-12,-1.5003986679641806E-12,-1.5304066413234641E-12,-1.5304066413234641E-12,-1.5304066413234641E-12,-1.5304066413234641E-12,-1.5304066413234641E-12,{"$f":"JH175-JH176","v":-1.5304066413234641E-12},-1.5610147741499333E-12,-1.5610147741499333E-12,-1.5610147741499333E-12,-1.5610147741499333E-12,-1.5610147741499333E-12,-1.5610147741499333E-12,-1.592235069632932E-12,-1.592235069632932E-12,-1.592235069632932E-12,-1.592235069632932E-12,-1.592235069632932E-12,-1.592235069632932E-12,-1.6240797710255906E-12,-1.6240797710255906E-12,-1.6240797710255906E-12,-1.6240797710255906E-12,-1.6240797710255906E-12,-1.6240797710255906E-12,-1.6565613664461022E-12,-1.6565613664461022E-12,-1.6565613664461022E-12,-1.6565613664461022E-12,-1.6565613664461022E-12,-1.6565613664461022E-12,-1.6896925937750246E-12,-1.6896925937750246E-12,-1.6896925937750246E-12,-1.6896925937750246E-12,-1.6896925937750246E-12,-1.6896925937750246E-12,-1.7234864456505251E-12,-1.7234864456505251E-12,-1.7234864456505251E-12,-1.7234864456505251E-12,-1.7234864456505251E-12,-1.7234864456505251E-12,-1.7579561745635357E-12,-1.7579561745635357E-12,-1.7579561745635357E-12,-1.7579561745635357E-12,-1.7579561745635357E-12,-1.7579561745635357E-12,-1.7931152980548063E-12,-1.7931152980548063E-12,-1.7931152980548063E-12,-1.7931152980548063E-12,-1.7931152980548063E-12,-1.7931152980548063E-12,-1.8289776040159025E-12,-1.8289776040159025E-12,-1.8289776040159025E-12,-1.8289776040159025E-12,-1.8289776040159025E-12,-1.8289776040159025E-12,-1.8655571560962205E-12,-1.8655571560962205E-12,-1.8655571560962205E-12,-1.8655571560962205E-12,-1.8655571560962205E-12,-1.8655571560962205E-12,-1.9028682992181449E-12,-1.9028682992181449E-12,-1.9028682992181449E-12,{"$f":"LT175-LT176","v":-1.9028682992181449E-12},-1.9028682992181449E-12,-1.9028682992181449E-12,-1.9409256652025079E-12,-1.9409256652025079E-12,-1.9409256652025079E-12,-1.9409256652025079E-12,-1.9409256652025079E-12,-1.9409256652025079E-12,-1.9797441785065586E-12,-1.9797441785065586E-12,-1.9797441785065586E-12,-1.9797441785065586E-12,-1.9797441785065586E-12,-1.9797441785065586E-12,-2.0193390620766895E-12,-2.0193390620766895E-12,-2.0193390620766895E-12,-2.0193390620766895E-12,-2.0193390620766895E-12,-2.0193390620766895E-12,-2.0597258433182234E-12,-2.0597258433182234E-12,-2.0597258433182234E-12,-2.0597258433182234E-12,-2.0597258433182234E-12,-2.0597258433182234E-12,-2.1009203601845879E-12,-2.1009203601845879E-12,-2.1009203601845879E-12,-2.1009203601845879E-12,-2.1009203601845879E-12,-2.1009203601845879E-12,-2.1429387673882794E-12,-2.1429387673882794E-12,-2.1429387673882794E-12,-2.1429387673882794E-12,-2.1429387673882794E-12,-2.1429387673882794E-12,-2.1857975427360448E-12,-2.1857975427360448E-12,-2.1857975427360448E-12,-2.1857975427360448E-12,-2.1857975427360448E-12,-2.1857975427360448E-12,-2.2295134935907658E-12,-2.2295134935907658E-12,-2.2295134935907658E-12,-2.2295134935907658E-12,-2.2295134935907658E-12,-2.2295134935907658E-12,-2.2741037634625809E-12,-2.2741037634625809E-12,-2.2741037634625809E-12,-2.2741037634625809E-12,-2.2741037634625809E-12,-2.2741037634625809E-12,-2.3195858387318325E-12,-2.3195858387318325E-12,-2.3195858387318325E-12,-2.3195858387318325E-12,-2.3195858387318325E-12,-2.3195858387318325E-12,-2.3659775555064692E-12,{"$f":"OF175-OF176","v":-2.3659775555064692E-12},-2.3659775555064692E-12,-2.3659775555064692E-12,-2.3659775555064692E-12,-2.3659775555064692E-12,-2.4132971066165989E-12,-2.4132971066165989E-12,-2.4132971066165989E-12,-2.4132971066165989E-12,-2.4132971066165989E-12,-2.4132971066165989E-12,-2.4615630487489305E-12,-2.4615630487489305E-12,-2.4615630487489305E-12,-2.4615630487489305E-12,-2.4615630487489305E-12,-2.4615630487489305E-12,-2.5107943097239093E-12,-2.5107943097239093E-12,-2.5107943097239093E-12,-2.5107943097239093E-12,-2.5107943097239093E-12,-2.5107943097239093E-12,-2.5610101959183879E-12,-2.5610101959183879E-12,-2.5610101959183879E-12,-2.5610101959183879E-12,-2.5610101959183879E-12,-2.5610101959183879E-12,-2.6122303998367557E-12,-2.6122303998367557E-12,-2.6122303998367557E-12,-2.6122303998367557E-12,-2.6122303998367557E-12,-2.6122303998367557E-12,-2.6644750078334908E-12,-2.6644750078334908E-12,-2.6644750078334908E-12,-2.6644750078334908E-12,-2.6644750078334908E-12,-2.6644750078334908E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,{"$f":"QR175-QR176","v":-2.7177645079901605E-12},-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,{"$f":"TD175-TD176","v":-2.7177645079901605E-12},-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,{"$f":"VP175-VP176","v":-2.7177645079901605E-12},-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,{"$f":"YB175-YB176","v":-2.7177645079901605E-12},-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,{"$f":"AAN175-AAN176","v":-2.7177645079901605E-12},-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12,-2.7177645079901605E-12]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2025-01-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":180},{"$f":"LOOKUP(F183,110:110,172:172)","v":-8.1532935239704804E-10},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,980.59434897417691,7015.4208138980348,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,960.47826075776413,6999.3223020114974,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,940.34878062025166,7469.4542219217292,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,918.58509581591341,7444.5489656888121,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,896.83188291633701,7918.4018768709811,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,873.42664960315483,7982.6800220163932,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,849.72913836177736,8394.1933894516096,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,824.58092419147783,8359.8266140617816,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,799.46343855857685,8833.2748642617807,772.6840671395662,772.6840671395662,772.6840671395662,772.6840671395662,{"$f":"IF(BW110,BW175+BW170)","v":772.6840671395662},8788.8030748121473,745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,745.96367044732426,9275.2900222381995,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,717.53258260802136,9236.246230728726,689.136870447619,689.136870447619,689.136870447619,689.136870447619,689.136870447619,9736.2055324738176,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,658.97997490753175,9793.9474546703368,628.53008330832245,628.53008330832245,628.53008330832245,628.53008330832245,628.53008330832245,10218.313192084226,596.56413961240264,596.56413961240264,596.56413961240264,596.56413961240264,596.56413961240264,10191.144914133196,564.5822036973334,564.5822036973334,564.5822036973334,564.5822036973334,564.5822036973334,10719.445816164924,530.73265832244135,530.73265832244135,530.73265832244135,530.73265832244135,530.73265832244135,10698.725856045316,496.83934766336512,496.83934766336512,496.83934766336512,496.83934766336512,496.83934766336512,11241.900381762303,461.02247754970199,461.02247754970199,461.02247754970199,461.02247754970199,461.02247754970199,11227.999455898289,425.13255428854006,425.13255428854006,{"$f":"IF(EI110,EI175+EI170)","v":425.13255428854006},425.13255428854006,425.13255428854006,11786.549520855286,387.26116439998424,387.26116439998424,387.26116439998424,387.26116439998424,387.26116439998424,11876.444681979076,348.96388600805392,348.96388600805392,348.96388600805392,348.96388600805392,348.96388600805392,12355.911019964869,308.94072889486455,308.94072889486455,308.94072889486455,308.94072889486455,308.94072889486455,12356.859494686847,268.78099967555795,268.78099967555795,268.78099967555795,268.78099967555795,268.78099967555795,12947.77496599667,226.51768645448757,226.51768645448757,226.51768645448757,226.51768645448757,226.51768645448757,12956.75816368232,184.0835515303948,184.0835515303948,184.0835515303948,184.0835515303948,184.0835515303948,13564.671722533994,139.48159096038282,139.48159096038282,139.48159096038282,139.48159096038282,139.48159096038282,13582.130974854832,94.672759680734629,94.672759680734629,94.672759680734629,94.672759680734629,94.672759680734629,14207.624118509608,47.629588484638383,47.629588484638383,47.629588484638383,47.629588484638383,47.629588484638383,14336.506133876521,false,false,false,false,false,false,{"$f":"IF(GU110,GU175+GU170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG110,JG175+JG170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":294178.30469225137},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"BX115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"EJ115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GV115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JH115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"LT115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"OF115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,14302.071070522703,0,0,0,0,0,14162.056326960381,0,0,0,0,0,14605.437750027584,0,0,0,0,0,14444.969333722054,0,0,0,0,0,14883.0735497432,0,0,0,0,0,14819.7759240386,0,0,0,0,0,15171.406897512597,0,0,0,0,0,14979.277482023002,0,0,0,0,0,15396.710468465597,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":15182.668092611973},0,0,0,0,0,15606.130049369782,0,0,0,0,0,15388.690972522601,0,0,0,0,0,15818.267861654294,0,0,0,0,0,15706.616795049595,0,0,0,0,0,16033.156330351005,0,0,0,0,0,15808.75873463425,0,0,0,0,0,16250.828201581906,0,0,0,0,0,16022.866977189025,0,0,0,0,0,16471.316544094956,0,0,0,0,0,16239.734212376155,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,16694.654750757581,0,0,0,0,0,16575.300604774795,0,0,0,0,0,16920.876540006167,0,0,0,0,0,16681.875766993402,0,0,0,0,0,17150.01595724935,0,0,0,0,0,16907.215915145709,0,0,0,0,0,17382.107376223161,0,0,0,0,0,17135.446715588096,0,0,0,0,0,17617.185500295938,0,0,0,0,0,17489.584891559654,0,0,0,0,0,17855.285363720774,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},0,0,0,17600.715366498276,0,0,0,0,0,18096.442332833358,0,0,0,0,0,17837.82154938388,0,0,0,0,0,18340.692107192866,0,0,0,0,0,18077.955051149627,0,0,0,0,0,18588.070720663582,0,0,0,0,0,18451.641064922715,0,0,0,0,0,18838.614542434858,0,0,0,0,0,18567.444152088403,0,0,0,0,0,19092.360277976888,0,0,0,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":18816.870615350079},0,0,0,0,0,19349.3449699298,0,0,0,0,0,19069.466126887783,0,0,0,0,0,19609.605998923391,0,0,0,0,0,19463.722620951514,0,0,0,0,0,19873.18108432494,0,0,0,0,0,19584.309527602752,0,0,0,0,0,20140.108284912156,0,0,0,0,0,19846.63083193015,0,0,0,0,0,20410.425999468593,0,0,0,0,0,20112.268015430891,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,20684.172967298538,0,0,0,0,0,20528.165993391725,0,0,0,0,0,20961.388268658418,0,0,0,0,0,20653.640370217523,0,0,0,0,0,21242.111325101581,0,0,0,0,0,20929.451517148729,0,0,0,0,0,21526.381899733438,0,0,0,0,0,21208.73049442409,0,0,0,0,0,21814.240097373586,0,0,0,0,0,21647.391113796584,0,0,0,0,0,22105.726364621682,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,0,0,21777.847411158065,0,0,0,0,0,22400.881489823623,0,0,0,0,0,22067.763884707714,0,0,0,0,0,22699.746602934512,0,0,0,0,0,22361.305255841056,0,0,0,0,0,23002.363175274884,0,0,0,0,0,22823.901634711699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,11918.392558768919,0,0,0,0,0,11801.713605800318,0,0,0,0,0,12171.198125022987,0,0,0,0,0,12037.474444768379,0,0,0,0,0,12402.561291452666,0,0,0,0,0,12349.813270032168,0,0,0,0,0,12642.839081260498,0,0,0,0,0,12482.73123501917,0,0,0,0,0,12830.592057054664,0,0,0,0,0,{"$f":"BX170+BX178","v":12652.223410509978},0,0,0,0,0,13005.108374474821,0,0,0,0,0,12823.909143768833,0,0,0,0,0,13181.889884711913,0,0,0,0,0,13088.847329207996,0,0,0,0,0,13360.96360862584,0,0,0,0,0,13173.96561219521,0,0,0,0,0,13542.356834651589,0,0,0,0,0,13352.389147657521,0,0,0,0,0,13726.09712007913,0,0,0,0,0,13533.111843646799,0,0,0,{"$f":"EJ170+EJ178","v":0},0,13912.212292297985,0,0,0,0,0,13812.750503978998,0,0,0,0,0,14100.73045000514,0,0,0,0,0,13901.56313916117,0,0,0,0,0,14291.67996437446,0,0,0,0,0,14089.346595954758,0,0,0,0,0,14485.089480185969,0,0,0,0,0,14279.538929656746,0,0,0,0,0,14680.987916913282,0,0,0,0,0,14574.654076299712,0,0,0,0,0,0,0,{"$f":"GV170+GV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170+JH178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,2623.3787860265356,{"$f":"BX220","v":2519.7619542850512},2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,2704.1043781037783,{"$f":"EJ220","v":2822.4682233032145},2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,3029.1261085671176,{"$f":"GV220","v":2658.0647221846393},3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH220","v":3122.3117349563449},3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,3348.1381201270128,{"$f":"LT220","v":3498.0277760433883},3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,3751.2669797342382,{"$f":"OF220","v":3280.819324170061},3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,14302.071070522703,0,0,0,0,0,14162.056326960381,0,0,0,0,0,14605.437750027584,0,0,0,0,0,14444.969333722054,0,0,0,0,0,14883.0735497432,0,0,0,0,0,14819.7759240386,0,0,0,0,0,15171.406897512597,0,0,0,0,0,14979.277482023002,0,0,0,0,0,15396.710468465597,0,0,0,0,0,15182.668092611973,0,0,0,0,0,15606.130049369782,0,0,0,0,0,15388.690972522601,0,0,0,0,0,15818.267861654294,0,0,0,0,0,15706.616795049595,0,0,0,0,0,16033.156330351005,0,0,0,0,0,15808.75873463425,0,0,0,0,0,16250.828201581906,0,0,0,0,0,16022.866977189025,0,0,0,0,0,16471.316544094956,0,0,0,0,0,16239.734212376155,0,0,0,0,0,16694.654750757581,0,0,0,0,0,16575.300604774795,0,0,0,0,0,16920.876540006167,0,0,0,0,0,16681.875766993402,0,0,0,0,0,17150.01595724935,0,0,0,0,0,16907.215915145709,0,0,0,0,0,17382.107376223161,0,0,0,0,0,17135.446715588096,0,0,0,0,0,17617.185500295938,0,0,0,0,0,17489.584891559654,0,0,0,0,0,17855.285363720774,0,0,0,0,0,17600.715366498276,0,0,0,0,0,18096.442332833358,0,0,0,0,0,17837.82154938388,0,0,0,0,0,18340.692107192866,0,0,0,0,0,18077.955051149627,0,0,0,0,0,18588.070720663582,0,0,0,0,0,18451.641064922715,0,0,0,0,0,18838.614542434858,0,0,0,0,0,18567.444152088403,0,0,0,0,0,19092.360277976888,0,0,0,0,0,18816.870615350079,0,0,0,0,0,19349.3449699298,0,0,0,0,0,19069.466126887783,0,0,0,0,0,19609.605998923391,0,0,0,0,0,19463.722620951514,0,0,0,0,0,19873.18108432494,0,0,0,0,0,19584.309527602752,0,0,0,0,0,20140.108284912156,0,0,0,0,0,19846.63083193015,0,0,0,0,0,20410.425999468593,0,0,0,0,0,20112.268015430891,0,0,0,0,0,20684.172967298538,0,0,0,0,0,20528.165993391725,0,0,0,0,0,20961.388268658418,0,0,0,0,0,20653.640370217523,0,0,0,0,0,21242.111325101581,0,0,0,0,0,20929.451517148729,0,0,0,0,0,21526.381899733438,0,0,0,0,0,21208.73049442409,0,0,0,0,0,21814.240097373586,0,0,0,0,0,21647.391113796584,0,0,0,0,0,22105.726364621682,0,0,0,0,0,21777.847411158065,0,0,0,0,0,22400.881489823623,0,0,0,0,0,22067.763884707714,0,0,0,0,0,22699.746602934512,0,0,0,0,0,22361.305255841056,0,0,0,0,0,23002.363175274884,0,0,0,0,0,22823.901634711699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,-11874.11786061085,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,-11808.242961600692,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,-12127.453068361378,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,-12045.129208040802,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,-12358.971403810228,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,-12374.220836930323,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,-12597.841036143849,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,-12493.243220046003,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,-12788.077434124374,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,2623.3787860265356,{"$f":"BX232-BX233","v":-12662.906138326922},2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,-12961.973302043531,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,-12834.765439808698,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,-13138.125383797742,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,-13118.086641766135,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,-13316.560571854196,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,-13185.177712652474,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,-13497.306024451202,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,-13363.7835822178,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,-13680.389166853387,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,-13544.69163358922,2812.9704453696149,2816.1329792147199,2704.1043781037783,{"$f":"EJ232-EJ233","v":2822.4682233032145},2710.1616665799356,-13865.837692571266,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,-13843.836674247603,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,-14053.679564543832,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,-13913.522908957952,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,-14243.943016282303,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,-14101.501095072095,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,-14436.6565529734,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,-14291.891389101873,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,-14631.848952540447,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,-14607.704953204489,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,-14829.549266660397,3029.1261085671176,{"$f":"GV232-GV233","v":2658.0647221846393},3035.9169760527784,2914.1909652597483,3042.7223262894227,-14680.021098353707,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,-15029.786821734991,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,-14877.817569548442,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,-15232.591219814145,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,-15078.140262099963,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,-15437.992339469534,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,-15411.508601759719,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,-15646.020336616493,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,-15486.481330681867,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,-15856.705645282011,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH232-JH233","v":-15694.558880393733},3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,-16070.078978316815,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,-15905.28099987711,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,-16286.171328049288,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,-16257.133648097097,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,-16505.013966879062,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,-16334.780227692467,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,-16726.638447807833,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,-16553.61864415395,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,-16951.076604905207,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,-16775.22424718245,3486.3814882462279,3490.2595002108874,3348.1381201270128,{"$f":"LT232-LT233","v":3498.0277760433883},3355.5536690795016,-17178.360553707018,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,-17146.535768061658,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,-17408.522691543694,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,-17226.862574993553,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,-17641.595697796049,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,-17456.958750838538,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,-17877.612534075954,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,-17689.949015317274,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,-18116.606444329063,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,-18081.740787582647,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,-18358.61095485698,3751.2669797342382,{"$f":"OF232-OF233","v":3280.819324170061},3759.5831451609365,3605.1555048624987,3767.9167049902335,-18164.74165891797,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,-18603.659874255849,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,-18406.609630997074,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,-18851.787293268568,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,-18651.502876883744,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,-19103.027584547581,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,-19064.844906723163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":7.2789834357840366E-3},{"$f":"(1+F241)^months-1","v":9.0930971420777551E-2},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 1 - Solar'!E1)","v":"Project 1 - Solar"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8259642963824909E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},419.46942933953937,841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":432000},"EUR",null,{"$f":"K46","v":72000},72000,72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":1},2,3,4,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"BV283+BW6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"EH283+EI6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"GT283+GU6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"JF283+JG6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"LR283+LS6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"OD283+OE6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"QP283+QQ6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"TB283+TC6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"VN283+VO6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"XZ283+YA6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AAL283+AAM6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8259642963824909E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,14.008393853732812,28.125650388103015,41.785215688511606,56.118956395731928,69.994044355401272,84.546995873008967,99.208800299954049,112.26173613470712,127.13326212452252,141.54074834438461,156.63127053698997,171.25703135376895,186.56925904478715,201.99504580349921,216.95501461735435,232.60665084142866,247.79176926514813,263.67204554819438,279.66704525798224,294.02203170312197,310.23836049493377,325.98439995468345,342.43158534939732,358.40796242884164,375.08882555628935,391.88931086190109,408.21823869598876,425.25671606883566,441.82314312736912,459.10251796717256,476.50636775705038,492.84168220075389,510.48982025057381,527.66574776664697,545.56464603991799,562.9908028114445,581.14353188720713,599.42608934377597,617.23513969603312,635.77622248757939,653.84329513762077,672.64606565324482,691.57530463070077,708.80548045041701,727.97928609800897,746.67150968722297,766.09989790295299,785.04671540545951,804.73272600255541,824.55047905517836,843.88671519712136,863.96673812399786,883.56529111485168,903.91071387484544,924.39181297132211,943.15585648266972,963.89994112376337,{"$f":"BW287*$F$288*BW7","v":984.16270601435883},1005.1801139447074,1025.7163005810307,1047.0102913681787,1068.4456146247073,1089.3999035137076,1111.1167918884266,1132.3527830746946,1154.3545927637585,1176.5019519252903,1196.9145254924033,1219.3446288827652,1241.294215871096,1264.0177403250441,1286.2609415193826,1309.281382224073,1332.4534382750517,1355.1455026532219,1378.6198161357199,1401.6143731345996,1425.3945428149887,1449.3308483883109,1472.1513681500542,1496.3953210882389,1520.1601704539144,1544.719140619319,1568.7993034336446,1593.6770391499847,1618.7174380777551,1643.2795186836331,1668.6444099271923,1693.5313246965222,1719.2245676257157,1745.085320403505,1769.176810045705,1795.3642841716128,1821.0746857286208,1847.6002931883497,1873.6492358931835,1900.5169959158475,1927.559243007478,1954.1254847813941,1981.5160238330138,2008.4310148455886,2036.1739841230872,2064.096636068422,2090.2333510116819,2118.5071153248095,2146.3065304892584,2174.9432172817519,2203.1060837325008,2232.1100026967856,2261.3010867060129,2290.0191945340557,2319.5840925154139,2348.6765967108422,2378.6197459606346,2408.7556299895118,2437.089356018244,2467.6025149092325,2497.6447986087246,2528.5474629836231,2558.9799120659177,2590.276703050276,{"$f":"EI287*$F$288*EI7","v":2621.7742528307685},2652.80263158146,2684.7013640950413,2716.1316434956279,2748.4363166568996,2780.9477194742967,2812.3165277771673,2845.237201570711,2877.6913100244151,2911.0300416817627,2943.9030101064059,2977.6647552071199,3011.6418581969956,3045.1544592464143,3079.5621411682901,3113.506186040388,3148.3495491265649,3183.4146717178664,3216.6468113357023,3252.1474182555348,3287.1866284642983,3323.1358652700287,3358.6246610838234,3395.0278414173349,3431.662009730805,3467.8372327388879,3504.9334553695949,3541.5717563078624,3579.1355041099459,3616.9371026500544,3652.8912203806544,3691.1605894581721,3728.9746826500377,3767.7254650945315,3806.0220935003235,3845.2599868658626,3884.7456271843198,3923.7788626024148,3963.7603092796298,4003.2905462850549,4043.7736654087612,4084.5118886563587,4123.3888442928956,4164.6294662834071,4205.4219627808461,4247.1791527697951,4288.4895186810691,4330.7693858507118,4373.3149693203331,4415.4157517675576,4458.4933346915323,4501.1274972828605,4544.743369515405,4588.6328453041742,4631.3645499966242,4675.7977382195149,4719.7910883130007,4764.7785903165131,4809.327749891183,4854.8761167726652,4900.7094919410283,4946.1068440601994,4992.5110793166969,5038.4808728343096,{"$f":"GU287*$F$288*GU7","v":5085.4627129791979},5132.7380177333516,5178.126956336273,5225.9816830152886,5273.4060382305288,5321.8555051663552,5369.8763058568202,5418.9275373951959,5468.2844375450113,5517.2153103463352,5567.1846909385667,5616.7298418038572,5667.3189348415963,5718.2227622068158,5767.2290612744064,5818.7550335447486,5869.8613987956551,5922.0254608408241,5973.7718472416218,6026.5815308210886,6079.7190353433489,6132.4418479683518,6186.2364624980019,6239.6184162015606,6294.0778951168249,6348.8749140566606,6401.7643016398997,6457.229284497208,6512.2868254034838,6568.4363816596087,6624.1806713589813,6681.0228768189381,6738.2166552660283,6795.0085229494052,6852.9072674640911,6910.4063841341958,6969.0184091812989,7027.9924268092418,7085.8101048481785,7145.5056541794947,7204.8074634624954,7265.2374819821853,7325.2761993436143,7386.4493467834118,7447.9995608595746,7509.1622312686941,7571.468780222317,7633.3903403360337,7696.4621397751189,7759.9221772839937,7821.4580069744097,7885.6879001642101,7949.539360814043,8014.5571740084679,8079.199277351554,8145.0142957596854,8211.233688962895,8277.0815624140614,8344.1123191257429,8410.7744037312968,8478.6260834778677,8546.8941147689129,8613.2316724265274,8682.3260781887057,{"$f":"JG287*$F$288*JG7","v":8751.0591158125408},8820.9987558702014,8890.5800563703669,8961.3748865650323,9032.6033716212733,9103.4781734630305,9175.5770280182078,9247.3253625781454,9320.3048365630348,9393.7308055896901,9465.2215615203149,9539.5345164067876,9613.5050609985228,9688.7247069045934,9763.6053007016053,9839.7423125162113,9916.3443735176534,9992.6125410965269,10070.148242126803,10147.35355294844,10225.833884184562,10304.793030528444,10382.620528372145,10462.536359620883,10542.130805790748,10623.019281231629,10703.590085152891,10785.462651274194,10867.833955816368,10949.89328909815,11033.26613318696,11116.330875762245,11200.717043921699,11285.616709797469,11368.576861079535,11454.498275387943,11540.121501703197,11627.086224646753,11713.75685554383,11801.777160272444,11890.33229718909,11978.599625015644,12068.229051137781,12157.574932269818,12248.291283153565,12339.558289759685,12428.886504574813,12521.250013596731,12613.340897908192,12706.823486361005,12800.037957746516,12894.652785120928,12989.841144589116,13084.768297261304,13181.108952460789,13277.193089500577,13374.699588457624,13472.796584087475,13568.957662339644,13668.231324061042,13767.260471680658,13867.734458669634,13967.968882346839,14069.657304422466,{"$f":"LS287*$F$288*LS7","v":14171.960752773708},14274.032223276317,14377.571610305522,14480.884165046496,14585.674017123505,14691.097083450113,14795.445322383368,14902.136005188702,15008.613055236046,15116.59123776156,15224.36121555211,15333.642027233225,15443.582385100513,15553.322850776438,15664.588893631651,15775.660681881393,15888.267985767996,16001.554336380999,16112.917764595795,16227.558990525786,16342.020388320429,16458.042528551858,16573.890781798156,16691.310058311032,16809.436585612315,16927.398320193042,17046.946702848927,17166.336459358503,17287.323398163662,17409.038494719647,17528.841177014103,17652.010005220429,17775.035984057751,17899.685890085853,18024.199439873923,18150.347817122507,18277.254594091126,18404.03494994693,18532.466700499255,18660.778765508916,18790.753396389518,18921.508841882373,19050.365367392507,19182.680551263264,19314.893278761512,19448.796940188109,19582.605232033286,19718.116020401438,19854.440050399477,19990.67955025765,20128.639121566168,20266.521510223854,20406.135822598026,20546.587408259504,20686.064925490049,20828.195213724863,20970.267141219494,21114.101127237682,21257.884478049084,21403.442158619448,21549.871913855295,21696.262846261961,21844.446761531915,21992.599859800703,{"$f":"OE287*$F$288*OE7","v":22142.558521960244},22293.415024829876,22442.409601054467,22595.061475287996,22747.703003971827,22902.182057692695,23056.659177781668,23212.98685169109,23370.249649455251,23527.523371422136,23686.667452920166,23845.83117184557,24006.878610428055,24168.888797550713,24329.061081107437,24492.997352368333,24656.975538049006,24822.871390276192,24988.818306695306,25156.696728764469,25325.577875948453,25494.524068962972,25665.422806256123,25836.396062999571,26009.33605756185,26183.30839471853,26355.470949135113,26531.509534136771,26707.646856353698,26885.786987573745,27064.035798849935,27244.302125106216,27425.643658428537,27607.109061295578,27790.614336755454,27974.253772628392,28159.948166256861,28346.74952106303,28532.737199296305,28721.760712713025,28910.944722852677,29102.222067605002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":438341.1317802266}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":11.470801167423955}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":5.8259642963824909E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":7.2195813626358296E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":4.8835112654799229E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"IF(BW7,BW70)","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"IF(EI7,EI70)","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"IF(GU7,GU70)","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"IF(JG7,JG70)","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"IF(LS7,LS70)","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"IF(OE7,OE70)","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":467336.38842157408}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":6.6147697624426849E-2}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":2.7128151910758071E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":3.1421802381842228E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":3.8364674143203548E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},163.43239149569618,326.86478299139236,490.29717448708857,653.72956598278472,817.16195747848087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":6912},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":6912},{"$f":"SUM(L316:L319)","v":163.43239149569618},326.86478299139236,490.29717448708857,653.72956598278472,817.16195747848087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":-694.51261817621855},null,null,{"$f":"K320-K327","v":-160.92797572501058},{"$f":"L320-L327","v":-47.428749752107734},-76.558654633072365,-106.20205897104154,-136.36033209790037,-167.03484699708599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":1},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,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":1},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":72000},{"$f":"L150","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.68096829789873403}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 1 - Solar'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 2 - Wind ","index":12,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,2,"PIRR",{"$f":"G73","v":9.5917831694535494E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2025-12-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"SUM(K6:XFD6)","v":18},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2057-06-01"},{"$f":"SUM(K7:XFD7)","v":360},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,{"$f":"BW8+BX7","v":37},38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,{"$f":"EI8+EJ7","v":101},102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,{"$f":"GU8+GV7","v":165},166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,{"$f":"JG8+JH7","v":229},230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,{"$f":"LS8+LT7","v":293},294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,{"$f":"OE8+OF7","v":357},358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QQ8+QR7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TC8+TD7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VO8+VP7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"YA8+YB7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAM8+AAN7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":800},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0.35},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"BX15*BX20*BX24","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"EJ15*EJ20*EJ24","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"GV15*GV20*GV24","v":188160},208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"JH15*JH20*JH24","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"LT15*LT20*LT24","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"OF15*OF20*OF24","v":188160},208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"SUM(BX32:BX34)","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"SUM(EJ32:EJ34)","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"SUM(GV32:GV34)","v":188160},208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"SUM(JH32:JH34)","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"SUM(LT32:LT34)","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"SUM(OF32:OF34)","v":188160},208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":850},{"$f":"F41*F15","v":680000},null,null,null,{"$f":"$G41","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":680000},null,null,"USD",null,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":5.5555555555555552E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":679999.99999999977},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":2},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":11},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,{"$f":"BV51*(1+BW50*BW7)","v":1.0927270000000031},1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,{"$f":"EH51*(1+EI50*EI7)","v":1.2793131751589666},1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,{"$f":"GT51*(1+GU50*GU7)","v":1.4977594587992347},1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,{"$f":"JF51*(1+JG50*JG7)","v":1.7535060530771356},1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,{"$f":"LR51*(1+LS50*LS7)","v":2.0529220898015428},2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,{"$f":"OD51*(1+OE50*OE7)","v":2.403464247756288},2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"QP51*(1+QQ50*QQ7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"TB51*(1+TC50*TC7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"VN51*(1+VO50*VO7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"XZ51*(1+YA50*YA7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,{"$f":"IF($F$52,BX51,1)","v":1.0954219595694832},1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,{"$f":"IF($F$52,EJ51,1)","v":1.2824683065721709},1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,{"$f":"IF($F$52,GV51,1)","v":1.5014533376786532},1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,{"$f":"IF($F$52,JH51,1)","v":1.7578306720513912},1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,{"$f":"IF($F$52,LT51,1)","v":2.0579851494965147},2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,{"$f":"IF($F$52,OF51,1)","v":2.4093918389793418},2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,QR51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,TD51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,VP51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,YB51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,AAN51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":2.7E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":2.7E-2},{"$f":"$F55*L$52","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7066589283852201E-2,2.7133342794842322E-2,2.7200260937998794E-2,2.726734411934895E-2,2.7334592745921503E-2,2.7402007225748998E-2,2.7469587967870312E-2,2.7537335382333109E-2,2.7605249880196348E-2,2.7673331873532766E-2,2.7741581775431391E-2,2.7810000000000026E-2,2.787858696236779E-2,2.7947343078687618E-2,2.8016268766138785E-2,2.8085364442929452E-2,2.8154630528299179E-2,2.8224067442521501E-2,2.8293675606906449E-2,2.8363455443803129E-2,2.8433407376602261E-2,2.8503531829738773E-2,2.8573829228694354E-2,2.8644300000000053E-2,2.8714944571238851E-2,2.8785763371048271E-2,2.8856756829122976E-2,2.8927925376217363E-2,2.8999269444148185E-2,2.9070789465797178E-2,2.9142485875113675E-2,2.9214359107117255E-2,2.9286409597900364E-2,2.9358637784630971E-2,2.9431044105555217E-2,2.9503629000000083E-2,{"$f":"$F55*BX$52","v":2.9576392908376044E-2},2.9649336272179753E-2,2.9722459533996694E-2,2.979576313750391E-2,2.9869247527472657E-2,2.9942913149771117E-2,3.0016760451367114E-2,3.0090789880330801E-2,3.01650018858374E-2,3.0239396918169924E-2,3.0313975428721902E-2,3.0388737870000116E-2,3.0463684695627359E-2,3.0538816360345177E-2,3.0614133320016629E-2,3.0689636031629063E-2,3.0765324953296876E-2,3.0841200544264293E-2,3.0917263264908169E-2,3.099351357674077E-2,3.1069951942412567E-2,3.1146578825715063E-2,3.1223394691583601E-2,3.1300400006100161E-2,3.137759523649622E-2,3.1454980851155577E-2,3.1532557319617169E-2,3.1610325112577976E-2,3.1688284701895823E-2,3.1766436560592262E-2,3.1844781162855447E-2,3.1923318984043027E-2,3.2002050500684984E-2,3.2080976190486554E-2,3.2160096532331151E-2,3.2239412006283205E-2,3.2318923093591148E-2,3.239863027669028E-2,3.2478534039205725E-2,3.2558634865955352E-2,3.2638933242952729E-2,3.2719429657410065E-2,3.2800124597741155E-2,3.2881018553564352E-2,3.2962112015705571E-2,3.3043405476201188E-2,3.3124899428301123E-2,3.3206594366471741E-2,3.3288490786398915E-2,3.3370589184991029E-2,3.3452890060381928E-2,3.3535393911934046E-2,3.3618101240241345E-2,3.3701012547132404E-2,3.3784128335673416E-2,3.3867449110171317E-2,3.3950975376176765E-2,3.4034707640487258E-2,3.4118646411150179E-2,3.4202792197465914E-2,3.4287145509990909E-2,3.4371706860540779E-2,3.4456476762193412E-2,3.4541455729292098E-2,{"$f":"$F55*EJ$52","v":3.4626644277448618E-2},3.4712042923546398E-2,3.4797652185743648E-2,3.4883472583476488E-2,3.4969504637462102E-2,3.5055748869701905E-2,3.5142205803484719E-2,3.522887596338993E-2,3.5315759875290675E-2,3.5402858066357033E-2,3.5490171065059251E-2,3.5577699401170892E-2,3.5665443605772111E-2,3.5753404211252823E-2,3.5841581751315993E-2,3.5929976760980815E-2,3.6018589776586001E-2,3.6107421335792998E-2,3.6196471977589302E-2,3.6285742242291669E-2,3.6375232671549435E-2,3.6464943808347791E-2,3.6554876197011067E-2,3.6645030383206059E-2,3.6735406913945307E-2,3.682600633759045E-2,3.6916829203855514E-2,3.7007876063810279E-2,3.7099147469883617E-2,3.7190643975866827E-2,3.728236613691701E-2,3.7374314509560448E-2,3.7466489651695946E-2,3.7558892122598254E-2,3.7651522482921439E-2,3.7744381294702277E-2,3.7837469121363709E-2,3.7930786527718197E-2,3.8024334079971217E-2,3.8118112345724625E-2,3.8212121893980162E-2,3.8306363295142865E-2,3.8400837121024566E-2,3.8495543944847305E-2,3.8590484341246865E-2,3.8685658886276238E-2,3.8781068157409115E-2,3.887671273354338E-2,3.8972593195004651E-2,3.9068710123549781E-2,3.9165064102370389E-2,3.9261655716096404E-2,3.9358485550799606E-2,3.945555419399719E-2,3.9552862234655331E-2,3.9650410263192756E-2,3.9748198871484307E-2,3.9846228652864565E-2,3.994450020213143E-2,4.0043014115549724E-2,4.0141770990854836E-2,4.0240771427256322E-2,4.0340016025441544E-2,4.0439505387579337E-2,{"$f":"$F55*GV$52","v":4.0539240117323634E-2},4.0639220819817155E-2,4.0739448101695046E-2,4.0839922571088587E-2,4.0940644837628895E-2,4.1041615512450558E-2,4.1142835208195422E-2,4.1244304539016265E-2,4.1346024120580527E-2,4.1447994570074059E-2,4.1550216506204843E-2,4.1652690549206769E-2,4.1755417320843397E-2,4.1858397444411721E-2,4.1961631544745949E-2,4.2065120248221295E-2,4.2168864182757809E-2,4.2272863977824128E-2,4.2377120264441334E-2,4.2481633675186807E-2,4.2586404844197998E-2,4.2691434407176328E-2,4.2796723001391035E-2,4.2902271265683016E-2,4.3008079840468741E-2,4.3114149367744117E-2,4.322048049108837E-2,4.3327073855667982E-2,4.3433930108240586E-2,4.3541049897158887E-2,4.3648433872374617E-2,4.3756082685442448E-2,4.3863996989523972E-2,4.3972177439391656E-2,4.4080624691432799E-2,4.4189339403653542E-2,4.4298322235682842E-2,4.4407573848776472E-2,4.4517094905821057E-2,4.4626886071338058E-2,4.4736948011487844E-2,4.48472813940737E-2,4.4957886888545899E-2,4.5068765166005768E-2,4.5179916899209742E-2,4.5291342762573461E-2,4.5403043432175841E-2,4.5515019585763206E-2,4.5627271902753383E-2,4.5739801064239825E-2,4.5852607752995746E-2,4.5965692653478253E-2,4.607905645183253E-2,4.619269983589596E-2,4.6306623495202329E-2,4.6420828120985996E-2,4.6535314406186093E-2,4.6650083045450715E-2,4.6765134735141163E-2,4.6880470173336151E-2,4.6996090059836036E-2,4.7111995096167078E-2,4.7228185985585674E-2,4.7344663433082662E-2,{"$f":"$F55*JH$52","v":4.7461428145387563E-2},4.7578480830972901E-2,4.7695822200058455E-2,4.781345296461563E-2,4.7931373838371732E-2,4.8049585536814293E-2,4.8168088777195459E-2,4.8286884278536293E-2,4.8405972761631173E-2,4.8525354949052142E-2,4.8645031565153297E-2,4.8765003336075197E-2,4.8885270989749249E-2,4.9005835255902144E-2,4.912669686606027E-2,4.924785655355416E-2,4.9369315053522933E-2,4.9491073102918774E-2,4.9613131440511375E-2,4.9735490806892435E-2,4.9858151944480157E-2,4.9981115597523759E-2,5.0104382512107949E-2,5.0227953436157505E-2,5.0351829119441777E-2,5.0476010313579255E-2,5.0600497772042126E-2,5.0725292250160828E-2,5.0850394505128668E-2,5.0975805296006385E-2,5.1101525383726767E-2,5.1227555531099263E-2,5.1353896502814619E-2,5.1480549065449521E-2,5.160751398747123E-2,5.1734792039242271E-2,5.186238399302507E-2,5.1990290622986678E-2,5.2118512705203429E-2,5.2247051017665698E-2,5.2375906340282573E-2,5.2505079454886625E-2,5.2634571145238611E-2,5.2764382197032285E-2,5.2894513397899107E-2,5.3024965537413059E-2,5.315573940709542E-2,5.3286835800419589E-2,5.3418255512815878E-2,5.3549999341676334E-2,5.3682068086359593E-2,5.3814462548195725E-2,5.3947183530491105E-2,5.4080231838533277E-2,5.4213608279595822E-2,5.4347313662943313E-2,5.4481348799836134E-2,5.4615714503535508E-2,5.4750411589308344E-2,5.4885440874432243E-2,5.5020803178200413E-2,5.5156499321926677E-2,5.5292530128950433E-2,5.5428896424641654E-2,{"$f":"$F55*LT$52","v":5.5565599036405892E-2},5.5702638793689328E-2,5.584001652798376E-2,5.5977733072831666E-2,5.6115789263831269E-2,5.6254185938641628E-2,5.6392923936987645E-2,5.6532004100665258E-2,5.6671427273546481E-2,5.6811194301584537E-2,5.6951306032819005E-2,5.7091763317380959E-2,5.7232567007498132E-2,5.7373717957500077E-2,5.7515217023823333E-2,5.765706506501668E-2,5.7799262941746268E-2,5.7941811516800938E-2,5.8084711655097342E-2,5.8227964223685279E-2,5.8371570091752936E-2,5.8515530130632133E-2,5.865984521380363E-2,5.8804516216902442E-2,5.8949544017723128E-2,5.9094929496225121E-2,5.9240673534538081E-2,5.9386777016967228E-2,5.9533240829998717E-2,5.9680065862305023E-2,5.9827253004750315E-2,5.9974803150395904E-2,6.0122717194505584E-2,6.0270996034551161E-2,6.0419640570217807E-2,6.0568651703409589E-2,6.0718030338254902E-2,6.0867777381111959E-2,6.1017893740574307E-2,6.1168380327476325E-2,6.1319238054898757E-2,6.1470467838174253E-2,6.1622070594892907E-2,6.1774047244907856E-2,6.1926398710340835E-2,6.2079125915587778E-2,6.2232229787324428E-2,6.2385711254511957E-2,6.2539571248402634E-2,6.2693810702545399E-2,6.2848430552791615E-2,6.3003431737300691E-2,6.3158815196545787E-2,6.331458187331955E-2,6.3470732712739758E-2,6.3627268662255168E-2,6.3784190671651128E-2,6.3941499693055473E-2,6.4099196680944215E-2,6.4257282592147386E-2,6.4415758385854782E-2,6.4574625023621823E-2,6.4733883469375419E-2,6.4893534689419774E-2,{"$f":"$F55*OF$52","v":6.5053579652442226E-2},6.5214019329519202E-2,6.537485469412202E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*QR$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*TD$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*VP$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*YB$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*AAN$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,{"$f":"SUM(BW32:BW33)","v":208320},201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,{"$f":"SUM(EI32:EI33)","v":201600},208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,{"$f":"SUM(GU32:GU33)","v":208320},188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,{"$f":"SUM(JG32:JG33)","v":208320},201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,{"$f":"SUM(LS32:LS33)","v":201600},208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,{"$f":"SUM(OE32:OE33)","v":208320},188160,208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":3203930.9096238394},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5456.6243996246039,5652.4179710215521,5666.3583586039085,5497.0965744607483,5694.3423608303674,5524.2446567109982,5722.4645654667438,5736.5777068476336,5379.7110966526643,5764.9084958943458,5592.7028859269685,5793.3792000000058,5620.323131613346,5821.9905101522045,5836.3491093620314,5662.0094716945778,5865.1726316552849,5689.9719964123342,5894.1385024307519,5908.6750380530675,5350.0299319814812,5937.8557507711812,5760.4839725047814,5967.1805760000107,5788.932825561752,5996.6502254567758,6011.4395826428981,5831.8697558454205,6041.1278106049494,5860.6711563047111,6070.9626575036809,6085.9352891946664,5510.5308299409326,6115.9914232943238,5933.2984916799314,6146.1959932800173,{"$f":"BX55*BX57+BX56*BX58","v":5962.6008103286104},6176.5497322204865,6191.7827701221913,6006.825848520788,6222.361644923104,6036.4912909938575,6253.0915372287973,6268.5133478705129,5675.8467548391654,6299.4711659931581,6111.2974464303352,6330.581873078424,6141.4788346384757,6361.8462241871075,6377.5362532258641,6187.0306239764195,6409.0324942708048,6217.5860297236813,6440.6842833456694,6456.5687483066376,6054.9122345373607,6488.4553009729616,6294.6363698232535,6520.4993292707859,6325.7231996776381,6552.7016109127298,6568.8623408226485,6372.6415426957201,6601.303469098938,6404.1136106153999,6633.9048118460469,6650.2658107558436,6021.5058222088865,6683.1089600021587,6483.4754609179599,6716.1143091489175,6515.4948956679755,6749.2826592401188,6765.9282110473368,6563.820788976599,6799.3425731719126,6596.237018933869,6832.9219562014378,6849.7737850785261,6202.1509968751598,6883.6022288022314,6677.9797247455062,6917.5977384233929,6710.9597425380216,6951.7611390173315,6968.9060573787629,6760.735412645904,7003.3228503670771,6794.1241295018926,7037.909614887486,7055.2669986308892,6388.2155267814196,7090.1102956663053,6878.3191164878763,7125.1256705760989,6912.2885348141672,7160.3139731878555,7177.9732391001317,6963.5574750252872,{"$f":"EJ55*EJ57+EJ56*EJ58","v":7213.4225358780959},6997.9478533869542,7249.0469033341169,7266.925008589822,6814.8570637486146,7302.8136045363008,7084.668689982519,7338.8794406933903,7119.6571908586002,7375.123392383497,7393.3124362731432,7172.4641992760517,7429.8252119544459,7207.8862889885695,7466.5183104341477,7484.9327588475235,6777.2578523624215,7521.8980126723973,7297.2087506820035,7559.0458239142008,7333.2469065843661,7596.3770941550119,7615.1118093613459,7387.6381252543415,7652.7199683130866,7424.1228776582348,7690.5138597471805,7709.480741612957,6980.575587933301,7747.5549530525777,7516.1250132024688,7785.8171986316329,7553.2443137819027,7824.2684069796687,7843.5651636421944,7609.2672690119789,7882.3015673624877,7646.8465639879887,7921.2292755396038,7940.7651638613543,7189.9928555713077,7979.9816016441619,7741.6087635985523,8019.3917145905907,7779.8416431953683,8058.9964591890657,8078.8721185514669,7837.5452870823456,8118.7706143833693,7876.2519609076362,8158.8661538057995,8178.9881187772025,7670.1816641398273,8219.3810496934948,7973.8570265065146,8259.9734660283157,8013.2368924912362,8300.7663529647471,8321.2382821080191,8072.6716456948243,8362.3337328148791,8112.5395197348744,8403.6321384199819,8424.3577623405272,{"$f":"GV55*GV57+GV56*GV58","v":7627.8634204756154},8465.9624811843096,8213.0727373017216,8507.7726700091753,8253.633999265985,8549.7893435537007,8570.87543057127,8314.8517950656787,8613.2037447993353,8355.91570532693,8655.7411025725924,8677.0884952107535,7856.6993230898934,8719.9413556198506,8459.4649194207832,8763.0058501094609,8501.2430192439751,8806.2830238603219,8828.0016934884188,8564.2973489176602,8871.5998571433265,8606.5931764867473,8915.4133356497805,8937.4011500670858,8092.4003027825984,8981.539596288454,8713.2488670034145,9025.8960256127539,8756.2803098213026,9070.4715145761402,9092.8417442930804,8821.2262693851972,9137.7478528576339,8864.7909717813582,9182.8757357192808,9205.5231845691051,8632.8570372898721,9250.9857841771154,8974.6463330135248,9296.6729063811435,9018.9687191159501,9342.5856600134339,9365.6269966218824,9085.8630574667623,9411.8802884433735,9130.7347009348105,9458.3620077908708,9481.6888801061905,8585.2274812220767,9528.5153577024412,9243.885723003943,9575.5730935725896,9289.5377806894376,9622.8632298138473,9646.5958065205486,9358.4389491907768,9694.2366970966868,9404.6567419628645,9742.1128680246075,9766.1395465093865,8842.7843056587481,9814.3708184335264,9521.2022946940724,9862.8402863797801,{"$f":"JH55*JH57+JH56*JH58","v":9568.2239141101327},9911.5491267082743,9935.9936807161776,9639.192117666511,9985.0637980095999,9686.7964442217617,10034.376254065359,10059.12373290468,9108.0678348285219,10108.801942986542,9806.8383635349055,10158.725494971184,9855.270631533449,10208.895600509535,10234.073491137675,9928.3678811965183,10284.615711949897,9977.4003375484244,10335.407541687329,10360.897444891832,9716.3566509402935,10412.066001276149,10101.043514440962,10463.487259820331,10150.928750479463,10515.16246852483,10541.095695871816,10226.218917632423,10593.154183308405,10276.722347674888,10645.469767937961,10671.724368238598,9662.7491659695988,10724.427981314444,10404.0748198742,10777.391877614949,10455.456612993854,10830.617342580585,10857.328566747978,10533.005485161404,10910.948808807665,10585.024018105143,10964.833860976107,10991.876099285766,9952.6316409486953,11046.160820753888,10716.197064470436,11100.713633943409,10769.120311383682,11155.535862858014,11183.04842375043,10848.995649716258,11238.277273071906,10902.574738648309,11293.778876805402,11321.632382264352,10251.210590177167,11377.545645376516,11037.682976404561,11433.735042961725,11092.193920725203,11490.201938743765,11518.539876462954,11174.465519207757,{"$f":"LT55*LT57+LT56*LT58","v":11575.425591264075},11229.651980807768,11632.592243109577,11661.281353732293,10935.845011735437,11718.872014737824,11368.813465696709,11776.747094250586,11424.95973834697,11834.907996906091,11864.096072756854,11509.699484784001,11922.688359002012,11566.541540232016,11981.570010402877,12011.119794344275,10875.509315118978,12070.438175179972,11709.877869667624,12130.049507078118,11767.708530497392,12189.955236813286,12220.018954939573,11854.990469327533,12280.369009772083,11913.537786438985,12341.017110714973,12371.453388174614,11201.774594572558,12432.551320435383,12061.174205757663,12493.950992290474,12120.739786412325,12555.653893917697,12586.619523587773,12210.640183407373,12648.780080065262,12270.94392003217,12711.247624036439,12742.596989819867,11537.82783240975,12805.52786004846,12423.00943193041,12868.769522059205,12484.361980004713,12932.323510735247,12964.218109295425,12576.95938890961,13028.243482467236,12639.072237633152,13092.585052757549,13124.87489951448,12308.389905502843,13189.693695849928,12795.699714888335,13254.832607720997,12858.892839404867,13320.293216057316,13353.144652574299,12954.268170576914,13419.090786941268,13018.244404762159,13485.362604340287,13518.621146499927,{"$f":"OF55*OF57+OF56*OF58","v":12240.481547403529},13585.384506725441,13179.570706335,13652.477585952638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":16}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":16},{"$f":"F64/(months/Months_Period)","v":1.3333333333333333},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(BW14+BW15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(EI14+EI15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(GU14+GU15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(JG14+JG15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(LS14+LS15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(OE14+OE15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":384000.00000000128},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(BX64:BX65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(EJ64:EJ65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(GV64:GV65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(JH64:JH65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(LT64:LT65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(OF64:OF65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":618816.31995431974},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1069.2973544237905,1071.9345301666101,1074.5782098962484,1077.2284096532917,1079.8851455178863,1082.5484336098368,1085.2182900887035,1087.8947311539005,1090.5777730447937,1093.2674320408005,1095.9637244614869,1098.6666666666674,1101.3762750565052,1104.0925660716096,1106.8155561931371,1109.5452619428918,1112.2816998834242,1115.0248866181332,1117.7748387913657,1120.5315730885186,1123.2951062361385,1126.0654550020254,1128.8426361953323,1131.6266666666686,1134.4175633082014,1137.2153430537587,1140.0200228789322,1142.8316198011796,1145.6501508799281,1148.4756332166785,1151.308083955108,1154.1475202811755,1156.9939594232242,1159.8474186520875,1162.7079152811937,1165.5754666666699,{"$f":"BX66*BX51","v":1168.4500902074485},1171.3318033453727,1174.2206235653014,1177.1165683952161,1180.019655406327,1182.9299022131797,1185.8473264737625,1188.7719458896117,1191.7037782059219,1194.6428412116511,1197.5891527396304,1200.5427306666711,1203.5035929136734,1206.4717574457352,1209.4472422722617,1212.430065447074,1215.4202450685184,1218.4177992795769,1221.4227462679769,1224.4351042663018,1227.4548915521013,1230.4821264480024,1233.5168273218212,1236.5590125866729,1239.6087007010851,1242.6659101691089,1245.7306595404311,1248.8029674104878,1251.8828524205755,1254.9703332579656,1258.0654286560177,1261.1681573942922,1264.2785382986658,1267.3965902414441,1270.5223321414774,1273.6557829642747,1276.7969617221192,1279.9458874741838,1283.1025793266458,1286.2670564328039,1289.4393379931942,1292.6194432557061,1295.8073915156997,1299.0032021161226,1302.2068944476273,1305.4184879486888,1308.6380021057232,1311.8654564532044,1315.1008705737843,1318.3442640984108,1321.5956567064466,1324.8550681257893,1328.1225181329914,1331.3980265533787,1334.6816132611718,1337.9732981796076,1341.2731012810573,1344.5810425871507,1347.8971421688959,1351.2214201468014,1354.5538966909987,1357.8945920213639,1361.2435264076407,1364.6007201695641,{"$f":"EJ66*EJ51","v":1367.9661936769821},1371.339967349981,1374.7220616590082,1378.1124971249969,1381.5112943194902,1384.9184738647666,1388.3340564339642,1391.7580627512068,1395.19051359173,1398.6314297820061,1402.0808321998716,1405.5387417746524,1409.0051794872929,1412.4801663704818,1415.9637235087798,1419.4558720387481,1422.9566331490764,1426.4660280807109,1429.9840781269845,1433.5108046337446,1437.0462289994837,1440.590372675468,1444.1432571658693,1447.7049040278935,1451.2753348719132,1454.8545713615977,1458.4426352140447,1462.0395481999121,1465.6453321435499,1469.2600089231337,1472.8836004707953,1476.5161287727583,1480.1576158694693,1483.8080838557335,1487.4675548808466,1491.1360511487317,1494.8135949180721,1498.5002085024471,1502.1959142704677,1505.9007346459109,1509.614692107858,1513.3378091908291,1517.0701084849209,1520.8116126359425,1524.5623443455549,1528.3223263714069,1532.0915815272733,1535.8701326831952,1539.6580027656157,1543.4552147575221,1547.261791698583,1551.0777566852896,1554.9031328710953,1558.7379434665554,1562.5822117394698,1566.4359610150223,1570.2992146759232,1574.1719961625506,1578.0543289730933,1581.9462366636926,1585.847742848586,1589.7588712002496,1593.6796454495422,1597.6100893858502,{"$f":"GV66*GV51","v":1601.5502268572297},1605.5000817705541,1609.4596780916559,1613.429039845475,1617.4081911162029,1621.3971560474292,1625.3959588422881,1629.4046237636053,1633.4231751340453,1637.451637336259,1641.4900348130304,1645.5383920674276,1649.5967336629487,1653.6650842236727,1657.7434684344078,1661.8319110408413,1665.930436849691,1670.0390707288541,1674.1578376075588,1678.2867624765156,1682.4258703880687,1686.5751864563485,1690.7347358574232,1694.9045438294525,1699.0846356728391,1703.2750367503847,1707.4757724874416,1711.6868683720681,1715.9083499551834,1720.1402428507213,1724.3825727357871,1728.6353653508124,1732.8986464997122,1737.1724420500404,1741.4567779331476,1745.7516801443373,1750.0571747430256,1754.3732878528976,1758.7000456620663,1763.0374744232317,1767.3856004538404,1771.7444501362445,1776.1140499178625,1780.4944263113389,1784.8856058947056,1789.2876153115437,1793.7004812711441,1798.1242305486696,1802.5588899853185,1807.0044864884865,1811.4610470319303,1815.928598655931,1820.4071684674577,1824.896783640334,1829.3974714154003,1833.9092591006811,1838.4321740715491,1842.9662437708923,1847.5114957092803,1852.0679574651317,1856.6356566848804,1861.2146210831436,1865.8048784428906,1870.406456615611,{"$f":"JH66*JH51","v":1875.0193835214836},1879.6436871495464,1884.2793955578647,1888.9265368737038,1893.5851392936977,1898.2552310840213,1902.936840580561,1907.6299961890879,1912.3347263854289,1917.0510597156401,1921.7790247961793,1926.5186503140815,1931.2699650271304,1936.0329977640349,1940.8077774246028,1945.594332979917,1950.3926934725107,1955.202888016544,1960.0249457979799,1964.8588960747625,1969.7047681769936,1974.5625915071112,1979.4323955400669,1984.314209823506,1989.2080639779465,1994.1139876969578,1999.0320107473428,2003.9621629693165,2008.904474276688,2013.8589746570422,2018.8256941719214,2023.8046629570076,2028.7959112223057,2033.7994692523264,2038.8153674062708,2043.843636118213,2048.8843058972866,2053.9374073278682,2059.002971069765,2064.0810278583976,2069.1716085049902,2074.2747438967554,2079.3904649970809,2084.5188028457196,2089.6597885589767,2094.813453329898,2099.9798284284607,2105.1589452017615,2110.3508350742072,2115.5555295477066,2120.7730602018601,2126.003458694152,2131.2467567601425,2136.5029862136603,2141.7721789469952,2147.0543669310932,2152.3495822157483,2157.6578569297976,2162.979223281317,2168.3137135578168,2173.6613601264357,2179.02219543414,2184.3962520079181,2189.7835624549784,{"$f":"LT66*LT51","v":2195.1841594629486},2200.5980758000719,2206.0253443154074,2211.4659979390285,2216.9200696822227,2222.3875926376936,2227.8685999797585,2233.3631249645532,2238.8712009302312,2244.3928612971667,2249.9281395681578,2255.47706932863,2261.0396842468394,2266.6160180740767,2272.2061046448721,2277.8099778772016,2283.4276717726921,2289.059220416827,2294.704657979154,2300.364018713492,2306.0373369581403,2311.7246471360841,2317.4259837552049,2323.1413814084913,2328.8708747742467,2334.6144986163008,2340.3722877842201,2346.1442772135197,2351.930501925875,2357.730997029334,2363.5457977185306,2369.3749392748996,2375.2184570668869,2381.076386550169,2386.9487632678638,2392.8356228507487,2398.7370010174773,2404.6529335747932,2410.5834564177499,2416.5286055299289,2422.4884169836546,2428.4629269402171,2434.4521716500899,2440.4561874531496,2446.4750107788968,2452.5086781466775,2458.5572261659031,2464.6206915362745,2470.6991110480049,2476.7925215820401,2482.9009601102857,2489.0244636958291,2495.1630694931669,2501.3168147484262,2507.4857367995951,2513.6698730767471,2519.8692611022666,2526.0839384910801,2532.3139429508824,2538.5593122823657,2544.820084379448,2551.0962972295038,2557.3879889135969,2563.6951976067066,{"$f":"OF66*OF51","v":2570.0179615779643},2576.3563191908815,2582.7103089035854,2589.0799692690516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2585114.5896695228},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,4980.6205266133475,{"$f":"BX59-BX68","v":4794.1507201211616},5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,5598.9567548557234,{"$f":"EJ59-EJ68","v":5845.4563422011142},5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,6826.747672954677,{"$f":"GV59-GV68","v":6026.3131936183854},6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH59-JH68","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,8984.6819567527782,{"$f":"LT59-LT68","v":9380.2414318011251},9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,10954.92594889322,{"$f":"OF59-OF68","v":9670.4635858255642},11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70-BW46","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70-EI46","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70-GU46","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70-JG46","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70-LS46","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70-OE46","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":7.6618877418455078E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":9.5917831694535494E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BW82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EI82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GU82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JG82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LS82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OE82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QQ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TC82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VO82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YA82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAM82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":7.6618877418455078E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":9.5917831694535494E-2},{"$f":"SUM(K80:XFD80)","v":46148.505601912868},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,289.44909246971918,581.11591139292034,875.01744874073222,1171.170826674859,1469.5932985450852,1770.3022498944251,2073.3151994719719,2378.6498002535072,2686.3238404699318,2996.3552446435747,3308.7620746324428,3623.5625306824713,3940.7749524878373,4260.4178202593948,4582.5097558012994,4907.0695235958801,5234.1160318968214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":726148.5056019125},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BX79+BX80+BX81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EJ79+EJ80+EJ81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GV79+GV80+GV81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JH79+JH80+JH81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LT79+LT80+LT81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OF79+OF80+OF81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QR79+QR80+QR81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TD79+TD80+TD81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VP79+VP80+VP81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YB79+YB80+YB81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAN79+AAN80+AAN81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BX82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EJ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GV82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JH82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LT82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OF82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QR82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TD82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VP82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YB82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAN82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.7777777777777779E-3},null,{"$f":"SUM(K85:XFD85)","v":726148.50560190913},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*BW84*BW7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*EI84*EI7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*GU84*GU7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*JG84*JG7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*LS84*LS7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*OE84*OE7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":46148.505601909128},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2370.2478629732786,2563.4042586274072,2574.7009664801253,2402.7889825799211,2597.3780330849459,2424.6170408736261,2620.167093150505,2631.6037934661981,2272.0541413803358,2654.5618816260103,2479.6599792379466,2677.6333511058037,2501.8676743293054,2700.8187618530601,2712.4543709413592,2535.3850275241512,2735.8117495443257,2557.8679275666655,2759.2844814118507,2771.0642827370139,2209.6556435178081,2794.7111135416208,2614.5621540819138,2818.4747271058068,2637.4360800260156,2842.3557001754816,2854.3403775364313,2671.9589538167056,2878.3984774974861,2695.1163408604971,2902.5753913210374,2914.7085866859561,2336.4576882901729,2939.0648224147008,2753.5113941712025,2963.5413443858124,{"$f":"BX70-BX85","v":2777.0715378936266},2988.138746647579,3000.4829643293551,2812.6300978980371,3025.2628072892421,2836.4822065531425,3050.1650285275,3062.6622197533661,2467.0637944057089,3087.749142553972,2896.6291114631695,3112.9599601842183,2920.8960594972668,3138.295284513837,3151.0098287260671,2957.521376301811,3176.5330669747509,2982.0890482165696,3202.1823548501579,3215.0544618128006,2810.3781607577239,3240.8939922974241,3044.040360273897,3266.8611344565779,3069.0353167490175,3292.9565185160864,3306.0524990546819,3106.7593930576968,3332.3414344508274,3132.0640951298992,3358.7602009624943,3372.0184711340162,2740.1481016826856,3398.6331875331798,3195.8739465489471,3425.3793439571073,3221.6187517183207,3452.2575895383998,3465.7464494931555,3260.4745503162603,3492.8240529511831,3286.5383934506281,3520.0353824582035,3533.6914007348687,2882.8649201999979,3561.1045586260079,3352.2625404122482,3588.6530997426535,3378.7796897367025,3616.3376926913861,3630.231218444781,3418.8011622925796,3658.121150006551,3445.6469207209793,3686.1488193987789,3700.2145182237464,3029.8632432728273,3728.4500708516198,3513.3427920914455,3756.8250682017624,3540.6554558956332,3785.3401989389567,3799.6505304649563,3581.8775726281883,{"$f":"EJ70-EJ85","v":3828.3771599735792},3609.5287038094384,3857.2456594475734,3871.7333292372896,3416.2665872015896,3900.8159484439993,3679.2554513210198,3930.0421957146482,3707.3874950393347,3959.4127803739557,3974.1524218457362,3749.8462752738642,4003.7408502396174,3778.3269403905524,4033.4754046978323,4048.3977045812408,3337.2220369858096,4078.3528023641511,3850.1454903274844,4108.4558370529212,3879.1214953573472,4138.7075392520092,4153.8893699679411,3922.854038998913,4184.3654512136382,3952.189124069102,4214.992042305601,4230.3620111855098,3497.8510735622158,4261.215761901909,4026.1622305041383,4292.22188763134,4056.007515684898,4323.3811408964002,4339.018426533813,4101.0520356357119,4370.4087902168803,4131.2671732580066,4401.9541790416006,4417.7852469879081,3663.2989812359147,4449.5646102257979,4207.4594728860966,4481.5009197271129,4238.2001166222781,4513.5949505901235,4529.7013547966581,4284.5959721716154,4562.0334293902188,4315.7175639225788,4594.5251798796817,4610.8311798643781,4098.1993490411969,4643.5639239994043,4394.1956325395095,4676.4583227857584,4425.8584955877777,4709.5151745746616,4726.104770907391,4473.6462268035966,4759.4068077387583,4505.7014663070895,4792.8733107429043,4809.6684907271419,{"$f":"GV70-GV85","v":4009.2340113908504},4843.3832171862205,4586.5338769825303,4877.2644479361652,4619.146625922247,4911.3130052787365,4928.4002895014473,4668.3679890745389,4962.7013874377553,4701.3848857631365,4997.1718855320269,5014.4709209157909,4190.0234071994091,5049.1970891686433,4784.6422687588401,5084.0947568410847,4818.2334001667496,5119.1647709039325,5136.7646736533252,4868.9314042136093,5172.0948045277228,4902.9388078028642,5207.599417564822,5225.4174240100983,4376.2364848822244,5261.185377310534,4988.6939122884378,5297.1299750131511,5023.2927776385841,5333.2520894978843,5351.3799893297582,5075.5117218068499,5387.7700241303864,5110.5393475037827,5424.3397755585984,5442.6923221972329,4865.7206803193112,5479.5333140966832,5198.8671051239235,5516.5562497303763,5234.5039364345748,5553.7620276496546,5572.4337644764846,5288.2894489278879,5609.9155003211326,5324.3679033957314,5647.5823442921919,5666.485467329986,4765.5894090092233,5704.4316889864194,5415.3454937444776,5742.5653126891239,5452.0514299944443,5780.8872639459787,5800.1191528776135,5507.4505078625607,5838.7253407976023,5544.6113159644374,5877.5221900877923,5896.9924068167202,4969.0694667463322,5936.077015122848,5638.3182340236472,5975.3546475366338,{"$f":"JH70-JH85","v":5676.1253483611144},6014.8262573311931,6034.635102930778,5733.1863985652726,6074.3994764883673,5771.4620309102056,6114.360231257263,6134.4145544880566,5178.6539262155584,6174.6717010433667,5867.9801565111911,6215.1276624295679,5906.9214842787833,6255.7834205179643,6276.1865314855368,5965.6943659890658,6317.1438362498502,6005.1182673043459,6358.3034136618153,6378.9593665895354,5729.5727005357649,6420.4242275415036,6104.5319366733602,6462.0938677692902,6144.6415042739809,6503.9692986003374,6524.9845028969376,6205.1775724355721,6567.1705268041824,6245.7841907903112,6609.5648915385045,6630.8405230540557,5616.8740725197586,6673.5493298345827,6348.1802702403947,6716.4690592692023,6389.4931248690318,6759.6007530251809,6781.2464134506772,6451.8452750754714,6824.6980180751398,6493.6700919808536,6868.3642137514908,6890.2781142125114,5845.892670162184,6934.2681851964553,6599.1380538144404,6978.4755065141126,6641.69029408194,7022.9011510827731,7045.1961813210346,6705.9130087945705,7089.9513340842277,6748.9925702071141,7134.9275156308722,7157.498833105723,6081.7818257338831,7202.8086062191833,6857.6245708957103,7248.3421471763741,6901.4533783712322,7294.1005610820903,7317.0644422275,6967.6027745252431,{"$f":"LT70-LT85","v":7363.1622495735901},7011.9747227801618,7409.4877165666348,7432.7361735657287,6701.8457598256791,7479.4052398725962,7123.8656834894155,7526.3047870584978,7169.0093551892041,7573.4359533813895,7597.0887509611621,7237.1432332278364,7644.5694925276366,7282.8463399304037,7692.2847235304689,7716.2306342395386,6575.0024611187509,7764.2997725356108,7398.0940294609354,7812.6063061370915,7444.5920113117172,7861.1514074496663,7885.5137889568323,7514.7699056915062,7934.418952770302,7561.844105595148,7983.5656407032184,8008.2299287335591,6832.7649104191478,8057.7411411785142,7680.5492258115974,8107.4968707880398,7728.442147117903,8157.4983251399935,8182.5915780923751,7800.7253783290889,8232.9638968202489,7849.2118042298425,8283.584985391155,8308.9892020624029,7098.2602331985599,8359.9857508807072,7971.4780780527853,8411.2341523785199,8020.8077869982808,8462.7356503610335,8488.5817009019866,8095.2595151458008,8540.4651891916965,8145.2005338235776,8592.6049104197282,8618.771253591116,7796.1476537821418,8671.2976988739665,8271.1347958612041,8724.0835524167142,8321.944396075065,8777.1300953387017,8803.7515273958816,8398.629676067012,8857.1915203342851,8450.0689253051205,8910.8954331991554,8937.8467666656852,{"$f":"OF70-OF85","v":7653.3844035980292},8991.949005307024,8579.7812152038787,9046.3184344560505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BY82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EK82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GW82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JI82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LU82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OG82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QS82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TE82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VQ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YC82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAO82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2017.0791822275348,4034.1583644550697,6051.2375466826043,8068.3167289101393,10085.395911137673,12102.475093365209,14119.554275592744,16136.633457820279,18153.712640047812,20170.791822275347,22187.871004502882,24204.950186730417,26222.029368957952,28239.108551185487,30256.187733413022,32273.266915640557,34290.346097868089,36307.425280095624,38324.504462323159,40341.583644550694,42358.662826778229,44375.742009005764,46392.821191233299,48409.900373460834,50426.979555688369,52444.058737915904,54461.137920143439,56478.217102370974,58495.296284598509,60512.375466826044,62529.454649053579,64546.533831281115,66563.613013508642,68580.692195736177,70597.771377963712,72614.850560191247,{"$f":"BW89+BX85","v":74631.929742418783},76649.008924646318,78666.088106873853,80683.167289101388,82700.246471328923,84717.325653556458,86734.404835783993,88751.484018011528,90768.563200239063,92785.642382466598,94802.721564694133,96819.800746921668,98836.879929149203,100853.95911137674,102871.03829360427,104888.11747583181,106905.19665805934,108922.27584028688,110939.35502251441,112956.43420474195,114973.51338696948,116990.59256919702,119007.67175142455,121024.75093365209,123041.83011587962,125058.90929810716,127075.98848033469,129093.06766256223,131110.14684478976,133127.22602701728,135144.30520924481,137161.38439147233,139178.46357369985,141195.54275592737,143212.62193815489,145229.70112038241,147246.78030260993,149263.85948483745,151280.93866706497,153298.01784929249,155315.09703152001,157332.17621374753,159349.25539597505,161366.33457820257,163383.41376043009,165400.49294265761,167417.57212488513,169434.65130711265,171451.73048934017,173468.80967156769,175485.88885379522,177502.96803602274,179520.04721825026,181537.12640047778,183554.2055827053,185571.28476493282,187588.36394716034,189605.44312938786,191622.52231161538,193639.6014938429,195656.68067607042,197673.75985829794,199690.83904052546,201707.91822275298,{"$f":"EI89+EJ85","v":203724.9974049805},205742.07658720802,207759.15576943554,209776.23495166306,211793.31413389058,213810.3933161181,215827.47249834563,217844.55168057315,219861.63086280067,221878.71004502819,223895.78922725571,225912.86840948323,227929.94759171075,229947.02677393827,231964.10595616579,233981.18513839331,235998.26432062083,238015.34350284835,240032.42268507587,242049.50186730339,244066.58104953091,246083.66023175843,248100.73941398595,250117.81859621347,252134.89777844099,254151.97696066851,256169.05614289604,258186.13532512356,260203.21450735108,262220.2936895786,264237.37287180615,266254.4520540337,268271.53123626125,270288.6104184888,272305.68960071635,274322.76878294389,276339.84796517144,278356.92714739899,280374.00632962654,282391.08551185409,284408.16469408164,286425.24387630919,288442.32305853674,290459.40224076429,292476.48142299184,294493.56060521939,296510.63978744694,298527.71896967449,300544.79815190204,302561.87733412959,304578.95651635714,306596.03569858469,308613.11488081224,310630.19406303979,312647.27324526734,314664.35242749489,316681.43160972244,318698.51079194999,320715.58997417754,322732.66915640509,324749.74833863263,326766.82752086018,328783.90670308773,330800.98588531528,{"$f":"GU89+GV85","v":332818.06506754283},334835.14424977038,336852.22343199793,338869.30261422548,340886.38179645303,342903.46097868058,344920.54016090813,346937.61934313568,348954.69852536323,350971.77770759078,352988.85688981833,355005.93607204588,357023.01525427343,359040.09443650098,361057.17361872853,363074.25280095608,365091.33198318363,367108.41116541118,369125.49034763873,371142.56952986628,373159.64871209383,375176.72789432138,377193.80707654892,379210.88625877647,381227.96544100402,383245.04462323157,385262.12380545912,387279.20298768667,389296.28216991422,391313.36135214177,393330.44053436932,395347.51971659687,397364.59889882442,399381.67808105197,401398.75726327952,403415.83644550707,405432.91562773462,407449.99480996217,409467.07399218972,411484.15317441727,413501.23235664482,415518.31153887237,417535.39072109992,419552.46990332747,421569.54908555502,423586.62826778257,425603.70745001012,427620.78663223766,429637.86581446521,431654.94499669276,433672.02417892031,435689.10336114786,437706.18254337541,439723.26172560296,441740.34090783051,443757.42009005806,445774.49927228561,447791.57845451316,449808.65763674071,451825.73681896826,453842.81600119581,455859.89518342336,457876.97436565091,459894.05354787846,{"$f":"JG89+JH85","v":461911.13273010601},463928.21191233356,465945.29109456111,467962.37027678866,469979.44945901621,471996.52864124376,474013.60782347131,476030.68700569886,478047.76618792641,480064.84537015395,482081.9245523815,484099.00373460905,486116.0829168366,488133.16209906415,490150.2412812917,492167.32046351925,494184.3996457468,496201.47882797435,498218.5580102019,500235.63719242945,502252.716374657,504269.79555688455,506286.8747391121,508303.95392133965,510321.0331035672,512338.11228579475,514355.1914680223,516372.27065024985,518389.3498324774,520406.42901470495,522423.5081969325,524440.58737915999,526457.66656138748,528474.74574361497,530491.82492584246,532508.90410806995,534525.98329029744,536543.06247252494,538560.14165475243,540577.22083697992,542594.30001920741,544611.3792014349,546628.45838366239,548645.53756588988,550662.61674811738,552679.69593034487,554696.77511257236,556713.85429479985,558730.93347702734,560748.01265925483,562765.09184148232,564782.17102370982,566799.25020593731,568816.3293881648,570833.40857039229,572850.48775261978,574867.56693484727,576884.64611707476,578901.72529930226,580918.80448152975,582935.88366375724,584952.96284598473,586970.04202821222,588987.12121043971,{"$f":"LS89+LT85","v":591004.2003926672},593021.2795748947,595038.35875712219,597055.43793934968,599072.51712157717,601089.59630380466,603106.67548603215,605123.75466825964,607140.83385048714,609157.91303271463,611174.99221494212,613192.07139716961,615209.1505793971,617226.22976162459,619243.30894385208,621260.38812607958,623277.46730830707,625294.54649053456,627311.62567276205,629328.70485498954,631345.78403721703,633362.86321944452,635379.94240167201,637397.02158389951,639414.100766127,641431.17994835449,643448.25913058198,645465.33831280947,647482.41749503696,649499.49667726445,651516.57585949195,653533.65504171944,655550.73422394693,657567.81340617442,659584.89258840191,661601.9717706294,663619.05095285689,665636.13013508439,667653.20931731188,669670.28849953937,671687.36768176686,673704.44686399435,675721.52604622184,677738.60522844933,679755.68441067683,681772.76359290432,683789.84277513181,685806.9219573593,687824.00113958679,689841.08032181428,691858.15950404177,693875.23868626927,695892.31786849676,697909.39705072425,699926.47623295174,701943.55541517923,703960.63459740672,705977.71377963421,707994.79296186171,710011.8721440892,712028.95132631669,714046.03050854418,716063.10969077167,718080.18887299916,{"$f":"OE89+OF85","v":720097.26805522665},722114.34723745415,724131.42641968164,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"QQ89+QR85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"TC89+TD85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"VO89+VP85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"YA89+YB85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"AAM89+AAN85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,724131.42641968501,722114.3472374574,720097.26805522991,718080.18887300242,716063.10969077481,714046.03050854732,712028.95132631972,710011.87214409222,707994.79296186473,705977.71377963712,703960.63459740963,701943.55541518214,699926.47623295453,697909.39705072704,695892.31786849943,693875.23868627194,691858.15950404445,689841.08032181684,687824.00113958935,685806.92195736186,683789.84277513425,681772.76359290676,679755.68441067915,677738.60522845166,675721.52604622417,673704.44686399656,671687.36768176907,669670.28849954158,667653.20931731397,665636.13013508648,663619.05095285887,661601.97177063138,659584.89258840389,657567.81340617628,655550.73422394879,653533.6550417213,{"$f":"BX88-BX89","v":651516.57585949369},649499.4966772662,647482.41749503859,645465.3383128111,643448.25913058361,641431.179948356,639414.10076612851,637397.02158390102,635379.94240167341,633362.86321944592,631345.78403721843,629328.70485499082,627311.62567276333,625294.54649053572,623277.46730830823,621260.38812608074,619243.30894385313,617226.22976162564,615209.15057939803,613192.07139717054,611174.99221494305,609157.91303271544,607140.83385048795,605123.75466826046,603106.67548603285,601089.59630380536,599072.51712157787,597055.43793935026,595038.35875712277,593021.27957489528,591004.20039266767,588987.12121044018,586970.04202821269,584952.96284598508,582935.88366375759,580918.8044815301,578901.7252993026,576884.64611707511,574867.56693484751,572850.48775262001,570833.40857039252,568816.32938816492,566799.25020593742,564782.17102370993,562765.09184148244,560748.01265925495,558730.93347702734,556713.85429479985,554696.77511257236,552679.69593034475,550662.61674811726,548645.53756588977,546628.45838366228,544611.37920143479,542594.30001920718,540577.22083697969,538560.14165475219,536543.06247252459,534525.9832902971,532508.9041080696,530491.82492584211,528474.74574361462,526457.66656138701,524440.58737915952,{"$f":"EJ88-EJ89","v":522423.50819693203},520406.42901470448,518389.34983247693,516372.27065024944,514355.19146802195,512338.1122857944,510321.03310356685,508303.95392133936,506286.87473911187,504269.79555688432,502252.71637465677,500235.63719242928,498218.55801020178,496201.47882797424,494184.39964574669,492167.32046351919,490150.2412812917,488133.16209906415,486116.0829168366,484099.00373460911,482081.92455238162,480064.84537015407,478047.76618792652,476030.68700569903,474013.60782347154,471996.52864124399,469979.44945901644,467962.37027678895,465945.29109456146,463928.21191233391,461911.13273010636,459894.05354787881,457876.97436565126,455859.89518342371,453842.81600119616,451825.73681896861,449808.65763674106,447791.57845451351,445774.49927228596,443757.42009005841,441740.34090783086,439723.26172560331,437706.18254337576,435689.10336114821,433672.02417892066,431654.94499669311,429637.86581446556,427620.78663223801,425603.70745001046,423586.62826778291,421569.54908555537,419552.46990332782,417535.39072110027,415518.31153887272,413501.23235664517,411484.15317441762,409467.07399219007,407449.99480996252,405432.91562773497,403415.83644550742,401398.75726327987,399381.67808105232,397364.59889882477,395347.51971659722,{"$f":"GV88-GV89","v":393330.44053436967},391313.36135214212,389296.28216991457,387279.20298768702,385262.12380545947,383245.04462323192,381227.96544100437,379210.88625877682,377193.80707654927,375176.72789432172,373159.64871209417,371142.56952986663,369125.49034763908,367108.41116541153,365091.33198318398,363074.25280095643,361057.17361872888,359040.09443650133,357023.01525427378,355005.93607204623,352988.85688981868,350971.77770759113,348954.69852536358,346937.61934313603,344920.54016090848,342903.46097868093,340886.38179645338,338869.30261422583,336852.22343199828,334835.14424977073,332818.06506754318,330800.98588531563,328783.90670308808,326766.82752086053,324749.74833863298,322732.66915640543,320715.58997417788,318698.51079195034,316681.43160972279,314664.35242749524,312647.27324526769,310630.19406304014,308613.11488081259,306596.03569858504,304578.95651635749,302561.87733412994,300544.79815190239,298527.71896967484,296510.63978744729,294493.56060521974,292476.48142299219,290459.40224076464,288442.32305853709,286425.24387630954,284408.16469408199,282391.08551185444,280374.00632962689,278356.92714739934,276339.84796517179,274322.76878294424,272305.68960071669,270288.61041848914,268271.5312362616,266254.45205403405,{"$f":"JH88-JH89","v":264237.3728718065},262220.29368957895,260203.2145073514,258186.13532512385,256169.0561428963,254151.97696066875,252134.8977784412,250117.81859621365,248100.7394139861,246083.66023175855,244066.581049531,242049.50186730345,240032.4226850759,238015.34350284835,235998.2643206208,233981.18513839325,231964.1059561657,229947.02677393815,227929.9475917106,225912.86840948305,223895.7892272555,221878.71004502795,219861.6308628004,217844.55168057285,215827.47249834531,213810.39331611776,211793.31413389021,209776.23495166266,207759.15576943511,205742.07658720756,203724.99740498001,201707.91822275252,199690.83904052502,197673.75985829753,195656.68067607004,193639.60149384255,191622.52231161506,189605.44312938757,187588.36394716008,185571.28476493258,183554.20558270509,181537.1264004776,179520.04721825011,177502.96803602262,175485.88885379513,173468.80967156764,171451.73048934015,169434.65130711265,167417.57212488516,165400.49294265767,163383.41376043018,161366.33457820269,159349.2553959752,157332.17621374771,155315.09703152021,153298.01784929272,151280.93866706523,149263.85948483774,147246.78030261025,145229.70112038276,143212.62193815527,141195.54275592777,139178.46357370028,137161.38439147279,{"$f":"LT88-LT89","v":135144.3052092453},133127.22602701781,131110.14684479032,129093.06766256283,127075.98848033533,125058.90929810784,123041.83011588035,121024.75093365286,119007.67175142537,116990.59256919788,114973.51338697039,112956.43420474289,110939.3550225154,108922.27584028791,106905.19665806042,104888.11747583293,102871.03829360544,100853.95911137795,98836.879929150455,96819.800746922963,94802.721564695472,92785.64238246798,90768.563200240489,88751.484018012998,86734.404835785506,84717.325653558015,82700.246471330523,80683.167289103032,78666.088106875541,76649.008924648049,74631.929742420558,72614.850560193066,70597.771377965575,68580.692195738084,66563.613013510592,64546.533831283101,62529.454649055609,60512.375466828118,58495.296284600627,56478.217102373135,54461.137920145644,52444.058737918152,50426.979555690661,48409.90037346317,46392.821191235678,44375.742009008187,42358.662826780695,40341.583644553204,38324.504462325713,36307.425280098221,34290.34609787073,32273.266915643238,30256.187733415747,28239.108551188256,26222.029368960764,24204.950186733273,22187.871004505781,20170.79182227829,18153.712640050799,16136.633457823307,14119.554275595816,12102.475093368324,10085.395911140833,8068.3167289133416,{"$f":"OF88-OF89","v":6051.2375466858502},4034.1583644583588,2017.0791822308674,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"QR88-QR89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"TD88-TD89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"VP88-VP89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"YB88-YB89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"AAN88-AAN89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2641365294948229E-3,3.5399710123086613E-3,3.5655031316438727E-3,3.3367561427765789E-3,3.6171141793529004E-3,3.3860381969972931E-3,3.6694652462172616E-3,3.6959224601250036E-3,3.2000227468298409E-3,3.7494087640401546E-3,3.5123771343466858E-3,3.8036691535132845E-3,3.5642006469444867E-3,3.8587178133180867E-3,3.8865422680993168E-3,3.6433582645228378E-3,3.9428006607125704E-3,3.6970987368281703E-3,3.9998842633793578E-3,4.0287403145948739E-3,3.2219792083918153E-3,4.0870907093316792E-3,3.834946618141957E-3,4.1463054914344863E-3,3.8915240472940011E-3,4.2064009959940866E-3,4.2367842320516083E-3,3.9779800579525289E-3,4.2982323195893983E-3,4.0367009448157923E-3,4.3606037291455003E-3,4.3921412179184207E-3,3.5315156060329754E-3,4.455931079441422E-3,4.1874181461347961E-3,{"$f":"IF(BV90,BW86/BV90)","v":4.5206895357902373E-3},4.2493167971836728E-3,4.586435491231465E-3,4.6196848183552687E-3,4.3439482245393778E-3,4.6869485125212293E-3,4.4082522041255486E-3,4.7552490803036427E-3,4.7897946199243462E-3,3.8705292162727304E-3,4.8596893551322773E-3,4.5734116723221158E-3,4.9306735530536246E-3,4.6412884665260837E-3,5.0027692076456539E-3,5.0392408608248753E-3,4.7451119788979217E-3,5.1130462004123373E-3,4.8156984583372477E-3,5.1880205351720861E-3,5.2259535782016465E-3,4.5831938993506887E-3,5.302726769876801E-3,4.997128486961662E-3,5.3807303879367498E-3,5.0717482053427515E-3,5.4599901681777136E-3,5.5000993518838446E-3,5.1859487862755691E-3,5.5812931642527496E-3,5.2636339305451672E-3,5.6638105859712264E-3,5.7055744593585318E-3,4.6523056328487246E-3,5.7901305759823166E-3,5.4634716798424065E-3,5.8760824988651674E-3,5.5457298453156717E-3,5.963460529943179E-3,6.0076940386966102E-3,5.6716968182791662E-3,6.0972699292865503E-3,5.7574387625305701E-3,6.1883514951908188E-3,6.2344673170456003E-3,5.1043837219128035E-3,6.3278703854450988E-3,5.9781978085213291E-3,6.422864539484467E-3,6.069149642443635E-3,6.5194856991145694E-3,6.5684179194133189E-3,6.2085223480067816E-3,6.6675492636577363E-3,6.3034532283765257E-3,6.7684021307152804E-3,6.8194865262918595E-3,5.6048666619390062E-3,6.9229966766492894E-3,6.5481096259097701E-3,7.0283301198502427E-3,6.6490070467949917E-3,7.1355297500920256E-3,7.1898431496825524E-3,{"$f":"IF(EH90,EI86/EH90)","v":6.8037333296399579E-3},7.2999253911782821E-3,6.9092003846978412E-3,7.4119869478756649E-3,7.4687748320610399E-3,6.6158986091557652E-3,7.5838953570404807E-3,7.181303446089608E-3,7.7011174158621593E-3,7.2936428419226058E-3,7.820492645428008E-3,7.881004289493343E-3,7.4660547430004465E-3,8.003709757086877E-3,7.5836736300641484E-3,8.1287049249125255E-3,8.1920791256933894E-3,6.78066563591187E-3,8.3206177593690717E-3,7.8874901139089522E-3,8.4515941385872317E-3,8.0130747335393077E-3,8.5850709775000273E-3,8.6527672459854547E-3,8.2059875946722659E-3,8.7901170353825164E-3,8.3377123754239252E-3,8.93013356356555E-3,9.0011638084494788E-3,7.4746417569714367E-3,9.1453135021319805E-3,8.6784164599693313E-3,9.292310973893058E-3,8.8194389216268345E-3,9.4422331389038914E-3,9.5183157640746797E-3,9.0362828077131079E-3,9.6727752185749357E-3,9.1844990155666544E-3,9.8303639256332054E-3,9.9103588343429586E-3,8.2551836102086277E-3,1.0072805669234089E-2,9.5684259603978847E-3,1.0238605481162025E-2,9.7275788720131949E-3,1.0407853628870336E-2,1.0493801605426668E-2,9.972575308392094E-3,1.0668408954856663E-2,1.0140225492348382E-2,1.0846719120168061E-2,1.0937296562016707E-2,9.7680257965958184E-3,1.1121366061879891E-2,1.0575215364794872E-2,1.1309418102900136E-2,1.0755841899242641E-2,1.1501572345385916E-2,1.1599226484495793E-2,1.1034245258249481E-2,1.1797768896912527E-2,1.1225001036442604E-2,1.2000734069153311E-2,{"$f":"IF(GT90,GU86/GT90)","v":1.2103917923377363E-2},1.0141037470691226E-2,1.2313776707966238E-2,1.1720872144856606E-2,1.2528412603250615E-2,1.1927174478483696E-2,1.2747977809930609E-2,1.2859658222969474E-2,1.224560738526664E-2,1.3086916982787158E-2,1.2464109424810937E-2,1.3319514548726515E-2,1.3437870193689222E-2,1.1289525242299722E-2,1.3678809026202322E-2,1.303332237354534E-2,1.3925542217680635E-2,1.3270655693694117E-2,1.4178266338255049E-2,1.4306938844017592E-2,1.3637584122541594E-2,1.4569037525834719E-2,1.3889783521787654E-2,1.48376586048565E-2,1.4974486505245585E-2,1.2613900139073535E-2,1.5253325809057776E-2,1.4548391836145964E-2,1.5539283051137312E-2,1.4823687890541032E-2,1.5832616555593343E-2,1.5982133540133676E-2,1.5250108856851893E-2,1.6287043430995869E-2,1.5543763679768278E-2,1.6600031945446826E-2,1.675965062341438E-2,1.5076628879988733E-2,1.7085335061316671E-2,1.6312806395627613E-2,1.7419891724276916E-2,1.6635198413969394E-2,1.7763666927274945E-2,1.7939124627870527E-2,1.7135660132169831E-2,1.8297416949762023E-2,1.7481076054280148E-2,1.8665875536115095E-2,1.8854046059602773E-2,1.5963641250658279E-2,1.9238539612189375E-2,1.8388672005646881E-2,1.9634280625743634E-2,1.8770442230254213E-2,2.0041744230345812E-2,2.0250027806146684E-2,1.9364600568997522E-2,2.0676025697533924E-2,1.9775768048361134E-2,2.1115056306737597E-2,2.1339638312169663E-2,1.8113952001840832E-2,2.1799313205048892E-2,2.0860361912008841E-2,{"$f":"IF(JF90,JG86/JF90)","v":2.2273532416953529E-2},2.1318424178722067E-2,2.2762965707539249E-2,2.3013608207130935E-2,2.2033495663841215E-2,2.3527210199878124E-2,2.2529895366014727E-2,2.4057889709838808E-2,2.4329890897842148E-2,2.070485803562799E-2,2.4887760172049224E-2,2.3845468451602191E-2,2.5464885998334474E-2,2.4403774594492163E-2,2.6062243385867885E-2,2.6368831685888473E-2,2.527855187055205E-2,2.6998512006482223E-2,2.5888135763725159E-2,2.7651166022306037E-2,2.7986490735373321E-2,2.5361869560039888E-2,2.8675948974747071E-2,2.7512923323893986E-2,2.9391639834609483E-2,2.820654203591888E-2,3.0135038988839579E-2,3.051762078398956E-2,2.9298269389716528E-2,3.1305598216677936E-2,3.0062618264206347E-2,3.2125489356266503E-2,3.2547996600892172E-2,2.7846572023597332E-2,3.3419406528109485E-2,3.2114430740787694E-2,3.4327828909604237E-2,3.2996830584121027E-2,3.5275606810105394E-2,3.5765040821233836E-2,3.439363262900906E-2,3.6776692184462383E-2,3.5377397490655493E-2,3.7834487908548389E-2,3.8381663892031563E-2,3.2934055891255934E-2,3.9514676823808284E-2,3.8042216732268673E-2,4.0702275133630061E-2,3.9199126287593866E-2,4.1948411161069996E-2,4.2594771369656788E-2,4.1044025549787325E-2,4.3936991892495621E-2,4.2353461605052337E-2,4.5349449091313221E-2,4.6083728947825038E-2,3.9672931920834639E-2,4.7612135869086053E-2,4.5942967001950726E-2,4.9225810793826118E-2,4.7520950088925193E-2,5.0931967185350216E-2,5.182220556973148E-2,{"$f":"IF(LR90,LS86/LR90)","v":5.0062363066938391E-2},5.368247252855339E-2,5.1885092101538799E-2,5.5657193030243864E-2,5.6690777582338356E-2,5.1914838505067333E-2,5.885773802995059E-2,5.6964079756268916E-2,6.1168667435865111E-2,5.9235894309911337E-2,6.363821627567201E-2,6.4937603820303905E-2,6.2946177950303467E-2,6.7677149569640466E-2,6.5647094653221424E-2,7.0621777448073339E-2,7.21782558327837E-2,6.2685865847803821E-2,7.5476051387519116E-2,7.3354522664706295E-2,7.904545663255888E-2,7.6891213924010424E-2,8.2921157512182209E-2,8.4986357657063707E-2,8.2790446832495368E-2,8.9400408799473516E-2,8.7183904932673584E-2,9.423769670623354E-2,9.6834414290527554E-2,8.4686374370208595E-2,0.10242966613811136,0.10020415571664046,0.10863308638500559,0.10643060045563985,0.11554894957613418,0.11931334193504799,0.11719203668745798,0.1275508289622527,0.12552823062800197,0.1368907586503868,0.14204542467203152,0.12568137943044771,0.15350369217658738,0.15199964056727822,0.16680027688529911,0.16568527770395997,0.18241476661824083,0.19128878338933061,0.19111225366698029,0.21170376612978611,0.21253244231326163,0.23666246901648882,0.25134687264431843,0.24156673305370446,0.28659584529537913,0.29289645531367769,0.33270054844586078,0.34381167207013386,0.39558234738052578,0.43646038316018365,0.46263978297959391,0.54888719778413086,0.59846569943855721,0.73628702926081391,{"$f":"IF(OD90,OE86/OD90)","v":0.88621674800019423},0.94857262806399567,1.4859686032705404,2.1267834428100922,4.484860343683148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9169638353937872E-2,4.2479652147703939E-2,4.2786037579726474E-2,4.0041073713318949E-2,4.3405370152234807E-2,4.0632458363967519E-2,4.4033582954607138E-2,4.4351069521500044E-2,3.8400272961958089E-2,4.4992905168481853E-2,4.2148525612160231E-2,4.5644029842159414E-2,4.2770407763333837E-2,4.6304613759817037E-2,4.6638507217191802E-2,4.3720299174274058E-2,4.7313607928550841E-2,4.4365184841938042E-2,4.799861116055229E-2,4.8344883775138486E-2,3.8663750500701782E-2,4.9045088511980153E-2,4.6019359417703486E-2,4.9755665897213835E-2,4.6698288567528015E-2,5.0476811951929039E-2,5.0841410784619304E-2,4.7735760695430347E-2,5.1578787835072776E-2,4.8440411337789507E-2,5.2327244749746003E-2,5.2705694615021045E-2,4.2378187272395701E-2,5.3471172953297064E-2,5.024901775361755E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":5.4248274429482851E-2},5.0991801566204073E-2,5.5037225894777581E-2,5.5436217820263228E-2,5.2127378694472537E-2,5.6243382150254748E-2,5.2899026449506587E-2,5.7062988963643715E-2,5.7477535439092155E-2,4.6446350595272766E-2,5.8316272261587324E-2,5.488094006786539E-2,5.9168082636643499E-2,5.5695461598313005E-2,6.0033230491747844E-2,6.0470890329898504E-2,5.6941343746775064E-2,6.1356554404948048E-2,5.7788381500046976E-2,6.2256246422065037E-2,6.2711442938419765E-2,5.4998326792208264E-2,6.3632721238521608E-2,5.9965541843539943E-2,6.4568764655241001E-2,6.0860978464113022E-2,6.5519882018132566E-2,6.6001192222606142E-2,6.2231385435306832E-2,6.6975517971032988E-2,6.3163607166542013E-2,6.796572703165471E-2,6.8466893512302382E-2,5.5827667594184699E-2,6.9481566911787807E-2,6.5561660158108881E-2,7.0512989986382002E-2,6.6548758143788064E-2,7.1561526359318145E-2,7.2092328464359326E-2,6.806036181934999E-2,7.3167239151438607E-2,6.9089265150366841E-2,7.4260217942289819E-2,7.4813607804547211E-2,6.1252604662953639E-2,7.5934444625341185E-2,7.1738373702255942E-2,7.7074374473813601E-2,7.2829795709323616E-2,7.8233828389374829E-2,7.8821015032959824E-2,7.4502268176081382E-2,8.0010591163892836E-2,7.5641438740518305E-2,8.1220825568583371E-2,8.1833838315502311E-2,6.7258399943268071E-2,8.3075960119791473E-2,7.8577315510917234E-2,8.4339961438202909E-2,7.9788084561539907E-2,8.5626357001104311E-2,8.6278117796190629E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":8.1644799955679498E-2},8.7599104694139382E-2,8.2910404616374098E-2,8.8943843374507975E-2,8.9625297984732483E-2,7.9390783309869178E-2,9.1006744284485769E-2,8.6175641353075288E-2,9.2413408990345919E-2,8.7523714103071276E-2,9.3845911745136096E-2,9.4572051473920116E-2,8.9592656916005362E-2,9.6044517085042524E-2,9.1004083560769777E-2,9.7544459098950306E-2,9.8304949508320666E-2,8.136798763094244E-2,9.9847413112428868E-2,9.4649881366907426E-2,0.10141912966304678,9.6156896802471692E-2,0.10302085173000033,0.10383320695182546,9.8471851136067184E-2,0.1054814044245902,0.1000525485050871,0.10716160276278661,0.10801396570139374,8.9695701083657237E-2,0.10974376202558377,0.10414099751963198,0.1115077316867167,0.10583326705952201,0.1133067976668467,0.11421978916889616,0.10843539369255729,0.11607330262289922,0.11021398818679985,0.11796436710759847,0.11892430601211551,9.9062203322503539E-2,0.12087366803080907,0.11482111152477462,0.1228632657739443,0.11673094646415834,0.12489424354644403,0.12592561926512003,0.11967090370070513,0.12802090745827996,0.12168270590818059,0.13016062944201673,0.13124755874420047,0.11721630955914983,0.13345639274255869,0.12690258437753846,0.13571301723480164,0.12907010279091169,0.13801886814463099,0.13919071781394951,0.13241094309899376,0.14157322676295031,0.13470001243731125,0.14400880882983974,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":0.14524701508052834},0.1216924496482947,0.14776532049559485,0.14065046573827927,0.15034095123900737,0.14312609374180435,0.15297573371916731,0.15431589867563369,0.14694728862319967,0.15704300379344588,0.14956931309773125,0.15983417458471819,0.16125444232427066,0.13547430290759666,0.16414570831442787,0.15639986848254409,0.16710650661216761,0.15924786832432941,0.17013919605906058,0.17168326612821111,0.16365100947049913,0.17482845031001665,0.16667740226145183,0.17805190325827799,0.17969383806294703,0.15136680166888242,0.1830399097086933,0.17458070203375156,0.18647139661364776,0.17788425468649238,0.18999139866712011,0.19178560248160412,0.18300130628222272,0.19544452117195044,0.18652516415721934,0.19920038334536191,0.20111580748097257,0.18091954655986481,0.20502402073580006,0.19575367674753136,0.20903870069132299,0.19962238096763274,0.21316400312729933,0.21526949553444633,0.20562792158603799,0.21956900339714427,0.20977291265136178,0.22399050643338114,0.22624855271523328,0.19156369500789935,0.23086247534627249,0.22066406406776257,0.23561136750892361,0.22524530676305055,0.24050093076414975,0.24300033367376023,0.23237520682797025,0.2481123083704071,0.2373092165803336,0.25338067568085115,0.25607565974603597,0.21736742402208997,0.26159175846058669,0.2503243429441061,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.26728238900344237},0.25582109014466481,0.273155588490471,0.2761632984855712,0.26440194796609456,0.2823265223985375,0.27035874439217672,0.28869467651806568,0.29195869077410574,0.24845829642753586,0.29865312206459071,0.28614562141922628,0.30557863198001367,0.29284529513390595,0.31274692063041465,0.31642598023066171,0.30334262244662458,0.32398214407778669,0.31065762916470191,0.33181399226767244,0.33583788882447985,0.30434243472047867,0.34411138769696487,0.33015507988672782,0.35269967801531377,0.33847850443102656,0.36162046786607493,0.3662114494078747,0.35157923267659835,0.37566717860013521,0.36075141917047615,0.38550587227519806,0.39057595921070609,0.33415886428316799,0.40103287833731383,0.38537316888945233,0.41193394691525087,0.3959619670094523,0.42330728172126475,0.42918048985480606,0.41272359154810873,0.44132030621354856,0.42452876988786592,0.45401385490258067,0.46057996670437873,0.39520867069507121,0.47417612188569941,0.45650660078722405,0.48842730160356074,0.47038951545112639,0.50338093393283989,0.51113725643588148,0.4925283065974479,0.52724390270994748,0.50824153926062809,0.54419338909575865,0.55300474737390048,0.47607518305001567,0.57134563042903264,0.55131560402340873,0.59070972952591339,0.57025140106710226,0.61118360622420265,0.62186646683677771,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.60074835680326066},0.64418967034264063,0.62262110521846559,0.66788631636292639,0.68028933098806021,0.62297806206080797,0.70629285635940708,0.68356895707522702,0.73402400923038136,0.71083073171893607,0.76365859530806413,0.77925124584364691,0.7553541354036416,0.81212579483568559,0.78776513583865704,0.84746132937688001,0.8661390699934044,0.75223039017364579,0.9057126166502294,0.88025427197647554,0.94854547959070656,0.92269456708812503,0.9950538901461865,1.0198362918847645,0.99348536198994442,1.0728049055936821,1.046206859192083,1.1308523604748024,1.1620129714863308,1.0162364924425031,1.2291559936573364,1.2024498685996856,1.3035970366200671,1.2771672054676781,1.3865873949136103,1.4317601032205758,1.4063044402494957,1.5306099475470325,1.5063387675360236,1.6426891038046416,1.7045450960643782,1.5081765531653726,1.8420443061190486,1.8239956868073386,2.0016033226235894,1.9882233324475196,2.1889771994188898,2.2954654006719672,2.2933470440037635,2.5404451935574333,2.5503893077591395,2.839949628197866,3.0161624717318212,2.8988007966444536,3.4391501435445493,3.5147574637641323,3.9924065813503296,4.1257400648416063,4.7469881685663093,5.2375245979222038,5.5516773957551271,6.5866463734095699,7.1815883932626861,8.835444351129766,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":10.63460097600233},11.382871536767947,17.831623239246483,25.521401313721107,53.818324124197773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":7.6618877418455078E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":9.5917831694535494E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99239637041446938,0.98485055601181282,0.97736211718679511,0.96993061767677691,0.96255562453629773,0.95523670811185479,0.94797344201687073,0.94076540310685386,0.93361217145474706,0.92651333032646244,0.91946846615660349,0.91247716852437288,0.90553903012965975,0.89865364676931325,0.89182061731359319,0.88503954368280136,0.87831003082409043,0.87163168668844804,0.86500412220785783,0.85842695127263235,0.85189979070891897,0.84542226025637734,0.83899398254602586,0.83261458307825675,0.82628369020101866,0.82000093508816485,0.81376595171796573,0.80757837685178557,0.80143785001292067,0.79534401346559835,0.78929651219413677,0.78329499388226131,0.77733910889258018,0.77142851024621462,0.76556285360258469,{"$f":"1/(1+$F$95)^BW8","v":0.75974179723934898},0.75396500203249561,0.74823213143658684,0.74254285146515098,0.73689683067122635,0.73129374012805082,0.72573325340989991,0.72021504657306901,0.71473879813700192,0.7093041890655607,0.70391090274844104,0.69855862498272558,0.69324704395457937,0.68797585022108476,0.68274473669221303,0.67755339861293484,0.67240153354546484,0.66728884135164246,0.66221502417544664,0.65717978642564334,0.65218283475856464,0.64722387806101922,0.64230262743333277,0.63741879617251651,0.63257209975556594,0.62776225582288336,0.62298898416182902,0.61825200669039659,0.61355104744101185,0.60888583254445616,0.6042560902139108,0.59966155072912319,0.59510194642069414,0.59057701165448284,0.58608648281613263,0.58163009829571233,0.57720759847247605,0.57281872569973769,0.56846322428986129,0.56414084049936464,0.55985132251413772,0.55559442043477081,0.55136988626199723,0.54717747388224491,0.54301693905329795,0.53888803939006813,0.53479053435047319,0.53072418522142417,0.52668875510491808,0.52268400890423605,0.51870971331024807,0.51476563678782017,0.51085154956232581,0.50696722360625956,0.50311243262595273,0.49928695204838974,0.49549055900812528,0.49172303233430004,0.48798415253775612,0.48427370179824997,0.48059146395176244,0.47693722447790537,0.47331077048742431,0.46971189070979591,{"$f":"1/(1+$F$95)^EI8","v":0.46614037548091947},0.46259601673090228,0.45907860797193867,0.45558794428627902,0.45212382231429288,0.44868604024262077,0.4452743977924174,0.44188869620768356,0.43852873824368749,0.43519432815547227,0.43188527168645424,0.42860137605710424,0.42534244995371734,0.42210830351726725,0.41889874833234519,0.41571359741618363,0.41255266520776263,0.40941576755699943,0.40630272171402032,0.40321334631851397,0.40014746138916568,0.39710488831317214,0.39408544983583527,0.39108897005023635,0.38811527438698773,0.38516418960406257,0.38223554377670216,0.37932916628740032,0.3764448878159628,0.37358254032964361,0.3707419570733555,0.36792297255995499,0.36512542256060182,0.36234914409519059,0.35959397542285676,0.35685975603255304,0.35414632663369866,0.3514535291468997,0.34878120669473922,0.34612920359263805,0.34349736533978492,0.34088553861013554,0.33829357124348003,0.33572131223657831,0.33316861173436307,0.33063532102120957,0.32812129251227123,0.32562637974488245,0.32315043737002508,0.32069332114386118,0.31825488791932965,0.31583499563780654,0.31343350332082898,0.31105027106188227,0.30868516001824881,0.30633803240291979,0.30400875147656775,0.30169718153958036,0.29940318792415477,0.29712663698645253,0.29486739609881318,0.29262533364202786,0.29040031899767155,0.28819222254049337,{"$f":"1/(1+$F$95)^GU8","v":0.28600091563086472},0.28382627060728499,0.28166816077894469,0.27952646041834389,0.27740104475396832,0.27529178996301995,0.27319857316420348,0.27112127241056738,0.26905976668239978,0.26701393588017747,0.26498366081756997,0.26296882321449538,0.26096930569022947,0.25898499175656786,0.25701576581103924,0.25506151313017056,0.25312211986280386,0.25119747302346285,0.24928746048577111,0.24739197097591969,0.24551089406618448,0.24364412016849279,0.24179154052803906,0.23995304721694907,0.23812853312799201,0.23631789196834105,0.23452101825338034,0.23273780730056021,0.23096815522329817,0.22921195892492691,0.22746911609268794,0.22573952519177107,0.22402308545939928,0.22231969689895834,0.22062926027417126,0.21895167710331687,0.21728684965349251,0.21563468093492053,0.21399507469529733,0.21236793541418628,0.21075316829745297,0.20915067927174216,0.20756037497899774,0.2059821627710236,0.20441595070408627,0.20286164753355834,0.20131916270860267,0.19978840636689729,0.19826928932940002,0.19676172309515283,0.19526561983612656,0.19378089239210361,0.19230745426560053,0.19084521961682849,0.18939410325869294,0.18795402065183006,0.18652488789968241,0.18510662174361062,0.18369913955804329,0.18230235934566322,0.18091619973263054,0.17954057996384173,0.17817541989822536,0.17682064000407288,{"$f":"1/(1+$F$95)^JG8","v":0.1754761613544055},0.17414190562237578,0.17281779507670483,0.17150375257715342,0.17019970157002828,0.16890556608372193,0.16762127072428695,0.16634674067104352,0.16508190167222064,0.16382668004063006,0.16258100264937389,0.16134479692758391,0.16011799085619391,0.15890051296374405,0.15769229232221693,0.15649325854290555,0.15530334177231267,0.15412247268808096,0.15295058249495475,0.15178760292077198,0.15063346621248677,0.14948810513222252,0.14835145295335425,0.14722344345662167,0.14610401092627121,0.14499309014622755,0.14389061639629419,0.14279652544838312,0.14171075356277282,0.14063323748439507,0.13956391443914978,0.13850272213024781,0.13744959873458176,0.13640448289912419,0.13536731373735339,0.13433803082570628,0.13331657420005799,0.13230288435222887,0.13129690222651724,0.13029856921625915,0.12930782716041414,0.1283246183401765,0.12734888547561324,0.12638057172232653,0.12541962066814236,0.12446597632982408,0.12351958314981068,0.12258038599298035,0.12164833014343839,0.12072336130132934,0.11980542557967387,0.11889446950122919,0.11799043999537366,0.11709328439501508,0.11620295043352219,0.11531938624167991,0.11444254034466747,0.11357236165905947,0.11270879948985008,0.11185180352749943,0.11100132384500278,0.11015731089498183,0.10931971550679828,0.108488488883689,{"$f":"1/(1+$F$95)^LS8","v":0.10766358259992351},0.10684494859798248,0.1060325391857584,0.10522630703377663,0.10442620517243847,0.10363218698928463,0.1028442062262797,0.10206221697711713,0.10128617368454511,0.10051603113771208,9.9751744469533263E-2,9.8993269154076455E-2,9.8240561003968135E-2,9.7493576167819229E-2,9.6752271127670431E-2,9.6016602696456788E-2,9.5286528015491881E-2,9.4562004551970807E-2,9.3842990096492371E-2,9.3129442760600034E-2,9.2421320974341539E-2,9.1718583483847232E-2,9.1021189348926487E-2,9.0329097940682807E-2,8.9642268939146744E-2,8.8960662330926976E-2,8.8284238406879129E-2,8.7612957759792554E-2,8.6946781282094376E-2,8.6285670163571179E-2,8.5629585889108115E-2,8.4978490236444965E-2,8.4332345273949408E-2,8.3691113358407232E-2,8.3054757132829254E-2,8.2423239524275022E-2,8.1796523741692967E-2,8.1174573273777084E-2,8.0557351886839781E-2,7.9944823622701E-2,7.9336952796593418E-2,7.8733703995083393E-2,7.8135042074007968E-2,7.7540932156427364E-2,7.6951339630593141E-2,7.6366230147931743E-2,7.5785569621043505E-2,7.5209324221716639E-2,7.4637460378956647E-2,7.4069944777030342E-2,7.3506744353525111E-2,7.2947826297422608E-2,7.2393158047187378E-2,7.1842707288869795E-2,7.1296441954223536E-2,7.0754330218837327E-2,7.0216340500280985E-2,6.9682441456265357E-2,6.9152601982816503E-2,6.8626791212463539E-2,6.810497851244042E-2,6.758713348290131E-2,6.7073225955149501E-2,6.6563225989879959E-2,{"$f":"1/(1+$F$95)^OE8","v":6.6057103875434967E-2},6.555483012607323E-2,6.5056375480252199E-2,6.4561710898923166E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^QQ8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^TC8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^VO8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^YA8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^AAM8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":62615703.318118155},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,720627.14134122897,713161.23793505388,705767.20726696192,698444.38799216878,691192.12466779549,684009.76770135376,676896.67329967103,669852.20341825555,662875.72571109619,655966.61348089157,649124.24562970863,642348.006610065,635637.28637642914,628991.48033713968,622409.98930673697,615892.21945870365,609437.58227861265,603045.4945176756,596715.37814669358,590446.66031040135,584238.77328220452,578091.1544193069,572003.24611822306,565974.49577067269,560004.35571985645,554092.28321710555,548237.74037890579,542440.19414429157,536699.11623260495,531013.98310161976,525384.27590602625,519809.48045627167,514289.08717775659,508822.59107038192,503409.49166844424,498049.29300087766,{"$f":"BX95*BW90*BX7","v":492741.50355183566},487485.63622161571,482281.2082879176,477127.74136743776,472024.76137779327,466971.79849977477,461968.38713992381,457014.06589343451,452108.37750737258,447250.86884421442,442441.09084569826,437678.59849698795,432962.95079114643,428293.71069391491,423670.4451087963,419092.72484243975,414560.12457032409,410072.22280273726,405628.60185105022,401228.84779428045,396872.55044594611,392559.30332120461,388288.703604276,384060.35211614834,379873.85328256025,375728.81510226149,371624.84911554807,367561.57037306763,363538.59740489617,359555.55218988139,355612.0601252506,351707.74999648251,347842.25394743844,344015.20745075273,340226.24927847844,336475.02147298818,332761.16931812512,329084.34131060512,325444.18913166528,321840.36761895899,318272.53473869269,314740.3515580055,311243.48221758701,307781.59390453249,304354.35682543321,300961.44417969952,297602.53213311592,294277.2997916243,290985.42917533475,287726.60519276158,284500.51561528275,281306.85105182085,278145.30492374289,275015.5734399787,271917.35557235416,268850.35303113941,265814.2702408082,262808.81431600812,259833.69503773918,256888.62482973919,253973.31873507379,251087.49439293015,248230.87201561188,245403.17436573363,{"$f":"EJ95*EI90*EJ7","v":242604.1267336139},239833.45691486425,237090.89518817261,234376.17429328061,231689.02940915129,229029.19813232703,226396.42045547548,223790.43874612224,221210.9977255674,218657.84444798715,216130.72827971526,213629.40087870604,211153.61617417552,208703.13034641944,206277.70180680745,203877.0911779509,201501.06127404343,199149.37708137257,196821.80573900128,194518.11651961732,192238.08081054984,189981.4720949505,187748.06593313953,185537.63994411365,183349.97378721522,181184.8491439611,179042.04970003015,176921.36112740741,174822.57106668412,172745.46910951202,170689.8467812106,168655.49752352631,166642.21667754164,164649.801466734,162678.05098018178,160726.76615591723,158795.74976442481,156884.80639228338,154993.74242595106,153122.3660356921,151270.48715964373,149437.91748802245,147624.4704474679,145829.96118552421,144054.20655525618,142297.02510000038,140558.23703824953,138837.66424866871,137135.13025524284,135450.46021255426,133783.4808911884,132134.02066326779,130501.90948811232,128886.97889802487,127289.0619842017,125707.99338276584,124143.60926092276,122595.74730323747,121064.2466980317,119548.94812390003,118049.69373634436,116566.32715452541,115098.69344813032,113646.63912435518,{"$f":"GV95*GU90*GV7","v":112210.01211500187},110788.66176368798,109382.43881316866,107991.19539276995,106614.78500593211,105253.06251786224,103905.88414329532,102573.10743436261,101254.59126856631,99950.19583686025,98659.782631834722,97383.214436005146,96120.35531020393,94871.070582073837,93635.226834662666,92412.691895118216,91203.334823482175,90007.025901583067,88823.636622026403,87653.039677281777,86495.108948865905,85349.719496620775,84216.747548086161,83096.07048796551,81987.566847684648,80891.116295042229,79806.599623951406,78733.898744271733,77672.896671730559,76623.477517933279,75585.526480461413,74558.929833058137,73543.574915899968,72539.350125954457,71546.144907422684,70563.849742266073,69592.356140816759,68631.556632470543,67681.344756462262,66741.615052722249,65812.263052813505,64893.185270948925,63984.27919508778,63085.443278110703,62196.576929072631,61317.580504532991,60448.355299962481,59588.803541225665,58738.828376138765,57898.333866102344,57067.224977807527,56245.407575015837,55432.788410411449,54629.275117525838,53834.776202733345,53049.20103731806,52272.459849610437,51504.463717193845,50745.124559179792,49994.355128551775,49252.069004576668,48518.180585283517,47792.605080008769,47075.258502007673,{"$f":"JH95*JG90*JH7","v":46366.057661130973},45664.920156566703,44971.764369646051,44286.509456713262,43609.075342058481,42939.382710913487,42277.353002509393,41622.90840319603,40975.971839622245,40336.466971976894,39704.318187289638,39079.450592791312,38461.790009333243,37851.262964864924,37247.79668796972,36651.319101457957,36061.758816016831,35479.045123916949,34903.107992774647,34333.878059369817,33771.286623518754,33215.265642001315,32665.747722542328,32122.666117846398,31585.954719685826,31055.548053041137,30531.381270293812,30013.390145470647,29501.511068539432,28995.681039755433,28495.83766405817,28001.919145518212,27513.864281833386,27031.612458874089,26555.103645277235,26084.278387088343,25619.077802451535,25159.443576346741,24705.317955373994,24256.643742584238,23813.364292356186,23375.423505319079,22942.765823320617,22515.336224439932,22093.08021804511,21675.943839894782,21263.873647283603,20856.81671423107,20454.720626713315,20057.533477937613,19665.203863659084,19277.680877539344,18894.914106546643,18516.853626397173,18143.449997037216,17774.654258165694,17410.417924796828,17050.692982862562,16695.431884854355,16344.587545504015,15998.113337503295,15655.963087261793,15318.091070702905,14984.452009097526,{"$f":"LT95*LS90*LT7","v":14655.001064935026},14329.693837831395,14008.486360473955,13691.335094602611,13378.196927027084,13069.029165679951,12763.789535705095,12462.43617558135,12164.9276332809,11871.222862462275,11581.281218697502,11295.062455733212,11012.526721785363,10733.634555867297,10458.346884150798,10186.625016359943,9918.4306421973615,9653.725827802702,9392.4730122429683,9134.6350040344696,8880.1749776961078,8629.0564703337022,8381.2433782551198,8136.6999536158964,7895.3908010951163,7657.2808746012579,7422.3354740077684,7190.5202419180723,6961.8011604597796,6736.1445481078454,6513.5170565363869,6293.8856674989447,6077.2176897369191,5863.4807559159353,5652.6428195898989,5444.6721521924819,5239.5373400558219,5037.2072814561625,4837.6511836862328,4640.8385601541067,4446.739227508303,4255.323302788931,4066.5612006046031,3880.4236303349289,3696.8815933583351,3515.906380305014,3337.4695683347481,3161.5430184394281,2988.0988727700064,2817.1095519877085,2648.5477526392556,2482.3864445559107,2318.5988682761231,2157.1585324915659,1998.0392115163668,1841.2149427793172,1686.6600243388605,1534.3490124206633,1384.2567189775591,1236.3582092716777,1090.6287994785553,947.04405431303542,805.57978467676935,666.21204532711704,{"$f":"OF95*OE90*OF7","v":528.91713256726894},393.67158195739484,260.45216604663329,129.23589212574095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999878},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1508728691908058E-2,1.1389494969206826E-2,1.127140908537467E-2,1.1154460478447913E-2,1.1038638680718863E-2,1.0923933317913116E-2,1.0810334108373862E-2,1.0697830862253217E-2,1.0586413480710516E-2,1.0476071955117438E-2,1.0366796366270015E-2,1.0258576883607384E-2,1.0151403764437225E-2,1.0045267353167906E-2,9.9401580805471793E-3,9.8360664629074321E-3,9.7329831014174514E-3,9.6308986813405557E-3,9.5298039712991799E-3,9.4296898225457258E-3,9.3305471682396997E-3,9.2323670227310757E-3,9.135140480849813E-3,9.03885871720146E-3,8.9435129854688791E-3,8.8490946177199013E-3,8.7555950237209988E-3,8.6630056902568392E-3,8.5713181804556761E-3,8.4805241331205854E-3,8.3906152620664368E-3,8.3015833554625634E-3,8.2134202751811079E-3,8.1261179561509713E-3,8.0396684057173293E-3,7.9540637030066658E-3,{"$f":"BX96/$H$96","v":7.8692959982972592E-3},7.7853575123951278E-3,7.7022405360153033E-3,7.619937429168484E-3,7.5384406205529376E-3,7.4577426069516693E-3,7.3778359526347611E-3,7.2987132887668976E-3,7.2203673128199593E-3,7.1427907879907217E-3,7.0659765426235466E-3,6.9899174696380602E-3,6.9146065259617796E-3,6.8400367319676192E-3,6.7662011709162615E-3,6.69309298840333E-3,6.6207053918113405E-3,6.5490316497663755E-3,6.4780650915994683E-3,6.4077991068126026E-3,6.338227144549363E-3,6.2693427130701201E-3,6.2011393792317715E-3,6.1336107679719797E-3,6.066750561797841E-3,6.000552500278992E-3,5.9350103795451047E-3,5.8701180517876884E-3,5.8058694247662395E-3,5.7422584613186362E-3,5.6792791788757655E-3,5.6169256489803599E-3,5.5551919968099854E-3,5.4940724007041582E-3,5.4335610916955452E-3,5.3736523530452385E-3,5.3143405197820254E-3,5.2556199782456646E-3,5.1974851656341045E-3,5.1399305695546335E-3,5.0829507275788914E-3,5.0265402268017626E-3,4.9706937034040659E-3,4.9154058422190465E-3,4.8606713763026093E-3,4.8064850865072832E-3,4.7528418010598823E-3,4.6997363951428103E-3,4.6471637904790045E-3,4.5951189549204748E-3,4.5435969020404046E-3,4.4925926907288024E-3,4.4421014247916337E-3,4.3921182525534551E-3,4.3426383664634744E-3,4.293657002705043E-3,4.245169440808526E-3,4.1971710032675325E-3,4.1496570551584787E-3,4.1026230037634545E-3,4.0560642981963503E-3,4.0099764290322483E-3,3.9643549279400189E-3,3.9191953673181059E-3,{"$f":"EJ96/$H$96","v":3.8744933599334855E-3},3.8302445585637508E-3,3.7864446556423047E-3,3.7430893829066476E-3,3.7001745110497061E-3,3.6576958493741989E-3,3.6156492454500083E-3,3.5740305847745289E-3,3.5328357904359582E-3,3.4920608227795385E-3,3.4517016790766731E-3,3.4117543931969437E-3,3.3722150352829658E-3,3.3330797114280784E-3,3.294344563356841E-3,3.2560057681083028E-3,3.2180595377220354E-3,3.1805021189268944E-3,3.1433297928324948E-3,3.1065388746233658E-3,3.0701257132557803E-3,3.0340866911572075E-3,2.9984182239284011E-3,2.9631167600480731E-3,2.9281787805801427E-3,2.8936007988835349E-3,2.8593793603245128E-3,2.825511041991512E-3,2.7919924524124665E-3,2.7588202312745927E-3,2.7259910491466231E-3,2.6935016072034607E-3,2.6613486369532306E-3,2.6295288999667243E-3,2.5980391876091902E-3,2.5668763207744752E-3,2.5360371496214833E-3,2.5055185533129358E-3,2.4753174397564083E-3,2.4454307453476358E-3,2.4158554347160528E-3,2.3865885004725621E-3,2.3576269629594984E-3,2.3289678700027889E-3,2.3006082966662679E-3,2.2725453450081435E-3,2.2447761438395969E-3,2.2172978484854828E-3,2.1901076405471298E-3,2.1632027276672146E-3,2.136580343296687E-3,2.1102377464637403E-3,2.0841722215447982E-3,2.0583810780375089E-3,2.0328616503357236E-3,2.0076112975064456E-3,1.9826274030687319E-3,1.9579073747745287E-3,1.9334486443914329E-3,1.9092486674873452E-3,1.8853049232170184E-3,1.8616149141104734E-3,1.8381761658632677E-3,1.8149862271286024E-3,{"$f":"GV96/$H$96","v":1.7920426693112518E-3},1.7693430863633013E-3,1.7468850945816705E-3,1.7246663324074199E-3,1.7026844602268103E-3,1.6809371601741118E-3,1.6594221359361406E-3,1.6381371125585135E-3,1.6170798362535968E-3,1.5962480742101508E-3,1.575639614404635E-3,1.5552522654141753E-3,1.5350838562311739E-3,1.5151322360795465E-3,1.495395274232572E-3,1.4758708598323475E-3,1.4565569017108214E-3,1.4374513282124086E-3,1.4185520870181594E-3,1.3998571449714747E-3,1.3813644879053547E-3,1.3630721204711666E-3,1.3449780659689186E-3,1.3270803661790261E-3,1.3093770811955592E-3,1.2918662892609559E-3,1.2745460866021923E-3,1.2574145872683937E-3,1.2404699229698747E-3,1.2237102429185987E-3,1.2071337136700399E-3,1.1907385189664419E-3,1.1745228595814524E-3,1.1584849531661309E-3,1.1426230340963121E-3,1.1269353533213142E-3,1.111420178213983E-3,1.0960757924220533E-3,1.0809004957208288E-3,1.0658926038671554E-3,1.0510504484546835E-3,1.0363723767704094E-3,1.0218567516524825E-3,1.0075019513492653E-3,9.9330636937964016E-4,9.7926841439454769E-4,9.6538651003975006E-4,9.5165909481980315E-4,9.3808462196323206E-4,9.2466155928890102E-4,9.1138838907355772E-4,8.9826360792055434E-4,8.8528572662972393E-4,8.7245327006841417E-4,8.5976477704365246E-4,8.4721880017545081E-4,8.3481390577122452E-4,8.2254867370132659E-4,8.1042169727568074E-4,7.984315831215086E-4,7.8657695106213626E-4,7.7485643399687802E-4,7.6326867778197974E-4,7.5181234111262028E-4,{"$f":"JH96/$H$96","v":7.4048609540595435E-4},7.2928862468519683E-4,7.1821862546472836E-4,7.0727480663622519E-4,6.9645588935579334E-4,6.8576060693210754E-4,6.7518770471553956E-4,6.6473593998827196E-4,6.5440408185538416E-4,6.4419091113690876E-4,6.3409522026084157E-4,6.2411581315710443E-4,6.1425150515244853E-4,6.0450112286629029E-4,5.9486350410747348E-4,5.8533749777194824E-4,5.759219637413573E-4,5.6661577278252679E-4,5.5741780644784778E-4,5.4832695697654404E-4,5.3934212719681889E-4,5.3046223042886944E-4,5.2168619038876686E-4,5.1301294109318979E-4,5.0444142676500572E-4,4.9597060173969278E-4,4.8759943037259489E-4,4.7932688694700214E-4,4.7115195558304987E-4,4.6307363014742967E-4,4.5509091416390371E-4,4.4720282072461718E-4,4.3940837240220084E-4,4.3170660116265694E-4,4.2409654827902234E-4,4.1657726424580032E-4,4.091478086941576E-4,4.0180725030787502E-4,3.9455466674005068E-4,3.873891445305456E-4,3.803097790241649E-4,3.7331567428957213E-4,3.6640594303892482E-4,3.595797065482296E-4,3.5283609457840862E-4,3.461742452970698E-4,3.3959330520097822E-4,3.3309242903921914E-4,3.2667077973704792E-4,3.2032752832042167E-4,3.1406185384120507E-4,3.0787294330304608E-4,3.0175999158791385E-4,2.9572220138329475E-4,2.8975878311004007E-4,2.8386895485085946E-4,2.7805194227945436E-4,2.7230697859028697E-4,2.6663330442897786E-4,2.6103016782332667E-4,2.5549682411495273E-4,2.5003253589154633E-4,2.4463657291972859E-4,2.3930821207851388E-4,{"$f":"LT96/$H$96","v":2.340467372933673E-4},2.2885143947085602E-4,2.2372161643388475E-4,2.1865657285751445E-4,2.136556202053557E-4,2.087180766665343E-4,2.0384326709322183E-4,1.9903052293872875E-4,1.9427918219615237E-4,1.8958858933757722E-4,1.8495809525382115E-4,1.8038705719472341E-4,1.7587483870996998E-4,1.7142080959045089E-4,1.6702434581014481E-4,1.6268482946852716E-4,1.5840164873349617E-4,1.541741977848127E-4,1.5000187675804979E-4,1.4588409168904629E-4,1.4182025445886169E-4,1.378097827392261E-4,1.3385209993848246E-4,1.299466351480157E-4,1.2609282308916503E-4,1.2229010406061488E-4,1.1853792388626065E-4,1.1483573386354443E-4,1.1118299071225714E-4,1.0757915652380303E-4,1.0402369871092177E-4,1.0051608995786491E-4,9.7055808171022276E-5,9.3642336429994373E-5,9.0275162939106989E-5,8.6953780979364003E-5,8.3677688860834632E-5,8.0446389875471095E-5,7.7259392250353197E-5,7.4116209101355852E-5,7.1016358387235713E-5,6.7959362864133683E-5,6.4944750040489034E-5,6.1972052132361967E-5,5.9040806019160768E-5,5.6150553199770087E-5,5.3300839749076734E-5,5.0491216274889634E-5,4.772123787525015E-5,4.4990464096129766E-5,4.2298458889511277E-5,3.964479057185037E-5,3.7029031782914199E-5,3.4450759444993435E-5,3.1909554722484841E-5,2.9405002981840703E-5,2.6936693751882162E-5,2.4504220684473125E-5,2.2107181515551511E-5,1.974517802651482E-5,1.7417816005956713E-5,1.5124705211751628E-5,1.2865459333484336E-5,1.0639695955221274E-5,{"$f":"OF96/$H$96","v":8.4470365186207882E-6},6.2871062863791883E-6,4.1595343060096268E-6,2.0639533739509387E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":7.6618877418455E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":9.5917831694535494E-2},{"$f":"SUM(K98:XFD98)","v":7.6618877418455E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7566061731302259E-5,4.0318482035827496E-5,4.0188244391942585E-5,3.7219714520819652E-5,3.9928016492781595E-5,3.6988855475905188E-5,3.9668145310674951E-5,3.95383533584201E-5,3.3876763945619721E-5,3.9279076001232598E-5,3.641209851331511E-5,3.9020232451121844E-5,3.6181639864601853E-5,3.8761852075211628E-5,3.8632844531635588E-5,3.5836314038029712E-5,3.8375212202973012E-5,3.5606383349304257E-5,3.8118112937889695E-5,3.7989771542214949E-5,3.0062828978987442E-5,3.7733521483744356E-5,3.5032776093286682E-5,3.7477869535432888E-5,3.480389585023831E-5,3.7222840413622907E-5,3.7095566938730659E-5,3.4461263877770987E-5,3.6841516824718779E-5,3.4233339780700994E-5,3.6588148201592053E-5,3.6461726429512635E-5,2.9005821880709737E-5,3.6209421556020118E-5,3.3665453371007352E-5,3.5957852549191178E-5,{"$f":"BX92*BX97","v":3.3439131667574802E-5},3.5707040006774527E-5,3.5581923671550443E-5,3.3100613666537587E-5,3.5332283053230201E-5,3.2875610284895712E-5,3.5083447628397595E-5,3.495933764290602E-5,2.7946642636490277E-5,3.47117443583354E-5,3.2315619596388795E-5,3.4465001205571893E-5,3.2092683519512397E-5,3.4219125141852812E-5,3.4096517413042343E-5,3.1759475715150329E-5,3.385197254765045E-5,3.1538161619381779E-5,3.3608334723399484E-5,3.3486860670644635E-5,2.9049323981597578E-5,3.3244611434128977E-5,3.098789024357884E-5,3.3003305847002898E-5,3.076903127406033E-5,3.2762957655157495E-5,3.2643146741959918E-5,3.0442131585962671E-5,3.2404259332991859E-5,3.0225146474956858E-5,3.2166361534002534E-5,3.2047787522938185E-5,2.584445101831525E-5,3.1811396593977715E-5,2.96861071451722E-5,3.1576024546714749E-5,2.9471896828725578E-5,3.1341682300648852E-5,3.1224900645794073E-5,2.9152127857518838E-5,3.0992122623311967E-5,2.893999754320767E-5,3.076039981159614E-5,3.0644937073329651E-5,2.4810731850766541E-5,3.0414814636992961E-5,2.8413428439344756E-5,3.0185770237287315E-5,2.8204332457362658E-5,2.9957812312334322E-5,2.9844243309953037E-5,2.7892362120881688E-5,2.9617930083962438E-5,2.7685511978469541E-5,2.9392722772497305E-5,2.9280536078465731E-5,2.3793608673069961E-5,2.9057000906949893E-5,2.7172409307107623E-5,2.8834588827741163E-5,2.6968800100961115E-5,2.8613306106527392E-5,2.8503090121559813E-5,2.6665160145992716E-5,{"$f":"EJ92*EJ97","v":2.8283512456130106E-5},2.6463927177515479E-5,2.8065078366474327E-5,2.7956291777208058E-5,2.4479979401287363E-5,2.7739582569535225E-5,2.5965074386201435E-5,2.7524029181231141E-5,2.5767242474601218E-5,2.730963598193466E-5,2.7202875738854634E-5,2.5472345069280651E-5,2.6990230380889341E-5,2.5276988714458941E-5,2.6778754876517557E-5,2.6673456886057298E-5,2.1820585721750243E-5,2.6463742414454082E-5,2.4792982665721776E-5,2.6255205744060212E-5,2.4601146781679239E-5,2.6047849595472831E-5,2.594461499777355E-5,2.4315299374519966E-5,2.5739034181823115E-5,2.4126011190387805E-5,2.5534639596600526E-5,2.5432887731548373E-5,2.086914336995131E-5,2.5230275911030406E-5,2.3657285590643118E-5,2.5028854542815309E-5,2.3471601752763845E-5,2.48286249189713E-5,2.4728957355104329E-5,2.3195020366940265E-5,2.4530517294244099E-5,2.3011932686386647E-5,2.4333271264272142E-5,2.4235096190929829E-5,1.9943330189301399E-5,2.4039642177688906E-5,2.2558779037315688E-5,2.3845383199260802E-5,2.2379348659429053E-5,2.3652319315815397E-5,2.3556235502047445E-5,2.2112169775157241E-5,2.3364963964512998E-5,2.1935363444208644E-5,2.3174886861411415E-5,2.3080296049435749E-5,2.0358248024598005E-5,2.2892009463702093E-5,2.1497949759132605E-5,2.2704915551606227E-5,2.1324826892513294E-5,2.2519013316533859E-5,2.2426508722437597E-5,2.106711805604138E-5,2.2242391784325802E-5,2.0896629340347073E-5,2.2059463338780924E-5,2.1968444325224946E-5,{"$f":"GV92*GV97","v":1.8173171858562931E-5},2.1787295685261516E-5,2.0475016845347501E-5,2.1607331415335135E-5,2.0308214638927999E-5,2.142854961778735E-5,2.1339601515768761E-5,2.0059983923625903E-5,2.116258957158987E-5,1.989581066609905E-5,2.0986754767612371E-5,2.0899278061076786E-5,1.7330367943968633E-5,2.0725204506775008E-5,1.9489968684949351E-5,2.0552301966439974E-5,1.9329465140878174E-5,2.0380567779674003E-5,2.0295137956022329E-5,1.9090669574089389E-5,2.0125151061148573E-5,1.8932776677928566E-5,1.9956325373866979E-5,1.9872347034724198E-5,1.6516351746592362E-5,1.9705257411835837E-5,1.8542595881115121E-5,1.9539321184192571E-5,1.8388338975708899E-5,1.9374535051282158E-5,1.9292572212672066E-5,1.8158892034284842E-5,1.9129504824700576E-5,1.8007216338581759E-5,1.8967578867602157E-5,1.8887042796839268E-5,1.6756469556663161E-5,1.872682216612896E-5,1.7632520519631795E-5,1.8567733749073433E-5,1.7484432753135173E-5,1.8409773713577849E-5,1.8331215619724825E-5,1.7264211020818914E-5,1.8174940799393606E-5,1.7118665629585417E-5,1.8019784440646501E-5,1.7942624406772451E-5,1.4975246367780429E-5,1.7789138036248317E-5,1.6759222156428538E-5,1.7636759753805118E-5,1.6617204588971856E-5,1.7485485291639976E-5,1.7410260641879466E-5,1.6406053659942932E-5,1.7260633768384501E-5,1.6266531779604523E-5,1.7112099770177849E-5,1.7038241200826021E-5,1.4248017137293842E-5,1.6891338093645238E-5,1.5922060854632559E-5,1.6745516551237673E-5,{"$f":"JH92*JH97","v":1.5785996680309792E-5},1.6600771954607598E-5,1.6528802053509371E-5,1.5583736385163401E-5,1.6385664103816813E-5,1.5450114720315136E-5,1.6243591333485664E-5,1.6172952895789202E-5,1.3549343612751207E-5,1.6032468901389259E-5,1.512029757004164E-5,1.5893038031803484E-5,1.4990055276067896E-5,1.5754655391171684E-5,1.5685855615887795E-5,1.4796484299207339E-5,1.5549036052867854E-5,1.4668626051662101E-5,1.5413252309879091E-5,1.5345747301379496E-5,1.3678724678200162E-5,1.5211507852808783E-5,1.4353112155300502E-5,1.5078291595104766E-5,1.4228548308706029E-5,1.4946093420743869E-5,1.4880374510600173E-5,1.4043448259507468E-5,1.4749693820485049E-5,1.3921205771342454E-5,1.4620018319106081E-5,1.4555555888854232E-5,1.2236016889869565E-5,1.4427378405123255E-5,1.3619619227113788E-5,1.4300193054660828E-5,1.3500580927345478E-5,1.4173994575310199E-5,1.4111263762166225E-5,1.332371992144968E-5,1.3986535677912621E-5,1.3206936998834273E-5,1.3862781221526472E-5,1.3801267439129489E-5,1.1620323659297773E-5,1.3678963427639448E-5,1.2918882117283075E-5,1.3557619691683445E-5,1.28052091493793E-5,1.3437230864194341E-5,1.3377392860296697E-5,1.2636344951018447E-5,1.3258426303877718E-5,1.2524858902048929E-5,1.3140401183409631E-5,1.3081739972049392E-5,1.1031135776508636E-5,1.2965116862741051E-5,1.2249925107001613E-5,1.2849421652751756E-5,1.2141451826645567E-5,1.2734648913298139E-5,1.267760677172078E-5,1.1980334597974453E-5,{"$f":"LT92*LT97","v":1.2564207545148743E-5},1.1873978014515097E-5,1.2451717190898901E-5,1.2395811138781714E-5,1.1091897018661042E-5,1.2284673878554019E-5,1.1611744124476716E-5,1.2174431867225421E-5,1.1508301103187291E-5,1.2065079651664303E-5,1.201073551295067E-5,1.1354675802110629E-5,1.1902707764911031E-5,1.1253278112716176E-5,1.1795556178214088E-5,1.1742307241492143E-5,9.9295445025788854E-6,1.1636459674636059E-5,1.1003316068396844E-5,1.1531474642986752E-5,1.0904731524353927E-5,1.1427346701238977E-5,1.1375602438520905E-5,1.0758339988283469E-5,1.1272749930851047E-5,1.0661728806627409E-5,1.1170740919380028E-5,1.1120051028299227E-5,9.4156843750576339E-6,1.1019297086152768E-5,1.0423606903850096E-5,1.0919373083475731E-5,1.0329707941349296E-5,1.0820273610340813E-5,1.0771031383995843E-5,1.0190290690646812E-5,1.0673158579844917E-5,1.0098292981478299E-5,1.0576096818018665E-5,1.052786839688318E-5,8.9254338842348304E-6,1.0432013117612981E-5,9.8715786628860604E-6,1.0336955454828168E-5,9.7821923411502825E-6,1.0242690057421175E-5,1.0195852789230562E-5,9.6494901326810711E-6,1.0102765782565849E-5,9.5619332151575674E-6,1.0010457716384189E-5,9.9645941268735514E-6,8.9449822359403725E-6,9.87344452420566E-6,9.3461954688536344E-6,9.7830606191105742E-6,9.2611497188757333E-6,9.6934371390943133E-6,9.6489089148693429E-6,9.1349048770802625E-6,9.5604162190291621E-6,9.051617283352929E-6,9.4726708327269923E-6,9.4290767491470181E-6,{"$f":"OF92*OF97","v":8.012627629820666E-6},9.3424425469843163E-6,8.8464286918218427E-6,9.2565426380436003E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":586421.83150734019},{"$f":"NPV($F$100,M70:ACA70)","v":590914.92974971724},595442.45360644034,600004.66684270219,604601.83524463419,609234.2266347924,613902.11088775692,618605.75994586165,623345.44783502631,628121.45068072819,632934.04672408826,637783.51633808133,642670.14204386261,647594.20852723904,652556.00265524443,657555.81349285645,662593.93231983553,667670.65264769935,672786.27023680962,677941.08311361971,683135.39158802188,688369.49827085005,693643.70809151174,698958.32831574697,704313.66856353031,709710.04082710994,715147.75948918902,720627.14134122652,726148.50560191134,727324.84689054056,728317.04477841605,729305.54806727334,730473.53714126151,731455.88616591459,732618.52283072926,733594.51743487746,734566.55329980329,735905.58644649247,736872.37137458881,738021.465602663,738981.39068984962,740124.43629207113,741077.28869385738,742025.80613469135,743158.66035309632,744099.76765133068,745226.02943001362,746159.50394616846,747088.35083795141,748585.72308956622,749509.51256925741,750620.52897969831,751536.14530013374,752639.81561710814,753547.02251200681,754449.19564693107,755540.66255486,756434.05263602932,757517.56990834861,758401.9299179134,759280.93259922985,760744.92099881137,761617.51917904173,762682.35653681529,763545.32260867348,{"$f":"NPV($F$100,BY70:AEM70)","v":764601.3704361897},765454.44237485819,766301.70623727492,767343.31460672338,768180.27095317945,769212.42056594288,770038.79557119729,770859.00497774861,772281.09716204589,773093.3999088686,774103.04645924107,774904.09795942146,775903.35092695779,776692.86083354079,777475.705332187,778458.03634992405,779228.88218697254,780200.07817704859,780958.62205514277,781710.10570431559,782872.02343790291,783612.32782319048,784555.1579695961,785282.39120056038,786213.02222861082,786926.86244535993,787633.07604517683,788543.99368031416,789236.30862272123,790134.20534381818,790812.28554296668,791482.30284630752,792789.32411646273,793447.87455101614,794314.2299660549,794957.7179016209,795809.89676175104,796437.96608282311,797057.35874057293,797886.76901451091,798490.18463422603,799304.50921618065,799891.57607266004,800469.48495121417,801702.64818325604,802267.02013512235,803044.55825974233,803591.66323485901,804352.83347688336,804882.27771689987,805401.88497349469,806136.90345871169,806638.23358533764,807355.87907640089,807838.52118797658,808310.79555040586,809457.03970093559,809913.47941789089,810588.52360347903,811025.25762572861,811681.50746733428,812098.10067851527,812503.57544858672,813129.92987866665,{"$f":"NPV($F$100,EK70:AGY70)","v":813514.58377873118},814121.03330996074,814484.41243378038,814836.08805786713,815645.92492314195,815977.41730632575,816533.01004405925,816842.07292658545,817376.15851489874,817662.31092169881,817935.91615464573,818435.92386674392,818685.86800683825,819163.14110072388,819388.92254317028,819601.51159779879,820526.90515349479,820718.25820535258,821139.28469485021,821305.22669532115,821701.77446646697,821841.77449822403,821967.66536379361,822325.55612201162,822424.67758682859,822756.73483632517,822828.53335295501,822885.51201287936,823675.43817452341,823708.05197340227,823975.9691869457,823979.87949497509,824220.0341352931,824194.65518829343,824153.44450501376,824349.8844610037,824278.47276330274,824445.65553414903,824343.43223483488,824224.59464413091,824859.33279889845,824712.66861716402,824806.98584827245,824627.98428057751,824690.91202606959,824478.92708291614,824249.21153071872,824262.84130637243,823999.13805461861,823979.73020362097,823681.36603588948,823364.40983541415,823557.65698293631,823207.02019344969,823103.06515570346,822716.05093588238,822576.67128375208,822152.56704138685,821708.62376359315,821513.73758634483,821031.59763214958,820799.46891717974,820278.38981362036,819736.52308047935,{"$f":"NPV($F$100,GW70:AJK70)","v":819990.93910459417},819413.15522992972,819087.79378028284,818469.20887678012,818104.00226720108,817443.8311062206,816761.51450369169,816334.00236837636,815608.88128470909,815139.52090637374,814370.7773417416,813578.84471482993,813605.2919027484,812772.76804408256,812198.42030147847,811320.21948286355,810701.15134483681,809776.40860549419,808826.98068834352,808138.11163051252,807140.80113497749,806405.00535510655,805358.91138080636,804286.98434546439,804056.0252646365,802938.34770883073,802084.59809808258,800915.87109093321,800012.02662602789,798791.29769443686,797543.08777497814,796561.18247876037,795259.49563206616,794225.06608350482,792868.91042381024,791484.01150505187,790665.47328812222,789226.85088948451,788057.87213649938,786562.24765492918,785337.21617977216,783783.54055975797,782199.28911472904,780887.04362852161,779243.11781331652,777872.14401998429,776167.45153845439,774430.79477145895,773581.72799358983,771787.31348140549,770268.23656190839,768410.30082663835,766828.6436790271,764906.03221795498,762949.45803476369,761270.56144483807,759247.52650477458,757503.10532293667,755412.4077077047,753286.221185314,752071.66700054123,749880.79948957101,747970.90457877493,745709.33985405997,{"$f":"NPV($F$100,JI70:ALW70)","v":743729.6765734792},741396.14442610508,739024.92417177674,736936.98459841369,734491.83438850509,732330.88715775439,729810.48479155882,727250.71706213744,725627.09730800078,722995.01978674496,720649.46712752606,717938.79560122069,715515.56139212695,712724.89869831188,709892.45114924293,707348.79387051542,704434.19790500391,701809.29620133678,698811.0976491255,695769.27128325205,693353.52545128716,690228.41891893861,687395.26046202623,684182.83273196605,681263.24410475441,677961.9581229029,674614.36285415769,671560.92561671953,668122.10033157351,664978.31348914199,661446.65860409138,657866.66894425335,655273.21625605808,651603.2175671882,648230.46881994582,644463.58966139134,640994.82503198704,637129.37548923341,633212.663645586,629595.34353385027,625577.4551784927,621859.81013969088,617738.98680016783,613564.67627435201,610402.76809393801,606128.25821296149,602156.12764850771,597774.22561287333,593695.53514817858,589204.38335800846,584656.52583675215,580413.10631422873,575753.13586239237,571398.42000395095,566624.40385603043,561791.23841483227,557996.75880995777,553052.17954782641,548414.89950978174,543351.37157637731,538595.93622917437,533411.41808746685,528164.21286861645,523226.26582012337,{"$f":"NPV($F$100,LU70:AOI70)","v":517854.92530062085},512793.61769982852,507296.01793458528,501733.04772009206,496858.34506604419,491168.7335074392,485791.06834016071,479969.7610024882,474461.14689335297,468505.89980310813,462481.37148060324,456770.62941612687,450608.70602773008,444761.29382665496,438459.64102611493,432085.75975851965,426804.27070129319,420293.01815638359,414098.08286849078,407441.17040517798,401101.26772068918,394296.23001739988,387414.69049764168,380851.16927785752,373817.71004821704,367102.93609069753,359914.9927537957,352647.31191392132,346499.41193762282,339079.43121109821,331979.79134056723,324398.80718136451,317138.7930962313,309394.0974201514,301564.96950225433,294057.72188489704,286060.7160605542,278386.1901679046,270218.48973823246,261962.80508808786,254854.5952777857,246430.19764418929,238329.76089445956,229727.50343336773,221449.76280666274,212666.67119715718,203790.43847517227,195239.51924025716,186177.87814802866,177442.07243436269,168191.92958138799,158844.7468291063,150248.57061168307,140711.38141198107,131501.28224227089,121767.66757007565,112361.61419128135,102428.30698814125,92392.270468248273,82684.460814495673,72443.709168689529,62531.616628410273,52082.752239906586,41526.878491961877,{"$f":"NPV($F$100,OG70:AQU70)","v":32174.58918741098},21412.07909037036,10979.275639248881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":726148.50560191134},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-1176.3412886292208,-992.19788787548896,-988.50328885728959,-1167.9890739881666,-982.34902465308551,-1162.636664814665,-975.99460414820351,-972.0358649258269,-1339.0331466891803,-966.7849280963419,-1149.0942280741874,-959.9250871866243,-1143.0456022215076,-952.85240178625099,-948.51744083396625,-1132.8542184049729,-941.10729823436122,-1126.261778682936,-933.47451615484897,-928.84689178294502,-1497.3722516148118,-923.78947969118599,-1111.016410440905,-915.6163204354234,-1103.6703169743996,-907.20689489867073,-902.17313492426183,-1091.4669079289306,-893.39008116931655,-1083.5172723192954,-884.36000956478529,-879.00268131645862,-1463.988399581518,-872.59818023035768,-1064.837357773562,{"$f":"IF(BW7,BV100-BW100)","v":-862.96607185818721},-1056.0478275162168,-853.07193866849411,-847.26386241673026,-1041.6083694484551,-836.95634645607788,-1032.1496127634309,-826.37500525440555,-820.2094065513229,-1422.0921842972748,-812.30274682270829,-1009.6465503724758,-801.05150018038694,-999.25296753633302,-789.50990658299997,-782.84449864621274,-982.33101773704402,-770.84583704848774,-971.19599007605575,-758.54387809417676,-751.48364917282015,-1161.9177335873246,-740.30438528757077,-942.83014640561305,-727.23323096428066,-930.63102805044036,-713.84021674911492,-706.21359981689602,-910.91763513733167,-692.31494240707252,-897.8967210969422,-678.08019914850593,-670.0173033408355,-1307.0212701552082,-658.55043455341365,-866.35541503876448,-643.48793556599412,-852.17886013013776,-628.06932107207831,-619.3926577498205,-829.41027393797413,-603.41561971511692,-814.32458195462823,-587.06685647938866,-577.90887855412439,-1233.1632320418721,-564.37195186631288,-777.53812461998314,-547.10497511667199,-761.17024202435277,-529.4442400165135,-519.6072565948125,-735.01848521700595,-501.33012662595138,-717.64549106324557,-482.64211157569662,-472.27436242927797,-1146.244150529732,-456.43971695529763,-675.04418558813632,-436.73402224958409,-656.24984160566237,-416.59321118099615,-405.47477007145062,{"$f":"IF(EI7,EH100-EI100)","v":-626.35443007992581},-384.65390006452799,-606.44953122956213,-363.3791238196427,-351.6756240867544,-809.83686527481768,-331.49238318379503,-555.59273773350287,-309.06288252619561,-534.08558831328992,-286.15240680007264,-273.60523294692393,-500.00771209818777,-249.9441400943324,-477.27309388562571,-225.78144244640134,-212.58905462850817,-925.39355569600593,-191.35305185778998,-421.02648949762806,-165.94200047093909,-396.54777114582248,-140.00003175705206,-125.890865569585,-357.89075821801089,-99.121464816969819,-332.05724949657451,-71.798516629845835,-56.978659924352542,-789.92616164404899,-32.613798878854141,-267.91721354343463,-3.9103080293862149,-240.15464031801093,25.378946999670006,41.210683279670775,-196.43995598994661,71.411697700968944,-167.18277084629517,102.22329931415152,118.83759070397355,-634.7381547675468,146.66418173443526,-94.317231108434498,179.0015676949406,-62.927745492081158,211.98494315345306,229.71555219742004,-13.629775653709657,263.70325175381731,19.407850997638889,298.36416773148812,316.95620047533885,-193.24714752216823,350.63678948662709,103.95503774622921,387.0142198210815,139.37965213030111,424.10424236522522,443.9432777937036,194.88617724832147,482.13995419524144,232.12871496984735,521.07910355937202,{"$f":"IF(GU7,GT100-GU100)","v":541.86673314101063},-254.41602411482017,577.78387466445565,325.36144964687992,618.58490350272041,365.20660957903601,660.171160980477,682.31660252891015,427.51213531533722,725.12108366726898,469.36037833534647,768.74356463213917,791.93262691167183,-26.447187918471172,832.52385866583791,574.34774260409176,878.20081861491781,619.06813802674878,924.74273934261873,949.42791715066414,688.86905783100519,997.31049553502817,735.79577987093944,1046.0939743001945,1071.9270353419706,230.9590808278881,1117.6775558057707,853.749610748142,1168.7270071493695,903.84446490532719,1220.7289315910311,1248.2099194587208,981.90529621776659,1301.6868466942105,1034.4295485613402,1356.1556596945738,1384.8989187583793,818.53821692964993,1438.6223986377008,1168.978752985131,1495.6244815702084,1225.0314751570113,1553.6756200141972,1584.2514450289309,1312.2454862074228,1643.9258152050897,1370.9737933322322,1704.6924815298989,1736.6567669954384,849.06677786912769,1794.4145121843321,1519.0769194971072,1857.9357352700317,1581.6571476112586,1922.6114610721124,1956.5741831912892,1678.8965899256291,2023.0349400634877,1744.4211818379117,2090.6976152319694,2126.1865223906934,1214.5541847727727,2190.8675109702162,1909.8949107960798,{"$f":"IF(JG7,JF100-JG100)","v":2261.5647247149609},1979.6632805807749,2333.5321473741205,2371.2202543283347,2087.9395733630517,2445.1502099086065,2160.9472307506949,2520.4023661955725,2559.767729421379,1623.6197541366564,2632.0775212558219,2345.552659218898,2710.6715263053775,2423.2342090937309,2790.662693815073,2832.447549068951,2543.6572787275072,2914.5959655115148,2624.9017036671285,2998.1985522112809,3041.8263658734504,2415.7458319648867,3125.1065323485527,2833.1584569123806,3212.4277300601825,2919.5886272116331,3301.2859818515135,3347.5952687452082,3053.4372374381637,3438.8252851460129,3143.7868424315238,3531.6548850506078,3579.9896598380292,2593.452688195277,3669.9986888698768,3372.7487472423818,3766.8791585544823,3468.7646294042934,3865.4495427536312,3916.711843647412,3617.3201117357239,4017.8883553575724,3717.6450388018275,4120.8233395230491,4174.3105258158175,3161.9081804140005,4274.5098809765186,3972.1305644537788,4381.9020356343826,4078.6904646947514,4491.1517901701154,4547.8575212563155,4243.4195225234143,4659.9704518363578,4354.7158584414283,4774.0161479205126,4833.1654411981581,3794.4796048745047,4944.5792621313594,4637.2800380446715,5063.5279334044317,4755.4353472029325,5184.5181417075219,5247.2052188504022,{"$f":"IF(LS7,LR100-LS100)","v":4937.9470484930789},5371.3405195025261,5061.3076007923228,5497.5997652432416,5562.9702144932235,4874.7026540478691,5689.6115586049855,5377.6651672784938,5821.3073376725079,5508.6141091352329,5955.2470902448404,6024.5283225048915,5710.7420644763624,6161.9233883967972,5847.4122010751162,6301.6528005400323,6373.8812675952795,5281.4890572264558,6511.2525449095992,6194.9352878928185,6656.912463312794,6339.9026844887994,6805.0377032893011,6881.5395197581965,6563.5212197841611,7033.459229640488,6714.773957519501,7187.943336901837,7267.6808398743742,6147.899976298504,7419.9807265246054,7099.6398705309839,7580.9841592027224,7260.0140851332108,7744.695676079893,7829.1279178970726,7507.2476173572941,7997.0058243428357,7674.5258926496026,8167.7004296721425,8255.684650144598,7108.2098103021563,8424.3976335964107,8100.4367497297353,8602.2574610918236,8277.7406267049955,8783.0916095055582,8876.2327219849103,8550.9192349151126,9061.6410922284995,8735.8057136659627,9250.1428529747063,9347.1827522816893,8596.1762174232281,9537.1891997019993,9210.0991697101854,9733.6146721952391,9406.0533787942986,9933.3072031400952,10036.036519892979,9707.8096537525998,10240.751645806144,9912.0925402792564,10448.864388503687,{"$f":"IF(OE7,OD100-OE100)","v":10555.873747944708},9352.2893045508972,10762.51009704062,10432.803451121479,10979.275639248881,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":1858966.0840676099},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5563.6683338300345,5572.6813287304312,5580.28343756495,5587.8572387956228,5596.8062399655664,5604.3328879158262,5613.2408795262436,5620.7188406195601,5628.1664702970511,5638.4259919498872,5645.833389539669,5654.6376205199631,5661.992458778348,5670.7503458668461,5678.0509940028605,5685.3184281566591,5693.998230006222,5701.2088884771365,5709.8381797942347,5716.9903567474939,5724.107077360155,5735.5797754603418,5742.6577467503539,5751.1702297687652,5758.1855792279503,5766.6417773016874,5773.5926946882282,5780.5050439731713,5788.8677408943377,5795.7127954073276,5804.0145831133577,5810.7904502299498,5817.525270099226,5828.7421848725935,5835.4279341722995,5843.5865984715347,{"$f":"BX70-BX101","v":5850.1985476373784},5858.2898675436081,5864.8260089736204,5871.3176495740272,5879.2983359728551,5885.7110015441085,5893.6192160094406,5899.9508085322241,5906.2351609305188,5917.1310716042153,5923.3548440631803,5931.0906425921403,5937.2282092611349,5944.8843733243721,5950.9335095998149,5956.93157626639,5964.4580862507737,5970.3642205201604,5977.8054151718698,5983.6172932131558,5989.3750765725836,5998.2775598125299,6003.9496889070451,6011.1735476483937,6016.7455270269929,6023.8759174927363,6029.345281099113,6034.7562104225635,6041.7355590854349,6047.0399984543765,6053.9195823385353,6059.1149567023867,6064.2485540654288,6074.2628043141285,6079.3085438152466,6085.9464617506364,6090.8767940759935,6097.4060928380131,6102.2182894705111,6106.9640064817695,6113.3188548938351,6117.9421576327913,6124.1814211651272,6128.6794615165281,6133.107334469405,6142.5556927198559,6146.8798472597664,6152.8372570868605,6157.0291139885903,6162.8611149354347,6166.9176572671286,6170.8988297371206,6176.5304588600375,6180.37159401176,6185.8701132020105,6189.5680628805594,6193.1865760300943,6201.9689700344525,6205.4661599071169,6210.6382726788815,6213.9844797288306,6219.012592347488,6222.204482763942,6225.3111849356492,{"$f":"EJ70-EJ101","v":6230.1102422656422},6233.0574172665356,6237.7039654947512,6240.488135551579,6243.1826347039423,6249.3875138553294,6251.9273712820577,6256.1842604683789,6258.5522655801597,6262.6443694015634,6264.8368370201952,6266.933169599587,6270.7641725614849,6272.6792165037132,6276.3360293717687,6278.065941437284,6279.6947749093506,6286.7850364494761,6288.2511620526475,6291.4770197513953,6292.7484487307047,6295.7867532365963,6296.8594177650612,6297.8239794444589,6300.566098258143,6301.3255557932116,6303.8697411629819,6304.4198533373974,6304.8564174337998,6310.9087430082982,6311.158626275108,6313.2113778882613,6313.2413382304439,6315.0813761242653,6314.8869254816773,6314.5711738531936,6316.0762747434464,6315.5291263318368,6316.8100619549841,6316.0268385114696,6315.1163182309965,6319.9796107188977,6318.8558862220661,6319.5785342597073,6318.2070443418943,6318.6891896642055,6317.0649848267731,6315.3049300528601,6315.4093598639365,6313.388895152475,6313.2401943757286,6310.9541616165743,6308.5256787909002,6310.0063167403123,6307.3197770208153,6306.5232851922119,6303.5580256850117,6302.4901144369715,6299.2406753412224,6295.8392317828102,6294.3460357710519,6290.6519335647772,6288.8733894110674,6284.8809398136664,{"$f":"GV70-GV101","v":6280.7292177332056},6282.6785247492999,6278.2516095631854,6275.7587266609798,6271.0191985707461,6268.2210265257945,6263.1628692000722,6257.9350359867367,6254.6594859980214,6249.1036896553251,6245.5075031274228,6239.6174762316541,6233.5497773454154,6233.7524127303404,6227.3737083822834,6222.973120453702,6216.2444443675358,6211.5012137888489,6204.4159387301961,6197.1415286101392,6191.8634912202297,6184.2222101594598,6178.5846254921626,6170.5695708956628,6162.3565862818714,6160.5870037322984,6152.0234837678308,6145.4821500913167,6136.527494960792,6129.6023401343882,6120.2492520985725,6110.6856078166184,6103.162359663711,6093.1889811699775,6085.2632980915596,6074.8725856663887,6064.2616456171963,6057.9900976865174,6046.9675343663275,6038.0109503877029,6026.5516435050986,6017.1655898629924,6005.2615016750888,5993.1231449480001,5983.0688673435779,5970.4732922910343,5959.969044989828,5946.9078825620827,5933.6018133676307,5927.0963590296224,5913.3477564749055,5901.7087596466272,5887.4734646107208,5875.3549851014013,5860.6241519138594,5845.6331001644667,5832.7695829616496,5817.2693163540607,5803.903757083358,5787.8850666535618,5771.5944642010945,5762.2886863801668,5745.5025054551024,5730.869105049208,{"$f":"JH70-JH101","v":5713.5412500078746},5698.3732921846076,5680.4940308299783,5662.3260074297559,5646.3284488072959,5627.5939823870458,5611.0370472892255,5591.7260072942126,5572.113354306437,5559.6733620150799,5539.5066795198281,5521.5353183517254,5500.7664574125874,5482.1999089304263,5460.8181646441208,5439.1162694890936,5419.6270529658705,5397.2957458647525,5377.1840436780694,5354.2121829436201,5330.9060507984132,5312.3968774204859,5288.4526619885146,5266.7453199366428,5242.1320592898828,5219.762498976359,5194.4684163792645,5168.8195172249434,5145.4244238857045,5119.0765305863224,5094.9891887154317,5067.9300454435615,5040.5005665520166,5020.629823192241,4992.510705225548,4966.669082942255,4937.8076776922735,4911.2303924990847,4881.6137520308002,4851.6043455672825,4823.8888449451024,4793.1042354065612,4764.6200564559767,4733.0467706242289,4701.0636719757185,4676.8374864474717,4644.0866715881966,4613.652653107265,4580.0790116147236,4548.8285431401928,4514.4178422922541,4479.5726684986912,4447.0600644754049,4411.3558939932209,4377.9905499378947,4341.4125741350999,4304.3814030869135,4275.3085263153589,4237.4237150785739,4201.8933959994774,4163.0972133958348,4126.6616016021035,4086.9384056046329,4046.7349082596993,{"$f":"LT70-LT101","v":4008.900912298599},3967.746304215374,3928.9671335509283,3886.8451413000403,3844.222288005345,3806.8728634951458,3763.2796984384568,3722.076631613525,3677.4744282815063,3635.2680453640842,3589.6396106838056,3543.480350979009,3499.7252863583744,3452.5133210828226,3407.7111052179716,3359.4285488717942,3310.5925861198302,3270.1264098535466,3220.237923795652,3172.7730250518325,3121.7685090504528,3073.1928863879002,3021.0534514261708,2968.3278681348802,2918.038905357349,2864.1493303031821,2812.7014860289164,2757.6282710867199,2701.9441163481788,2654.8395968814439,2597.9885375081485,2543.5918938128525,2485.5072442122273,2429.8818312876356,2370.5428424228376,2310.5569431993299,2253.0372547049483,2191.765093807775,2132.9637379465476,2070.38373414534,2007.1296051239387,1952.6672995118315,1888.1205105505851,1826.0558735142313,1760.1463425208203,1696.7232230830105,1629.4281611446113,1561.4194624582233,1495.9032791907321,1426.47400238515,1359.5412396725569,1288.6676835369617,1217.0506185864488,1151.1876813995023,1078.1148083785538,1007.5480624490101,932.97019950830145,860.90207442614155,784.79418973043721,707.89920454194726,633.5190567556765,555.0555672533992,479.11022692300321,399.05220094851211,{"$f":"OF70-OF101","v":318.17428127466701},246.51809049393887,164.05694630993457,84.121977434704604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694518396E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694543931E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694549704E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694524169E-2,9.5917831694565914E-2,9.5917831694518396E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694546818E-2,9.5917831694527056E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694543931E-2,9.591783169452972E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":9.5917831694541045E-2},9.5917831694509292E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694524169E-2,9.5917831694543931E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.5917831694518396E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694512179E-2,9.59178316945688E-2,9.5917831694532607E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694549704E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694546818E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.591783169452972E-2,9.5917831694532607E-2,9.5917831694553923E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694546818E-2,9.5917831694521283E-2,9.5917831694549704E-2,9.5917831694524169E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":9.5917831694543931E-2},9.5917831694543931E-2,9.591783169452972E-2,9.5917831694512179E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694521283E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694527056E-2,9.591783169453838E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694543931E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694527056E-2,9.591783169452972E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694546818E-2,9.5917831694527056E-2,9.5917831694543931E-2,9.591783169452972E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694543931E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694527056E-2,9.591783169452972E-2,9.5917831694553923E-2,9.5917831694532607E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694521283E-2,9.5917831694556588E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694532607E-2,9.5917831694527056E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694553923E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694518396E-2,9.5917831694553923E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.591783169452972E-2,9.5917831694527056E-2,9.5917831694546818E-2,9.5917831694532607E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694549704E-2,9.591783169453838E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694524169E-2,9.5917831694553923E-2,9.5917831694527056E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694546818E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694546818E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694541045E-2,9.5917831694527056E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.591783169452972E-2,9.5917831694546818E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694521283E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694532607E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":9.591783169453838E-2},9.591783169452972E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694541045E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"BV108+BW7","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,{"$f":"EH108+EI7","v":100},101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,{"$f":"GT108+GU7","v":164},165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,{"$f":"JF108+JG7","v":228},229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,{"$f":"LR108+LS7","v":292},293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,{"$f":"OD108+OE7","v":356},357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QP108+QQ7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TB108+TC7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VN108+VO7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"XZ108+YA7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAL108+AAM7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(BW108/$G$109,0)","v":3},4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,{"$f":"ROUNDUP(EI108/$G$109,0)","v":9},9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,{"$f":"ROUNDUP(GU108/$G$109,0)","v":14},14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,{"$f":"ROUNDUP(JG108/$G$109,0)","v":19},20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,{"$f":"ROUNDUP(LS108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,{"$f":"ROUNDUP(OE108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(TC108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(VO108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(YA108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":20},{"$f":"F110*G109","v":240},{"$f":"SUM(K110:XFD110)","v":240},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"EDATE(F111,5)","v":"2027-11-01"},{"$f":"EDATE(G111,6)","v":"2028-05-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":11},{"$f":"MONTH(H111)","v":5},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2027-05-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"BW113+BW114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"EI113+EI114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GU113+GU114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JG113+JG114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"LS113+LS114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"OE113+OE114","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,{"$f":"BW116+BW115","v":7},7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,{"$f":"EI116+EI115","v":17},17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,{"$f":"GU116+GU115","v":28},28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,{"$f":"JG116+JG115","v":39},39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,{"$f":"LS116+LS115","v":49},49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,{"$f":"OE116+OE115","v":60},60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"QQ116+QQ115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"TC116+TC115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"VO116+VO115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"YA116+YA115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"AAM116+AAM115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2585114.5896695228},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.3},null,{"$f":"SUM(K120:XFD120)","v":1988549.6843611707},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3374.8669578467798,3523.448800657648,3532.1385759289692,3399.8985883134278,3549.5824733172931,3416.6894023855084,3567.1125195215691,3575.9099813028715,3299.3333258522084,3593.5700491181115,3459.0301242042165,3611.3173333333375,3476.112966582185,3629.1522646773806,3638.1027332068415,3501.8955459628355,3656.0699475168158,3519.1900844570773,3674.1258951072195,3683.1872807419604,3251.3344813425715,3701.3771505916584,3562.8010279303453,3719.6568533333398,3580.396355579654,3738.0268326177052,3747.2458152030508,3606.9524123417236,3765.752045942324,3624.7657869907939,3784.34967196044,3793.6828991642237,3348.8745157828521,3812.418465109412,3669.6850587682593,{"$f":"BW119/$F$120","v":3831.2465589333442},3687.8082462470475,3850.1676375962415,3859.6631896591462,3715.1609847119785,3878.7246073205979,3733.5087606005209,3897.8801621192574,3907.4933861391546,3449.3407512563413,3926.7910190626976,3779.775610531311,3946.1839557013486,3798.4424936344631,3965.6726667241323,3975.4530853489246,3826.6158142533432,3995.08634554022,3845.5140234185419,4014.8165669828404,4024.7181877233352,3713.4287253732759,4044.5947496345839,3893.1688788472552,4064.5694743723943,3912.3957684435018,4084.6428467258625,4094.7166779093977,3941.4142886809473,4114.9389359064326,3960.879444121103,4135.2610639923305,4145.4597333550391,3659.4056030078618,4165.9325921236268,4009.9639452126785,4186.5065586035707,4029.7676414968118,4207.182132127642,4217.5581782466852,4059.656717341381,4238.3871039836295,4079.7058274447409,4259.3188959121062,4269.823525355695,3769.1877710981021,4290.9105698873409,4130.2628635690635,4312.101755361683,4150.6606707417213,4333.3975960914777,4344.0849235940896,4181.4464188616266,4365.5387171031434,4202.0970022680876,4387.0984627894723,4397.9182311163704,3882.2634042310478,4419.6378869839655,4254.1707494761386,4441.4648080225361,4275.1804908639751,4463.3995239742244,4474.4074713019163,{"$f":"EI119/$F$120","v":4306.8898114274798},4496.5048786162415,4328.1599123361329,4518.7114166731599,4529.855778049865,4179.4967457147113,4552.2270235934875,4381.7958719604267,4574.7087522632173,4403.4359055898994,4597.3015096934541,4608.6396954409774,4436.096505770307,4631.4000249747323,4458.0047097062206,4654.2727591733592,4665.7514513913657,4118.6932455487267,4688.7938343012966,4513.2497481192459,4711.9500148311199,4535.5389827576018,4735.2205549842647,4746.8988863042123,4569.1794009434216,4770.3420257239795,4591.7448509974129,4793.9009419485665,4805.7239949331115,4242.2540429151932,4829.4576493303412,4648.6472405628256,4853.3085152760577,4671.6051522403332,4877.2771716337966,4889.3058528933443,4706.2547829717287,4913.4522864957044,4729.4971965273398,4937.7179702070271,4949.8957147811097,4369.5216642026535,4974.3413788102562,4788.1066577797164,4998.907770734344,4811.7533068075481,5023.5954867828141,5035.9850284801487,4847.4424264608851,5060.85585509058,4871.3821124231645,5085.8495093132433,5098.3925862245487,4704.0604086682551,5123.571620174569,4931.7498575131112,5148.8750038563794,4956.1059060117786,5174.3033513863047,5187.0645793345584,4992.8656992547167,5212.6815307433026,5017.5235757958653,5238.4249945926458,{"$f":"GU119/$F$120","v":5251.3443638112894},4635.6255335526039,5277.2787687798118,5079.7023532385119,5303.3412539720766,5104.7890831921395,5329.5324519279011,5342.6765167146013,5142.6516702323643,5369.0619766656082,5168.0492830697467,5395.5777444304322,5408.8846947256352,4774.694299559188,5435.5971318432139,5232.0934238356731,5462.4414915912457,5257.9327556879107,5489.4184254857437,5502.9568122160463,5296.931220339342,5530.1338359655829,5323.0907615618453,5557.4450767633516,5571.1512355674104,4917.9351285459688,5598.6650457985143,5389.0562265507479,5626.314736338989,5415.6707383585526,5654.1009782503224,5668.0455165825333,5455.839156949527,5696.0378510445544,5482.7834844087056,5724.1684290662561,5738.2857726344364,5294.4614327283434,5766.6249971724756,5550.7279133472757,5795.1041784291619,5578.1408605093147,5823.724007597838,5838.0868820800151,5619.514331658017,5866.9189865758981,5647.2669889409744,5895.8934819382512,5910.4343458134772,5217.4373778744293,5939.6237470876567,5717.2497507477019,5968.9573037820455,5745.4850863245993,5998.4357278257794,6013.2294885424217,5788.0997616077657,6042.9265561731827,5816.6849986092093,6072.770286396405,6087.7473761878882,5373.960499210667,6117.8124595002946,5888.7672432701402,{"$f":"JG119/$F$120","v":6148.026022895514},5917.8496389143456,6178.3887996605599,6193.6263731987019,5961.742754456006,6224.2143528583865,5991.1855485674923,6254.9533949883062,6270.3797974735317,5535.1793141869948,6301.346833285309,6065.4302605682506,6332.466803582387,6095.3851280817835,6363.7404636503843,6379.4351643946702,6140.5950370896926,6410.9407834441427,6170.9211150245237,6442.6019968379615,6458.4911913977467,5958.9629867409994,6490.3872382838754,6247.3931683853034,6522.4408076898653,6278.2466819242427,6554.6526775599013,6570.8182193265175,6324.8128882023902,6603.2690069474747,6356.0487484752657,6635.8800567431072,6652.2459271396847,5872.271734420995,6685.0988554323985,6434.8149634368692,6718.114031920567,6466.5940823819747,6751.2922578867046,6767.9427659063167,6514.5572748484665,6801.3670771559036,6546.7302109295297,6834.9564584454047,6851.8133049538819,6048.4398864536297,6885.6518210953773,6627.8594123399807,6919.6574528781903,6660.5919048534424,6953.8310256233135,6970.9810488835146,6709.9939930939272,7005.4080894705867,6743.1321172574226,7040.0051521987743,7057.3677041025057,6229.8930830472445,7092.2213757282443,6826.6951947101888,7127.2471764645452,6860.4096619990514,7162.4459563920191,7180.1104803500266,{"$f":"LS119/$F$120","v":6911.2938128867527},7215.5703321547117,6945.4260807751516,7251.2053067647457,7269.0887352255868,6706.8653400409339,7304.9880170001006,7031.4960505515,7341.0645917584861,7066.22195185903,7377.3193350837882,7395.5137947605363,7118.6326272733622,7432.0374421193628,7153.7888631984142,7468.7414659676951,7487.1613972823643,6609.2935718048348,7524.1376575101121,7242.4409320680543,7561.2965295112508,7278.2086104148093,7598.6389151363082,7617.3792086033591,7332.1916060915701,7654.9985653829517,7368.4025290943709,7692.8037099467329,7711.7762392008417,6807.5723789589865,7749.8617872354225,7459.714160030102,7788.1354253965956,7496.5548687272594,7826.5980825904062,7845.9005848614688,7552.1573542743263,7884.6485223444488,7589.4546049672135,7923.5878212451462,7943.1295263768752,7011.7995503277652,7982.3576408524941,7683.5055848310158,8021.7794881585032,7721.4515147890888,8061.3960250681293,8081.2776024073237,7778.7220749025655,8121.1879780147929,7817.1382431162401,8161.2954558825095,8181.423412168193,7548.6360276997511,8221.8283700780776,7914.0107523759525,8262.4328728032688,7953.0950602327694,8303.2379058201823,8323.7159304795514,8012.0837371496509,8364.8236173552468,8051.6523904097348,8406.1343195589925,{"$f":"OE119/$F$120","v":8426.8661145332462},7438.8181429427414,8468.4832211804296,8151.4310749472406,8510.3058589873726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":2585114.5896695219},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27035.612237984515,0,0,0,0,0,27438.155333332008,0,0,0,0,0,27846.680605124075,0,0,0,0,0,28070.227495761224,0,0,0,0,0,28682.081023277824,0,0,0,0,0,28912.334320634094,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,29542.543453976192,0,0,0,0,0,29779.704350253145,0,0,0,0,0,30428.819757595513,0,0,0,0,0,30881.885557813795,0,0,0,0,0,31341.684350323419,0,0,0,0,0,31593.288345183646,0,0,0,0,0,32281.934880833156,0,0,0,0,0,32541.08699553919,0,0,0,0,0,33250.392927258188,0,0,0,0,0,33517.319605405391,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},34247.904715075965,0,0,0,0,0,34757.834264731333,0,0,0,0,0,35275.34185652827,0,0,0,0,0,35558.524369374645,0,0,0,0,0,36333.602112224158,0,0,0,0,0,36625.280100455922,0,0,0,0,0,37423.610175590919,0,0,0,0,0,37724.038503469645,0,0,0,0,0,38546.318480858681,0,0,0,0,0,39120.248681475139,0,0,0,0,0,39702.708035284486,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},0,0,40021.432448331019,0,0,0,0,0,40893.789276343072,0,0,0,0,0,41222.075421781003,0,0,0,0,0,42120.602954633418,0,0,0,0,0,42458.737684434476,0,0,0,0,0,43384.221043272453,0,0,0,0,0,44030.184540391332,0,0,0,0,0,44685.747674570674,0,0,0,0,0,45044.474809416635,0,0,0,0,0,46026.320104807848,0,0,0,0,0,46395.80905369918,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,0,0,0,47407.109707952142,0,0,0,0,0,47787.683325310209,0,0,0,0,0,48829.322999190757,0,0,0,0,0,49556.360606136484,0,0,0,0,0,50294.202689166537,0,0,0,0,0,50697.953239821712,0,0,0,0,0,51803.028769841563,0,0,0,0,0,52218.89183701641,0,0,0,0,0,53357.119632936861,0,0,0,0,0,53785.458592126961,0,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},54957.833221925037,0,0,0,0,0,55776.120453743766,0,0,0,0,0,56606.568218582834,0,0,0,0,0,57060.993020387614,0,0,0,0,0,58304.765265140384,0,0,0,0,0,58772.822810999285,0,0,0,0,0,60053.908223094666,0,0,0,0,0,60536.007495329352,0,0,0,0,0,61855.525469787586,0,0,0,0,0,62776.514958310079,0,0,0,0,0,63711.191233881284,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":0},0,0,64222.65035179504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,1988549.6843611707,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20796.624798449629,0,0,0,0,0,21106.273333332312,0,0,0,0,0,21420.523542403138,0,0,0,0,0,21592.482689047098,0,0,0,0,0,22063.139248675248,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":22240.257169718534},0,0,0,0,0,22725.033426135535,0,0,0,0,0,22907.46488481011,0,0,0,0,0,23406.784428919625,0,0,0,0,0,23755.296582933686,0,0,0,0,0,24108.987961787243,0,0,0,0,0,24302.529496295108,0,0,0,0,0,24832.257600640893,0,0,0,0,0,25031.605381183992,0,0,0,0,0,25577.225328660148,0,0,0,0,0,25782.553542619535,0,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,26344.542088519971,0,0,0,0,0,26736.795588254867,0,0,0,0,0,27134.87835117559,0,0,0,0,0,27352.711053365114,0,0,0,0,0,27948.924701710894,0,0,0,0,0,28173.292384966095,0,0,0,0,0,28787.392442762248,0,0,0,0,0,29018.491156515105,0,0,0,0,0,29651.01421604514,0,0,0,0,0,30092.498985750106,0,0,0,0,0,30540.544642526529,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,0,0,30785.71726794694,0,0,0,0,0,31456.760981802363,0,0,0,0,0,31709.288785985391,0,0,0,0,0,32400.463811256468,0,0,0,0,0,32660.56744956498,0,0,0,0,0,33372.477725594203,0,0,0,0,0,33869.37272337795,0,0,0,0,0,34373.652057362058,0,0,0,0,0,34649.596007243563,0,0,0,0,0,35404.861619082963,0,0,0,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":35689.083887460911},0,0,0,0,0,36467.007467655494,0,0,0,0,0,36759.756404084779,0,0,0,0,0,37561.0176916852,0,0,0,0,0,38120.277389335752,0,0,0,0,0,38687.848222435787,0,0,0,0,0,38998.425569093619,0,0,0,0,0,39848.483669108893,0,0,0,0,0,40168.378336166468,0,0,0,0,0,41043.938179182209,0,0,0,0,0,41373.429686251504,0,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,42275.256324557711,0,0,0,0,0,42904.70804134135,0,0,0,0,0,43543.514014294495,0,0,0,0,0,43893.071554144313,0,0,0,0,0,44849.819434723366,0,0,0,0,0,45209.863700768685,0,0,0,0,0,46195.314017765122,0,0,0,0,0,46566.159611791794,0,0,0,0,0,47581.173438298145,0,0,0,0,0,48289.626891007756,0,0,0,0,0,49008.608641447143,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,0,49402.038732150031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":1123028.7312156216},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20796.624798449629,0,0,0,0,0,21106.273333332312,0,0,0,0,0,21420.523542403138,0,0,0,0,0,21592.482689047098,0,0,0,0,0,22063.139248675248,0,0,0,0,0,{"$f":"BW123*BW110","v":22240.257169718534},0,0,0,0,0,22725.033426135535,0,0,0,0,0,22907.46488481011,0,0,0,0,0,23406.784428919625,0,0,0,0,0,23755.296582933686,0,0,0,0,0,24108.987961787243,0,0,0,0,0,24302.529496295108,0,0,0,0,0,24832.257600640893,0,0,0,0,0,25031.605381183992,0,0,0,0,0,25577.225328660148,0,0,0,0,0,25782.553542619535,0,0,0,{"$f":"EI123*EI110","v":0},0,26344.542088519971,0,0,0,0,0,26736.795588254867,0,0,0,0,0,27134.87835117559,0,0,0,0,0,27352.711053365114,0,0,0,0,0,27948.924701710894,0,0,0,0,0,28173.292384966095,0,0,0,0,0,28787.392442762248,0,0,0,0,0,29018.491156515105,0,0,0,0,0,29651.01421604514,0,0,0,0,0,30092.498985750106,0,0,0,0,0,30540.544642526529,0,{"$f":"GU123*GU110","v":0},0,0,0,30785.71726794694,0,0,0,0,0,31456.760981802363,0,0,0,0,0,31709.288785985391,0,0,0,0,0,32400.463811256468,0,0,0,0,0,32660.56744956498,0,0,0,0,0,33372.477725594203,0,0,0,0,0,33869.37272337795,0,0,0,0,0,34373.652057362058,0,0,0,0,0,34649.596007243563,0,0,0,0,0,35404.861619082963,0,0,0,0,0,{"$f":"JG123*JG110","v":35689.083887460911},0,0,0,0,0,36467.007467655494,0,0,0,0,0,36759.756404084779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":1459937.3505803084},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27035.612237984515,0,0,0,0,0,27438.155333332008,0,0,0,0,0,27846.680605124075,0,0,0,0,0,28070.227495761224,0,0,0,0,0,28682.081023277824,0,0,0,0,0,28912.334320634094,{"$f":"BX122*BX110","v":0},0,0,0,0,29542.543453976192,0,0,0,0,0,29779.704350253145,0,0,0,0,0,30428.819757595513,0,0,0,0,0,30881.885557813795,0,0,0,0,0,31341.684350323419,0,0,0,0,0,31593.288345183646,0,0,0,0,0,32281.934880833156,0,0,0,0,0,32541.08699553919,0,0,0,0,0,33250.392927258188,0,0,0,0,0,33517.319605405391,0,0,0,0,{"$f":"EJ122*EJ110","v":0},34247.904715075965,0,0,0,0,0,34757.834264731333,0,0,0,0,0,35275.34185652827,0,0,0,0,0,35558.524369374645,0,0,0,0,0,36333.602112224158,0,0,0,0,0,36625.280100455922,0,0,0,0,0,37423.610175590919,0,0,0,0,0,37724.038503469645,0,0,0,0,0,38546.318480858681,0,0,0,0,0,39120.248681475139,0,0,0,0,0,39702.708035284486,0,0,{"$f":"GV122*GV110","v":0},0,0,40021.432448331019,0,0,0,0,0,40893.789276343072,0,0,0,0,0,41222.075421781003,0,0,0,0,0,42120.602954633418,0,0,0,0,0,42458.737684434476,0,0,0,0,0,43384.221043272453,0,0,0,0,0,44030.184540391332,0,0,0,0,0,44685.747674570674,0,0,0,0,0,45044.474809416635,0,0,0,0,0,46026.320104807848,0,0,0,0,0,46395.80905369918,{"$f":"JH122*JH110","v":0},0,0,0,0,47407.109707952142,0,0,0,0,0,47787.683325310209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6666666666666609E-2,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0},0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,{"$f":"BW130*(1+BX129*BX110)","v":1.1261624192640001},1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,{"$f":"EI130*(1+EJ129*EJ110)","v":1.3727857050906125},1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,{"$f":"GU130*(1+GV129*GV110)","v":1.7068864766411058},1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,{"$f":"JG130*(1+JH129*JH110)","v":2.1222987924018204},2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"LS130*(1+LT129*LT110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"OE130*(1+OF129*OF110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"QQ130*(1+QR129*QR110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"TC130*(1+TD129*TD110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"VO130*(1+VP129*VP110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"YA130*(1+YB129*YB110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"AAM130*(1+AAN129*AAN110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":738835.93640373019}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":679999.99999999977}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":543999.99999999988}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.7656005833177377}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.7656005833177377}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":679999.99999999977},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":135999.99999999985},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":679999.99999999977},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27035.612237984515,0,0,0,0,0,27438.155333332008,0,0,0,0,0,27846.680605124075,0,0,0,0,0,28070.227495761224,0,0,0,0,0,28682.081023277824,0,0,0,0,0,28912.334320634094,{"$f":"BX126","v":0},0,0,0,0,29542.543453976192,0,0,0,0,0,29779.704350253145,0,0,0,0,0,30428.819757595513,0,0,0,0,0,30881.885557813795,0,0,0,0,0,31341.684350323419,0,0,0,0,0,31593.288345183646,0,0,0,0,0,32281.934880833156,0,0,0,0,0,32541.08699553919,0,0,0,0,0,33250.392927258188,0,0,0,0,0,33517.319605405391,0,0,0,0,{"$f":"EJ126","v":0},34247.904715075965,0,0,0,0,0,34757.834264731333,0,0,0,0,0,35275.34185652827,0,0,0,0,0,35558.524369374645,0,0,0,0,0,36333.602112224158,0,0,0,0,0,36625.280100455922,0,0,0,0,0,37423.610175590919,0,0,0,0,0,37724.038503469645,0,0,0,0,0,38546.318480858681,0,0,0,0,0,39120.248681475139,0,0,0,0,0,39702.708035284486,0,0,{"$f":"GV126","v":0},0,0,40021.432448331019,0,0,0,0,0,40893.789276343072,0,0,0,0,0,41222.075421781003,0,0,0,0,0,42120.602954633418,0,0,0,0,0,42458.737684434476,0,0,0,0,0,43384.221043272453,0,0,0,0,0,44030.184540391332,0,0,0,0,0,44685.747674570674,0,0,0,0,0,45044.474809416635,0,0,0,0,0,46026.320104807848,0,0,0,0,0,46395.80905369918,{"$f":"JH126","v":0},0,0,0,0,47407.109707952142,0,0,0,0,0,47787.683325310209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.7656005833177377},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15312.41691548489,0,0,0,0,0,15540.409078124005,0,0,0,0,0,15771.78942294945,0,0,0,0,0,15898.401802187047,0,0,0,0,0,16244.943105637949,0,0,0,0,0,16375.353856252677,{"$f":"BX164/$F$165","v":0},0,0,0,0,16732.291398807105,0,0,0,0,0,16866.614471940273,0,0,0,0,0,17234.260140771337,0,0,0,0,0,17490.867328432621,0,0,0,0,0,17751.287944994503,0,0,0,0,0,17893.791293281483,0,0,0,0,0,18283.826583344358,0,0,0,0,0,18430.605032079948,0,0,0,0,0,18832.341380844708,0,0,0,0,0,18983.523183042362,0,0,0,0,{"$f":"EJ164/$F$165","v":0},19397.311622270066,0,0,0,0,0,19686.125272692159,0,0,0,0,0,19979.230970938184,0,0,0,0,0,20139.619744889678,0,0,0,0,0,20578.607900066352,0,0,0,0,0,20743.808337236391,0,0,0,0,0,21195.966137068364,0,0,0,0,0,21366.122587353508,0,0,0,0,0,21831.845121180435,0,0,0,0,0,22156.907429178762,0,0,0,0,0,22486.800474815871,0,0,{"$f":"GV164/$F$165","v":0},0,0,22667.319452923377,0,0,0,0,0,23161.404489060376,0,0,0,0,0,23347.339036511108,0,0,0,0,0,23856.246623732219,0,0,0,0,0,24047.759207606468,0,0,0,0,0,24571.934022444206,0,0,0,0,0,24937.794513895249,0,0,0,0,0,25309.092043117558,0,0,0,0,0,25512.267743349756,0,0,0,0,0,26068.364804411114,0,0,0,0,0,26277.635775650277,{"$f":"JH164/$F$165","v":0},0,0,0,0,26850.415748543481,0,0,0,0,0,27065.964848919815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,30222.222222222226,60444.444444444453,90666.666666666686,120888.88888888891,151111.11111111112,181333.33333333334,211555.55555555556,241777.77777777778,272000,302222.22222222225,332444.4444444445,362666.66666666674,392888.88888888899,423111.11111111124,453333.33333333349,483555.55555555574,513777.77777777798,544000.00000000023,544000.00000000023,544000.00000000023,544000.00000000023,544000.00000000023,544000.00000000023,539567.5830845153,539567.5830845153,539567.5830845153,539567.5830845153,539567.5830845153,539567.5830845153,534818.52566808159,534818.52566808159,534818.52566808159,534818.52566808159,534818.52566808159,534818.52566808159,529743.10675849381,529743.10675849381,529743.10675849381,529743.10675849381,529743.10675849381,529743.10675849381,524439.56709147664,524439.56709147664,524439.56709147664,524439.56709147664,524439.56709147664,524439.56709147664,518683.41532766825,518683.41532766825,518683.41532766825,518683.41532766825,518683.41532766825,518683.41532766825,{"$f":"BW172","v":512681.72977796895},512681.72977796895,512681.72977796895,512681.72977796895,512681.72977796895,512681.72977796895,506203.0729747212,506203.0729747212,506203.0729747212,506203.0729747212,506203.0729747212,506203.0729747212,499460.51996227534,499460.51996227534,499460.51996227534,499460.51996227534,499460.51996227534,499460.51996227534,492215.4702207495,492215.4702207495,492215.4702207495,492215.4702207495,492215.4702207495,492215.4702207495,484568.91229673184,484568.91229673184,484568.91229673184,484568.91229673184,484568.91229673184,484568.91229673184,476509.00259767199,476509.00259767199,476509.00259767199,476509.00259767199,476509.00259767199,476509.00259767199,468145.39135634393,468145.39135634393,468145.39135634393,468145.39135634393,468145.39135634393,468145.39135634393,459224.47260012646,459224.47260012646,459224.47260012646,459224.47260012646,459224.47260012646,459224.47260012646,449978.35702004906,449978.35702004906,449978.35702004906,449978.35702004906,449978.35702004906,449978.35702004906,440145.58277960535,440145.58277960535,440145.58277960535,440145.58277960535,440145.58277960535,440145.58277960535,429964.97125215508,429964.97125215508,429964.97125215508,429964.97125215508,{"$f":"EI172","v":429964.97125215508},429964.97125215508,419166.9590549281,419166.9590549281,419166.9590549281,419166.9590549281,419166.9590549281,419166.9590549281,407864.17296333448,407864.17296333448,407864.17296333448,407864.17296333448,407864.17296333448,407864.17296333448,396042.22545166296,396042.22545166296,396042.22545166296,396042.22545166296,396042.22545166296,396042.22545166296,383823.45021580654,383823.45021580654,383823.45021580654,383823.45021580654,383823.45021580654,383823.45021580654,370921.31132005632,370921.31132005632,370921.31132005632,370921.31132005632,370921.31132005632,370921.31132005632,357595.92920922104,357595.92920922104,357595.92920922104,357595.92920922104,357595.92920922104,357595.92920922104,343551.88165633712,343551.88165633712,343551.88165633712,343551.88165633712,343551.88165633712,343551.88165633712,329056.79670211038,329056.79670211038,329056.79670211038,329056.79670211038,329056.79670211038,329056.79670211038,313806.08751497214,313806.08751497214,313806.08751497214,313806.08751497214,313806.08751497214,313806.08751497214,297925.30183609284,297925.30183609284,297925.30183609284,297925.30183609284,297925.30183609284,297925.30183609284,281397.00739799882,281397.00739799882,{"$f":"GU172","v":281397.00739799882},281397.00739799882,281397.00739799882,281397.00739799882,264357.62809303543,264357.62809303543,264357.62809303543,264357.62809303543,264357.62809303543,264357.62809303543,246483.37616583577,246483.37616583577,246483.37616583577,246483.37616583577,246483.37616583577,246483.37616583577,228065.70465264138,228065.70465264138,228065.70465264138,228065.70465264138,228065.70465264138,228065.70465264138,208770.77212196199,208770.77212196199,208770.77212196199,208770.77212196199,208770.77212196199,208770.77212196199,188898.42835679476,188898.42835679476,188898.42835679476,188898.42835679476,188898.42835679476,188898.42835679476,168104.46290148643,168104.46290148643,168104.46290148643,168104.46290148643,168104.46290148643,168104.46290148643,146528.75764562091,146528.75764562091,146528.75764562091,146528.75764562091,146528.75764562091,146528.75764562091,124150.24075541577,124150.24075541577,124150.24075541577,124150.24075541577,124150.24075541577,124150.24075541577,101120.97782717433,101120.97782717433,101120.97782717433,101120.97782717433,101120.97782717433,101120.97782717433,77075.032579306702,77075.032579306702,77075.032579306702,77075.032579306702,77075.032579306702,77075.032579306702,{"$f":"JG172","v":52338.897455242564},52338.897455242564,52338.897455242564,52338.897455242564,52338.897455242564,52338.897455242564,26535.259655803937,26535.259655803937,26535.259655803937,26535.259655803937,26535.259655803937,26535.259655803937,2.0008883439004421E-10,2.0008883439004421E-10,2.0008883439004421E-10,2.0008883439004421E-10,2.0008883439004421E-10,2.0008883439004421E-10,2.040906110778451E-10,2.040906110778451E-10,2.040906110778451E-10,2.040906110778451E-10,2.040906110778451E-10,2.040906110778451E-10,2.08172423299402E-10,2.08172423299402E-10,2.08172423299402E-10,2.08172423299402E-10,2.08172423299402E-10,2.08172423299402E-10,2.1233587176539005E-10,2.1233587176539005E-10,2.1233587176539005E-10,2.1233587176539005E-10,2.1233587176539005E-10,2.1233587176539005E-10,2.1658258920069785E-10,2.1658258920069785E-10,2.1658258920069785E-10,2.1658258920069785E-10,2.1658258920069785E-10,2.1658258920069785E-10,2.2091424098471182E-10,2.2091424098471182E-10,2.2091424098471182E-10,2.2091424098471182E-10,2.2091424098471182E-10,2.2091424098471182E-10,2.2533252580440605E-10,2.2533252580440605E-10,2.2533252580440605E-10,2.2533252580440605E-10,2.2533252580440605E-10,2.2533252580440605E-10,2.2983917632049417E-10,2.2983917632049417E-10,2.2983917632049417E-10,2.2983917632049417E-10,2.2983917632049417E-10,2.2983917632049417E-10,2.3443595984690403E-10,2.3443595984690403E-10,2.3443595984690403E-10,2.3443595984690403E-10,{"$f":"LS172","v":2.3443595984690403E-10},2.3443595984690403E-10,2.3912467904384209E-10,2.3912467904384209E-10,2.3912467904384209E-10,2.3912467904384209E-10,2.3912467904384209E-10,2.3912467904384209E-10,2.4390717262471894E-10,2.4390717262471894E-10,2.4390717262471894E-10,2.4390717262471894E-10,2.4390717262471894E-10,2.4390717262471894E-10,2.4878531607721331E-10,2.4878531607721331E-10,2.4878531607721331E-10,2.4878531607721331E-10,2.4878531607721331E-10,2.4878531607721331E-10,2.5376102239875761E-10,2.5376102239875761E-10,2.5376102239875761E-10,2.5376102239875761E-10,2.5376102239875761E-10,2.5376102239875761E-10,2.5883624284673278E-10,2.5883624284673278E-10,2.5883624284673278E-10,2.5883624284673278E-10,2.5883624284673278E-10,2.5883624284673278E-10,2.6401296770366741E-10,2.6401296770366741E-10,2.6401296770366741E-10,2.6401296770366741E-10,2.6401296770366741E-10,2.6401296770366741E-10,2.6929322705774076E-10,2.6929322705774076E-10,2.6929322705774076E-10,2.6929322705774076E-10,2.6929322705774076E-10,2.6929322705774076E-10,2.7467909159889557E-10,2.7467909159889557E-10,2.7467909159889557E-10,2.7467909159889557E-10,2.7467909159889557E-10,2.7467909159889557E-10,2.8017267343087348E-10,2.8017267343087348E-10,2.8017267343087348E-10,2.8017267343087348E-10,2.8017267343087348E-10,2.8017267343087348E-10,2.8577612689949095E-10,2.8577612689949095E-10,2.8577612689949095E-10,2.8577612689949095E-10,2.8577612689949095E-10,2.8577612689949095E-10,2.9149164943748079E-10,2.9149164943748079E-10,{"$f":"OE172","v":2.9149164943748079E-10},2.9149164943748079E-10,2.9149164943748079E-10,2.9149164943748079E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,{"$f":"QQ172","v":2.9732148242623043E-10},2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,{"$f":"TC172","v":2.9732148242623043E-10},2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,{"$f":"VO172","v":2.9732148242623043E-10},2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,{"$f":"YA172","v":2.9732148242623043E-10},2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,{"$f":"AAM172","v":2.9732148242623043E-10},2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10,2.9732148242623043E-10]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":544000},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,4432.4169154848842,0,0,0,0,0,4749.0574164336977,0,0,0,0,0,5075.4189095878155,0,0,0,0,0,5303.5396670171704,0,0,0,0,0,5756.1517638084169,0,0,0,0,0,6001.6855496993121,{"$f":"IF(BX7,BX165-BX178)","v":0},0,0,0,0,6478.6568032477244,0,0,0,0,0,6742.5530124458492,0,0,0,0,0,7245.0497415258305,0,0,0,0,0,7646.5579240176303,0,0,0,0,0,8059.9096990598646,0,0,0,0,0,8363.6112413280425,0,0,0,0,0,8920.9187562174793,0,0,0,0,0,9246.1155800774177,0,0,0,0,0,9832.7742404437249,0,0,0,0,0,10180.611527450254,0,0,0,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},10798.012197226964,0,0,0,0,0,11302.786091593598,0,0,0,0,0,11821.947511671495,0,0,0,0,0,12218.775235856418,0,0,0,0,0,12902.13889575022,0,0,0,0,0,13325.382110835264,0,0,0,0,0,14044.047552883943,0,0,0,0,0,14495.084954226764,0,0,0,0,0,15250.709187138227,0,0,0,0,0,15880.78567887932,0,0,0,0,0,16528.294438094013,0,0,{"$f":"IF(GV7,GV165-GV178)","v":0},0,0,17039.379304963401,0,0,0,0,0,17874.251927199668,0,0,0,0,0,18417.671513194393,0,0,0,0,0,19294.932530679391,0,0,0,0,0,19872.343765167228,0,0,0,0,0,20793.965455308309,0,0,0,0,0,21575.70525586552,0,0,0,0,0,22378.516890205141,0,0,0,0,0,23029.262928241442,0,0,0,0,0,24045.945247867628,0,0,0,0,0,24736.135124064142,{"$f":"IF(JH7,JH165-JH178)","v":0},0,0,0,0,25803.637799438628,0,0,0,0,0,26535.259655803737,0,0,0,0,0,-4.0017766878008846E-12,0,0,0,0,0,-4.0818122215569023E-12,0,0,0,0,0,-4.1634484659880404E-12,0,0,0,0,0,-4.2467174353078014E-12,0,0,0,0,0,-4.3316517840139574E-12,0,0,0,0,0,-4.4182848196942361E-12,0,0,0,0,0,-4.5066505160881212E-12,0,0,0,0,0,-4.5967835264098835E-12,0,0,0,0,{"$f":"IF(LT7,LT165-LT178)","v":0},-4.6887191969380813E-12,0,0,0,0,0,-4.782493580876843E-12,0,0,0,0,0,-4.8781434524943797E-12,0,0,0,0,0,-4.9757063215442671E-12,0,0,0,0,0,-5.075220447975152E-12,0,0,0,0,0,-5.1767248569346555E-12,0,0,0,0,0,-5.2802593540733487E-12,0,0,0,0,0,-5.3858645411548156E-12,0,0,0,0,0,-5.4935818319779122E-12,0,0,0,0,0,-5.6034534686174699E-12,0,0,0,0,0,-5.7155225379898199E-12,0,0,{"$f":"IF(OF7,OF165-OF178)","v":0},0,0,-5.8298329887496164E-12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":15413.333333333336},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,100.74074074074076,201.48148148148152,302.22222222222229,402.96296296296305,503.70370370370375,604.44444444444457,705.18518518518522,805.92592592592598,906.66666666666674,1007.4074074074075,1108.1481481481485,1208.8888888888891,1309.62962962963,1410.3703703703709,1511.1111111111118,1611.8518518518526,1712.5925925925933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,282878.60684602935,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1813.3333333333342,1813.3333333333342,1813.3333333333342,1813.3333333333342,1813.3333333333342,1813.3333333333342,1798.5586102817178,1798.5586102817178,1798.5586102817178,1798.5586102817178,1798.5586102817178,1798.5586102817178,1782.7284188936055,1782.7284188936055,1782.7284188936055,1782.7284188936055,1782.7284188936055,1782.7284188936055,1765.8103558616463,1765.8103558616463,1765.8103558616463,1765.8103558616463,1765.8103558616463,1765.8103558616463,1748.1318903049223,1748.1318903049223,1748.1318903049223,1748.1318903049223,1748.1318903049223,1748.1318903049223,1728.9447177588943,1728.9447177588943,1728.9447177588943,1728.9447177588943,1728.9447177588943,1728.9447177588943,{"$f":"BX175-BX176","v":1708.9390992598967},1708.9390992598967,1708.9390992598967,1708.9390992598967,1708.9390992598967,1708.9390992598967,1687.343576582404,1687.343576582404,1687.343576582404,1687.343576582404,1687.343576582404,1687.343576582404,1664.8683998742513,1664.8683998742513,1664.8683998742513,1664.8683998742513,1664.8683998742513,1664.8683998742513,1640.7182340691652,1640.7182340691652,1640.7182340691652,1640.7182340691652,1640.7182340691652,1640.7182340691652,1615.2297076557729,1615.2297076557729,1615.2297076557729,1615.2297076557729,1615.2297076557729,1615.2297076557729,1588.3633419922401,1588.3633419922401,1588.3633419922401,1588.3633419922401,1588.3633419922401,1588.3633419922401,1560.4846378544798,1560.4846378544798,1560.4846378544798,1560.4846378544798,1560.4846378544798,1560.4846378544798,1530.7482420004217,1530.7482420004217,1530.7482420004217,1530.7482420004217,1530.7482420004217,1530.7482420004217,1499.927856733497,1499.927856733497,1499.927856733497,1499.927856733497,1499.927856733497,1499.927856733497,1467.1519425986846,1467.1519425986846,1467.1519425986846,1467.1519425986846,1467.1519425986846,1467.1519425986846,1433.2165708405171,1433.2165708405171,1433.2165708405171,1433.2165708405171,{"$f":"EJ175-EJ176","v":1433.2165708405171},1433.2165708405171,1397.2231968497604,1397.2231968497604,1397.2231968497604,1397.2231968497604,1397.2231968497604,1397.2231968497604,1359.5472432111151,1359.5472432111151,1359.5472432111151,1359.5472432111151,1359.5472432111151,1359.5472432111151,1320.1407515055432,1320.1407515055432,1320.1407515055432,1320.1407515055432,1320.1407515055432,1320.1407515055432,1279.4115007193552,1279.4115007193552,1279.4115007193552,1279.4115007193552,1279.4115007193552,1279.4115007193552,1236.4043710668545,1236.4043710668545,1236.4043710668545,1236.4043710668545,1236.4043710668545,1236.4043710668545,1191.9864306974036,1191.9864306974036,1191.9864306974036,1191.9864306974036,1191.9864306974036,1191.9864306974036,1145.1729388544572,1145.1729388544572,1145.1729388544572,1145.1729388544572,1145.1729388544572,1145.1729388544572,1096.8559890070346,1096.8559890070346,1096.8559890070346,1096.8559890070346,1096.8559890070346,1096.8559890070346,1046.0202917165739,1046.0202917165739,1046.0202917165739,1046.0202917165739,1046.0202917165739,1046.0202917165739,993.08433945364288,993.08433945364288,993.08433945364288,993.08433945364288,993.08433945364288,993.08433945364288,937.99002465999615,937.99002465999615,{"$f":"GV175-GV176","v":937.99002465999615},937.99002465999615,937.99002465999615,937.99002465999615,881.19209364345147,881.19209364345147,881.19209364345147,881.19209364345147,881.19209364345147,881.19209364345147,821.61125388611924,821.61125388611924,821.61125388611924,821.61125388611924,821.61125388611924,821.61125388611924,760.21901550880466,760.21901550880466,760.21901550880466,760.21901550880466,760.21901550880466,760.21901550880466,695.90257373987333,695.90257373987333,695.90257373987333,695.90257373987333,695.90257373987333,695.90257373987333,629.66142785598254,629.66142785598254,629.66142785598254,629.66142785598254,629.66142785598254,629.66142785598254,560.34820967162148,560.34820967162148,560.34820967162148,560.34820967162148,560.34820967162148,560.34820967162148,488.42919215206973,488.42919215206973,488.42919215206973,488.42919215206973,488.42919215206973,488.42919215206973,413.83413585138589,413.83413585138589,413.83413585138589,413.83413585138589,413.83413585138589,413.83413585138589,337.06992609058113,337.06992609058113,337.06992609058113,337.06992609058113,337.06992609058113,337.06992609058113,256.91677526435569,256.91677526435569,256.91677526435569,256.91677526435569,256.91677526435569,256.91677526435569,{"$f":"JH175-JH176","v":174.46299151747522},174.46299151747522,174.46299151747522,174.46299151747522,174.46299151747522,174.46299151747522,88.450865519346465,88.450865519346465,88.450865519346465,88.450865519346465,88.450865519346465,88.450865519346465,6.6696278130014743E-13,6.6696278130014743E-13,6.6696278130014743E-13,6.6696278130014743E-13,6.6696278130014743E-13,6.6696278130014743E-13,6.8030203692615042E-13,6.8030203692615042E-13,6.8030203692615042E-13,6.8030203692615042E-13,6.8030203692615042E-13,6.8030203692615042E-13,6.939080776646734E-13,6.939080776646734E-13,6.939080776646734E-13,6.939080776646734E-13,6.939080776646734E-13,6.939080776646734E-13,7.077862392179669E-13,7.077862392179669E-13,7.077862392179669E-13,7.077862392179669E-13,7.077862392179669E-13,7.077862392179669E-13,7.2194196400232627E-13,7.2194196400232627E-13,7.2194196400232627E-13,7.2194196400232627E-13,7.2194196400232627E-13,7.2194196400232627E-13,7.3638080328237272E-13,7.3638080328237272E-13,7.3638080328237272E-13,7.3638080328237272E-13,7.3638080328237272E-13,7.3638080328237272E-13,7.5110841934802019E-13,7.5110841934802019E-13,7.5110841934802019E-13,7.5110841934802019E-13,7.5110841934802019E-13,7.5110841934802019E-13,7.6613058773498061E-13,7.6613058773498061E-13,7.6613058773498061E-13,7.6613058773498061E-13,7.6613058773498061E-13,7.6613058773498061E-13,7.8145319948968015E-13,7.8145319948968015E-13,7.8145319948968015E-13,7.8145319948968015E-13,{"$f":"LT175-LT176","v":7.8145319948968015E-13},7.8145319948968015E-13,7.970822634794737E-13,7.970822634794737E-13,7.970822634794737E-13,7.970822634794737E-13,7.970822634794737E-13,7.970822634794737E-13,8.1302390874906322E-13,8.1302390874906322E-13,8.1302390874906322E-13,8.1302390874906322E-13,8.1302390874906322E-13,8.1302390874906322E-13,8.2928438692404448E-13,8.2928438692404448E-13,8.2928438692404448E-13,8.2928438692404448E-13,8.2928438692404448E-13,8.2928438692404448E-13,8.4587007466252541E-13,8.4587007466252541E-13,8.4587007466252541E-13,8.4587007466252541E-13,8.4587007466252541E-13,8.4587007466252541E-13,8.6278747615577595E-13,8.6278747615577595E-13,8.6278747615577595E-13,8.6278747615577595E-13,8.6278747615577595E-13,8.6278747615577595E-13,8.8004322567889142E-13,8.8004322567889142E-13,8.8004322567889142E-13,8.8004322567889142E-13,8.8004322567889142E-13,8.8004322567889142E-13,8.976440901924693E-13,8.976440901924693E-13,8.976440901924693E-13,8.976440901924693E-13,8.976440901924693E-13,8.976440901924693E-13,9.155969719963187E-13,9.155969719963187E-13,9.155969719963187E-13,9.155969719963187E-13,9.155969719963187E-13,9.155969719963187E-13,9.3390891143624491E-13,9.3390891143624491E-13,9.3390891143624491E-13,9.3390891143624491E-13,9.3390891143624491E-13,9.3390891143624491E-13,9.5258708966496998E-13,9.5258708966496998E-13,9.5258708966496998E-13,9.5258708966496998E-13,9.5258708966496998E-13,9.5258708966496998E-13,9.716388314582694E-13,9.716388314582694E-13,{"$f":"OF175-OF176","v":9.716388314582694E-13},9.716388314582694E-13,9.716388314582694E-13,9.716388314582694E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,{"$f":"QR175-QR176","v":9.9107160808743477E-13},9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,{"$f":"TD175-TD176","v":9.9107160808743477E-13},9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,{"$f":"VP175-VP176","v":9.9107160808743477E-13},9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,{"$f":"YB175-YB176","v":9.9107160808743477E-13},9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,{"$f":"AAN175-AAN176","v":9.9107160808743477E-13},9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13,9.9107160808743477E-13]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2025-12-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":240},{"$f":"LOOKUP(F183,110:110,172:172)","v":2.9732148242623043E-10},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1813.3333333333342,1813.3333333333342,1813.3333333333342,1813.3333333333342,1813.3333333333342,6245.7502488182181,1798.5586102817178,1798.5586102817178,1798.5586102817178,1798.5586102817178,1798.5586102817178,6547.6160267154155,1782.7284188936055,1782.7284188936055,1782.7284188936055,1782.7284188936055,1782.7284188936055,6858.147328481421,1765.8103558616463,1765.8103558616463,1765.8103558616463,1765.8103558616463,1765.8103558616463,7069.3500228788162,1748.1318903049223,1748.1318903049223,1748.1318903049223,1748.1318903049223,1748.1318903049223,7504.2836541133393,1728.9447177588943,1728.9447177588943,1728.9447177588943,1728.9447177588943,1728.9447177588943,{"$f":"IF(BW110,BW175+BW170)","v":7730.6302674582066},1708.9390992598967,1708.9390992598967,1708.9390992598967,1708.9390992598967,1708.9390992598967,8187.5959025076208,1687.343576582404,1687.343576582404,1687.343576582404,1687.343576582404,1687.343576582404,8429.8965890282525,1664.8683998742513,1664.8683998742513,1664.8683998742513,1664.8683998742513,1664.8683998742513,8909.9181414000814,1640.7182340691652,1640.7182340691652,1640.7182340691652,1640.7182340691652,1640.7182340691652,9287.2761580867955,1615.2297076557729,1615.2297076557729,1615.2297076557729,1615.2297076557729,1615.2297076557729,9675.139406715638,1588.3633419922401,1588.3633419922401,1588.3633419922401,1588.3633419922401,1588.3633419922401,9951.9745833202833,1560.4846378544798,1560.4846378544798,1560.4846378544798,1560.4846378544798,1560.4846378544798,10481.40339407196,1530.7482420004217,1530.7482420004217,1530.7482420004217,1530.7482420004217,1530.7482420004217,10776.863822077839,1499.927856733497,1499.927856733497,1499.927856733497,1499.927856733497,1499.927856733497,11332.702097177222,1467.1519425986846,1467.1519425986846,1467.1519425986846,1467.1519425986846,1467.1519425986846,11647.763470048938,1433.2165708405171,1433.2165708405171,1433.2165708405171,{"$f":"IF(EI110,EI175+EI170)","v":1433.2165708405171},1433.2165708405171,12231.228768067482,1397.2231968497604,1397.2231968497604,1397.2231968497604,1397.2231968497604,1397.2231968497604,12700.009288443358,1359.5472432111151,1359.5472432111151,1359.5472432111151,1359.5472432111151,1359.5472432111151,13181.494754882609,1320.1407515055432,1320.1407515055432,1320.1407515055432,1320.1407515055432,1320.1407515055432,13538.915987361961,1279.4115007193552,1279.4115007193552,1279.4115007193552,1279.4115007193552,1279.4115007193552,14181.550396469576,1236.4043710668545,1236.4043710668545,1236.4043710668545,1236.4043710668545,1236.4043710668545,14561.786481902118,1191.9864306974036,1191.9864306974036,1191.9864306974036,1191.9864306974036,1191.9864306974036,15236.033983581347,1145.1729388544572,1145.1729388544572,1145.1729388544572,1145.1729388544572,1145.1729388544572,15640.257893081221,1096.8559890070346,1096.8559890070346,1096.8559890070346,1096.8559890070346,1096.8559890070346,16347.565176145261,1046.0202917165739,1046.0202917165739,1046.0202917165739,1046.0202917165739,1046.0202917165739,16926.805970595895,993.08433945364288,993.08433945364288,993.08433945364288,993.08433945364288,993.08433945364288,17521.378777547656,937.99002465999615,{"$f":"IF(GU110,GU175+GU170)","v":937.99002465999615},937.99002465999615,937.99002465999615,937.99002465999615,17977.369329623398,881.19209364345147,881.19209364345147,881.19209364345147,881.19209364345147,881.19209364345147,18755.444020843119,821.61125388611924,821.61125388611924,821.61125388611924,821.61125388611924,821.61125388611924,19239.282767080513,760.21901550880466,760.21901550880466,760.21901550880466,760.21901550880466,760.21901550880466,20055.151546188194,695.90257373987333,695.90257373987333,695.90257373987333,695.90257373987333,695.90257373987333,20568.246338907102,629.66142785598254,629.66142785598254,629.66142785598254,629.66142785598254,629.66142785598254,21423.626883164292,560.34820967162148,560.34820967162148,560.34820967162148,560.34820967162148,560.34820967162148,22136.053465537141,488.42919215206973,488.42919215206973,488.42919215206973,488.42919215206973,488.42919215206973,22866.946082357212,413.83413585138589,413.83413585138589,413.83413585138589,413.83413585138589,413.83413585138589,23443.097064092828,337.06992609058113,337.06992609058113,337.06992609058113,337.06992609058113,337.06992609058113,24383.015173958211,256.91677526435569,256.91677526435569,256.91677526435569,256.91677526435569,256.91677526435569,{"$f":"IF(JG110,JG175+JG170)","v":24993.051899328497},174.46299151747522,174.46299151747522,174.46299151747522,174.46299151747522,174.46299151747522,25978.100790956101,88.450865519346465,88.450865519346465,88.450865519346465,88.450865519346465,88.450865519346465,26623.710521323083,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":495533.34722351172},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"BX115","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"EJ115","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"GV115","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"JH115","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"LT115","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OF115","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27035.612237984515,0,0,0,0,0,27438.155333332008,0,0,0,0,0,27846.680605124075,0,0,0,0,0,28070.227495761224,0,0,0,0,0,28682.081023277824,0,0,0,0,0,28912.334320634094,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,29542.543453976192,0,0,0,0,0,29779.704350253145,0,0,0,0,0,30428.819757595513,0,0,0,0,0,30881.885557813795,0,0,0,0,0,31341.684350323419,0,0,0,0,0,31593.288345183646,0,0,0,0,0,32281.934880833156,0,0,0,0,0,32541.08699553919,0,0,0,0,0,33250.392927258188,0,0,0,0,0,33517.319605405391,0,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},34247.904715075965,0,0,0,0,0,34757.834264731333,0,0,0,0,0,35275.34185652827,0,0,0,0,0,35558.524369374645,0,0,0,0,0,36333.602112224158,0,0,0,0,0,36625.280100455922,0,0,0,0,0,37423.610175590919,0,0,0,0,0,37724.038503469645,0,0,0,0,0,38546.318480858681,0,0,0,0,0,39120.248681475139,0,0,0,0,0,39702.708035284486,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},0,0,40021.432448331019,0,0,0,0,0,40893.789276343072,0,0,0,0,0,41222.075421781003,0,0,0,0,0,42120.602954633418,0,0,0,0,0,42458.737684434476,0,0,0,0,0,43384.221043272453,0,0,0,0,0,44030.184540391332,0,0,0,0,0,44685.747674570674,0,0,0,0,0,45044.474809416635,0,0,0,0,0,46026.320104807848,0,0,0,0,0,46395.80905369918,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,0,0,0,47407.109707952142,0,0,0,0,0,47787.683325310209,0,0,0,0,0,48829.322999190757,0,0,0,0,0,49556.360606136484,0,0,0,0,0,50294.202689166537,0,0,0,0,0,50697.953239821712,0,0,0,0,0,51803.028769841563,0,0,0,0,0,52218.89183701641,0,0,0,0,0,53357.119632936861,0,0,0,0,0,53785.458592126961,0,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},54957.833221925037,0,0,0,0,0,55776.120453743766,0,0,0,0,0,56606.568218582834,0,0,0,0,0,57060.993020387614,0,0,0,0,0,58304.765265140384,0,0,0,0,0,58772.822810999285,0,0,0,0,0,60053.908223094666,0,0,0,0,0,60536.007495329352,0,0,0,0,0,61855.525469787586,0,0,0,0,0,62776.514958310079,0,0,0,0,0,63711.191233881284,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,0,64222.65035179504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15312.41691548489,0,0,0,0,0,15540.409078124005,0,0,0,0,0,15771.78942294945,0,0,0,0,0,15898.401802187047,0,0,0,0,0,16244.943105637949,0,0,0,0,0,16375.353856252677,{"$f":"BX170+BX178","v":0},0,0,0,0,16732.291398807105,0,0,0,0,0,16866.614471940273,0,0,0,0,0,17234.260140771337,0,0,0,0,0,17490.867328432621,0,0,0,0,0,17751.287944994503,0,0,0,0,0,17893.791293281483,0,0,0,0,0,18283.826583344358,0,0,0,0,0,18430.605032079948,0,0,0,0,0,18832.341380844708,0,0,0,0,0,18983.523183042362,0,0,0,0,{"$f":"EJ170+EJ178","v":0},19397.311622270066,0,0,0,0,0,19686.125272692159,0,0,0,0,0,19979.230970938184,0,0,0,0,0,20139.619744889678,0,0,0,0,0,20578.607900066352,0,0,0,0,0,20743.808337236391,0,0,0,0,0,21195.966137068364,0,0,0,0,0,21366.122587353508,0,0,0,0,0,21831.845121180435,0,0,0,0,0,22156.907429178762,0,0,0,0,0,22486.800474815871,0,0,{"$f":"GV170+GV178","v":0},0,0,22667.319452923377,0,0,0,0,0,23161.404489060376,0,0,0,0,0,23347.339036511108,0,0,0,0,0,23856.246623732219,0,0,0,0,0,24047.759207606468,0,0,0,0,0,24571.934022444206,0,0,0,0,0,24937.794513895249,0,0,0,0,0,25309.092043117558,0,0,0,0,0,25512.267743349756,0,0,0,0,0,26068.364804411114,0,0,0,0,0,26277.635775650277,{"$f":"JH170+JH178","v":0},0,0,0,0,26850.415748543477,0,0,0,0,0,27065.964848919815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,4980.6205266133475,{"$f":"BX220","v":4794.1507201211616},5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,5598.9567548557234,{"$f":"EJ220","v":5845.4563422011142},5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,6826.747672954677,{"$f":"GV220","v":6026.3131936183854},6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH220","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,8984.6819567527782,{"$f":"LT220","v":9380.2414318011251},9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,10954.92594889322,{"$f":"OF220","v":9670.4635858255642},11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27035.612237984515,0,0,0,0,0,27438.155333332008,0,0,0,0,0,27846.680605124075,0,0,0,0,0,28070.227495761224,0,0,0,0,0,28682.081023277824,0,0,0,0,0,28912.334320634094,0,0,0,0,0,29542.543453976192,0,0,0,0,0,29779.704350253145,0,0,0,0,0,30428.819757595513,0,0,0,0,0,30881.885557813795,0,0,0,0,0,31341.684350323419,0,0,0,0,0,31593.288345183646,0,0,0,0,0,32281.934880833156,0,0,0,0,0,32541.08699553919,0,0,0,0,0,33250.392927258188,0,0,0,0,0,33517.319605405391,0,0,0,0,0,34247.904715075965,0,0,0,0,0,34757.834264731333,0,0,0,0,0,35275.34185652827,0,0,0,0,0,35558.524369374645,0,0,0,0,0,36333.602112224158,0,0,0,0,0,36625.280100455922,0,0,0,0,0,37423.610175590919,0,0,0,0,0,37724.038503469645,0,0,0,0,0,38546.318480858681,0,0,0,0,0,39120.248681475139,0,0,0,0,0,39702.708035284486,0,0,0,0,0,40021.432448331019,0,0,0,0,0,40893.789276343072,0,0,0,0,0,41222.075421781003,0,0,0,0,0,42120.602954633418,0,0,0,0,0,42458.737684434476,0,0,0,0,0,43384.221043272453,0,0,0,0,0,44030.184540391332,0,0,0,0,0,44685.747674570674,0,0,0,0,0,45044.474809416635,0,0,0,0,0,46026.320104807848,0,0,0,0,0,46395.80905369918,0,0,0,0,0,47407.109707952142,0,0,0,0,0,47787.683325310209,0,0,0,0,0,48829.322999190757,0,0,0,0,0,49556.360606136484,0,0,0,0,0,50294.202689166537,0,0,0,0,0,50697.953239821712,0,0,0,0,0,51803.028769841563,0,0,0,0,0,52218.89183701641,0,0,0,0,0,53357.119632936861,0,0,0,0,0,53785.458592126961,0,0,0,0,0,54957.833221925037,0,0,0,0,0,55776.120453743766,0,0,0,0,0,56606.568218582834,0,0,0,0,0,57060.993020387614,0,0,0,0,0,58304.765265140384,0,0,0,0,0,58772.822810999285,0,0,0,0,0,60053.908223094666,0,0,0,0,0,60536.007495329352,0,0,0,0,0,61855.525469787586,0,0,0,0,0,62776.514958310079,0,0,0,0,0,63711.191233881284,0,0,0,0,0,64222.65035179504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,-22593.916014883354,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,-22743.442799998669,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,-23271.733495329874,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,-23234.673586427882,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,-23969.88550018979,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,-23931.713794020747,{"$f":"BX232-BX233","v":4794.1507201211616},5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,-24688.982065195516,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,-24649.66520784139,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,-25429.651527151407,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,-25597.945241129681,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,-26192.541072965985,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,-26150.829818999002,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,-26978.317305154993,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,-26935.354713569002,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,-27787.666824309672,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,-27743.415354976096,5557.7346381231682,5802.4193811664918,5816.7297126924914,5598.9567548557234,{"$f":"EJ232-EJ233","v":5845.4563422011142},-28621.296829038991,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,-28810.712886789152,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,-29479.935733910184,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,-29432.989350094191,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,-30364.333805927519,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,-30315.979030597045,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,-31275.263820105378,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,-31225.458401514996,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,-32213.521734708567,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,-32426.711176461846,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,-33179.927386749863,6809.9524929704394,6826.747672954677,{"$f":"GV232-GV233","v":6026.3131936183854},6860.4623994137555,6603.6130592100653,-33127.088818167322,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,-34175.325208352398,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,-34120.901482712383,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,-35200.584964603018,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,-35144.52852719379,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,-36256.602513541133,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,-36496.549108433421,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,-37344.300588947408,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,-37284.830314499974,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,-38464.629606615876,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,-38403.375223935014,{"$f":"JH232-JH233","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,-39618.568494814404,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,-39555.476480653102,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,-40807.125549658878,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,-41077.187556139659,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,-42031.339316148689,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,-41964.404998324972,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,-43292.279495633178,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,-43223.337148274761,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,-44591.047880502214,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,-44520.037262723054,8918.5325605987673,9311.1797433096253,9334.143624455035,8984.6819567527782,{"$f":"LT232-LT233","v":9380.2414318011251},-45928.779316917338,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,-46232.736484457731,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,-47306.642696424897,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,-47231.307532022984,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,-48725.841977317701,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,-48648.24675798371,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,-50187.617236637292,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,-50107.694160723295,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,-51693.245753736475,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,-52035.352223665832,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,-53244.043126348624,10927.97461542669,10954.92594889322,{"$f":"OF232-OF233","v":9670.4635858255642},11009.028187534559,10596.860397431414,-53159.252735111455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.5002204275586628E-2},{"$f":"(1+F241)^months-1","v":0.19564933012272334},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 2 - Wind '!E1)","v":"Project 2 - Wind "},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,289.44909246971918,581.11591139292034,875.01744874073222,1171.170826674859,1469.5932985450852,1770.3022498944251,2073.3151994719719,2378.6498002535072,2686.3238404699318,2996.3552446435747,3308.7620746324428,3623.5625306824713,3940.7749524878373,4260.4178202593948,4582.5097558012994,4907.0695235958801,5234.1160318968214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":679999.99999999977},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"BV283+BW6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"EH283+EI6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"GT283+GU6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"JF283+JG6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"LR283+LS6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"OD283+OE6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"QP283+QQ6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"TB283+TC6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"VN283+VO6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"XZ283+YA6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AAL283+AAM6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.615207307091389,68.967913179109999,104.67804162231047,139.34460673876831,175.76770264630559,211.14619289740392,248.29403171773961,285.81411982292485,320.86685355933474,359.11888877282712,396.32392804408988,435.33087790080612,473.2899977441453,513.06429700122851,553.23249320487253,592.35176818683658,633.3064177068394,673.21147156562324,714.96550449231654,757.12970764743818,795.31551822285894,838.27653352631512,880.18643020211141,923.97979104516992,966.72159391198522,1011.3609507999371,1056.4341546817946,1100.4553183972214,1146.3954837832237,1191.2833504032569,1238.1046707739622,1285.3776940261089,1328.5824244055011,1376.7352927930744,{"$f":"BW287*$F$288*BW7","v":1423.835413515365},1472.9056359762269,1520.9231182484643,1570.9256783389753,1621.4059324418433,1670.8336530102467,1722.2692511745804,1772.6525273473057,1825.0590483204612,1877.9628542505145,1926.7085949284865,1980.5834414599465,2033.4067307942041,2088.2922489194948,2142.1267216769897,2198.0393565786353,2254.4778052226911,2309.8661921227631,2367.3570016135532,2423.7984909890511,2482.3587589282856,2541.4663337051511,2597.9261996941809,2658.1172188106821,2717.2611443285823,2778.5654517227522,2838.8237466305536,2901.2593929404115,2964.2737540961416,3026.243962807298,3090.4173645786686,3153.5479532593122,3218.8991615379055,3284.8526668158293,3346.4701806092385,3413.6050396837309,3479.7007599689732,3548.0613428343468,3615.3845060276562,3684.9906206240662,3755.2333995873987,3824.4416005897742,3895.9603028651081,3966.4464358428718,4039.2616533767036,4112.7394038122138,4181.7935730898062,4256.5734236321987,4330.3261048954646,4406.4550688520512,4481.5592978769137,4559.0591098243176,4637.2591672655381,4714.4384314127883,4794.0426772981764,4872.6288882864928,4953.6599165508287,5035.4195652627386,5112.6694910086153,5195.8637908644641,5278.0473882842562,5362.7262010683844,5446.3975461074897,5532.5847186328347,{"$f":"EI287*$F$288*EI7","v":5619.5418917525567},5705.4967690149142,5793.9988750643724,5881.5022820116928,5971.5741097459231,6062.447060612526,6150.5265347798177,6242.9934268017623,6334.4712181132318,6428.5714018752897,6521.6866153600495,6617.4462566019301,6714.052530943517,6809.6803831994266,6907.9862370559667,7005.3182032564073,7105.3508349465956,7206.2642384178716,7302.5018809283438,7405.155346178628,7506.8468319492786,7611.296611347374,7714.7895392484552,7821.0643374728597,7928.2697227537092,8034.5263368916158,8143.600748362478,8251.7319667746397,8362.7052409014232,8474.6465427730654,8581.8331097595801,8695.6897427379263,8808.6177786859225,8924.4495757938039,9039.3590151271965,9157.1974643867416,9276.0585897433266,9394.00714392587,9514.9231879059807,9634.9334008177138,9757.9370919601424,9882.0045194413742,10001.241748553432,10127.416838914187,10252.703686269082,10381.050142186248,10508.515830799826,10639.068191513044,10770.744235219434,10901.551196064398,11035.486079811799,11168.559913092944,11304.789535801099,11442.187869326959,11576.711205919548,11716.443767367477,11855.336312159558,11997.455701084395,12138.743925068995,12283.288029196634,12429.066721648627,12574.028045052948,12722.28951133627,12869.743078485142,{"$f":"GU287*$F$288*GU7","v":13020.526696747329},13172.594284949593,13319.694158816459,13474.312252978487,13628.147062809636,13785.388082682266,13941.856195821132,14101.76169607862,14263.023295181911,14423.528124259476,14587.517872776394,14750.761914636339,14917.523000807265,15085.694334967295,15248.837354711917,15419.813250261685,15590.072154594171,15763.929934886404,15937.082794104552,16113.868033472794,16292.142629978625,16469.73103798613,16651.002912380682,16831.601428495651,17015.917945558795,17201.783194649808,17382.566193386359,17571.514710235919,17759.823130394954,17951.937551018225,18143.42582090008,18338.756125861652,18535.72192362593,18732.083179524361,18932.341421381196,19132.009909083608,19335.612537977482,19540.915762510009,19743.371305351644,19952.081003329775,20160.23937859837,20372.426738533577,20584.078801039046,20799.798637543328,21017.314355970102,21234.319573565335,21455.451723477803,21676.09032946642,21900.895876448332,22127.568691901648,22349.075684555173,22579.473143076924,22809.420935086218,23043.637682784032,23277.423088153311,23515.519234299441,23755.586998963172,23995.25174158653,24239.29095914519,24482.946509151818,24731.019646375848,24981.142670743942,25226.072468246493,25480.28799364332,{"$f":"JG287*$F$288*JG7","v":25734.169895503041},25992.57934715975,26250.676041727129,26513.345332537414,26778.178939118392,27042.732004930494,27311.9263829337,27580.862225341087,27854.485871500692,28130.359645294026,28401.024202331184,28681.393937199664,28961.561997317345,29246.536478880706,29531.332961792759,29820.984464379024,30113.011570608182,30404.897199626084,30701.711989955049,30998.410237005792,31300.087817662115,31604.23508166819,31905.737160131714,32214.842540520567,32523.8959203632,32838.056831885246,33152.192524671773,33471.488219094783,33793.391337421112,34115.310516503538,34442.46975357776,34769.673221971854,35102.1709335013,35437.379216671223,35767.386930958935,36108.019254508596,36448.768523473256,36794.950362442964,37141.279354897459,37493.097604313218,37847.777292281811,38202.650661659667,38563.099786817373,38923.774333899528,39290.083193171311,39659.366571646991,40023.477393881956,40398.717003379643,40774.263927196029,41155.594690363359,41537.266756539815,41924.783946033829,42315.441070750669,42706.491816922047,43103.481208548888,43500.899900555654,43904.320560194581,44311.005122541072,44712.563633398138,45125.788021834851,45539.533727819027,45959.44314116436,46379.912030490996,46806.610923882668,{"$f":"LS287*$F$288*LS7","v":47236.755082974531},47667.517422258163,48104.61094652184,48542.36267289448,48986.514103787704,49434.246700152515,49879.809773107372,50334.744273757839,50790.440327313387,51252.711316110173,51715.786615839766,52185.508617727071,52659.010801942546,53133.383044588947,53614.511528368195,54096.55488239073,54585.42866941083,55078.231623386746,55566.066416124595,56066.751206772722,56568.466360786981,57077.201546521188,57587.014919924477,58103.926057495097,58624.984372006518,59147.19437881613,59676.62080396527,60207.249008296989,60745.174009423259,61287.409506527823,61824.793270126043,62375.68003816175,62927.897636659945,63487.61748933437,64048.721577946082,64617.412163367168,65190.652253900815,65765.358629702256,66347.780104245991,66931.723761292,67523.469647637976,68119.944068793149,68711.71214055884,69317.681472137119,69925.316970532906,70540.97746558064,71158.363679245522,71783.866238451927,72414.359357587033,73046.669653789315,73687.23575639569,74329.681331153712,74980.477213894468,75636.459905215641,76291.165812602776,76957.593304558992,77626.060885905332,78303.120633344559,78982.286791490682,79670.144226228032,80363.47591783668,81059.01584088766,81763.398362122476,82470.058455542036,{"$f":"OE287*$F$288*OE7","v":83185.66370024097},83906.958330083799,84623.938031974802,85356.667083568391,86091.852239561907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":726148.5056019125}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":15.607732101762876}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":7.6618877418455078E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":9.5917831694535494E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":6.791765011876727E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"IF(BW7,BW70)","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"IF(EI7,EI70)","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"IF(GU7,GU70)","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"IF(JG7,JG70)","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"IF(LS7,LS70)","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"IF(OE7,OE70)","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":866997.86780857283}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":0.19396770924965101}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":8.6506598069529183E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":3.735964699771934E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":4.5764335719125748E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,100.74074074074076,201.48148148148152,302.22222222222229,402.96296296296305,503.70370370370375,604.44444444444457,705.18518518518522,805.92592592592598,906.66666666666674,1007.4074074074075,1108.1481481481485,1208.8888888888891,1309.62962962963,1410.3703703703709,1511.1111111111118,1611.8518518518526,1712.5925925925933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,10879.999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,10879.999999999998,100.74074074074076,201.48148148148152,302.22222222222229,402.96296296296305,503.70370370370375,604.44444444444457,705.18518518518522,805.92592592592598,906.66666666666674,1007.4074074074075,1108.1481481481485,1208.8888888888891,1309.62962962963,1410.3703703703709,1511.1111111111118,1611.8518518518526,1712.5925925925933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":16235.334842721673},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,10879.999999999998,100.74074074074076,201.48148148148152,302.22222222222229,402.96296296296305,503.70370370370375,604.44444444444457,705.18518518518522,805.92592592592598,906.66666666666674,1007.4074074074075,1108.1481481481485,1208.8888888888891,1309.62962962963,1410.3703703703709,1511.1111111111118,1611.8518518518526,1712.5925925925933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.80000000000000016}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 2 - Wind '!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 3 - BESS","index":13,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,3,"PIRR",{"$f":"G73","v":8.412400008004739E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2027-03-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-11-01"},{"$f":"SUM(K6:XFD6)","v":8},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-11-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2047-11-01"},{"$f":"SUM(K7:XFD7)","v":240},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"BW8+BX7","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"EI8+EJ7","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,{"$f":"GU8+GV7","v":160},161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,{"$f":"JG8+JH7","v":224},225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"LS8+LT7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"OE8+OF7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QQ8+QR7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"TC8+TD7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VO8+VP7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"YA8+YB7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAM8+AAN7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":800},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*BW$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*EI$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*GU$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*JG$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0.97},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,{"$f":"BX16*BX21*BX24","v":558720},577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,{"$f":"EJ16*EJ21*EJ24","v":577344},558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,{"$f":"GV16*GV21*GV24","v":521472},577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,{"$f":"JH16*JH21*JH24","v":558720},577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99810324618643165,0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,0.95003069623630676,0.94822872189021357,0.94643016544583325,0.94463502042024772,{"$f":"BV30*(1-$G$30*BW7)","v":0.94284328034283538},0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,0.90771366105377194,0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,0.89064278137974806,0.88895345128763892,0.88726732543882436,0.88558439775564368,0.88390466217196406,0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,0.84133236197580441,0.8397365616097483,0.83814378808412227,0.8365540356577551,{"$f":"EH30*(1-$G$30*EI7)","v":0.83496729860036523},0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,0.80385705585887446,0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,0.78873935116359484,0.78724330679136389,0.78575010004700119,0.78425972554822532,0.78277217792296361,0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,0.74507081309267542,0.74365759718656343,0.74224706180311073,0.74083920185802576,{"$f":"GT30*(1-$G$30*GU7)","v":0.73943401227666061},0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,0.71188326669440583,0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,0.69849526328638889,0.69717038973199097,0.69584802913655985,0.6945281767336311,0.69321082776578091,0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67759618865154703,0.67631095549666287,0.67502816011266653,0.67374779787570682,0.67246986417070276,0.67119435439132713,0.66992126393998985,0.6686505882278212,0.66738232267465536,0.66611646270901415,0.6648530037680902,0.66359194129773069,0.66233327075242099,0.66107698759526812,0.65982308729798456,0.65857156534087169,0.65732241721280371,0.6560756384112113,{"$f":"JF30*(1-$G$30*JG7)","v":0.65483122444206554},0.65358917081986145,0.65234947306760194,0.65111212671678165,0.64987712730737102,0.64864447038779993,0.64741415151494186,0.64618616625409775,0.64496051017898015,0.64373717887169724,0.64251616792273658,0.64129747293094985,0.64008108950353637,0.63886701325602757,0.63765523981227112,0.63644576480441539,0.63523858387289323,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"LR30*(1-$G$30*LS7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"OD30*(1-$G$30*OE7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"QP30*(1-$G$30*QQ7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"TB30*(1-$G$30*TC7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"VN30*(1-$G$30*VO7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"XZ30*(1-$G$30*YA7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557660.24570928304,575155.91822861054,574064.98904731404,536009.92721332167,571889.33443216712,552391.54950594564,569721.92535209854,550298.03527501307,567562.73055727291,566486.20378364914,547172.63120931154,564339.27208219795,545098.89620877057,562200.4770585685,561134.12115971767,505869.48582301842,559007.47336946742,539948.87788310391,556888.88538284204,537902.52025718545,554778.32665391173,553726.0487471458,534847.51621210889,551627.47688425786,532820.49228755664,549536.85841975838,548494.52228785434,494474.72806153347,546415.77743915911,527786.4786092008,544344.91084625397,525786.21538133209,542281.89265125873,541253.31740334339,522800.02558979235,539202.01606910536,520818.66056984762,537158.48898220866,536139.63156974106,483336.63829067006,534107.71064433584,515898.03852320794,532083.49051626748,513942.83141273615,530066.94200020784,529061.5355065224,511023.90582719818,527056.43992782908,509087.17124073894,525058.94348082435,524063.03592742892,489322.62914835539,522076.88421203592,504277.38666864281,520098.25983279553,502366.22078228457,518127.13426178147,517144.37464395718,499513.04427017987,515184.44403181772,497619.93481249287,513231.94138021063,512258.46673815261,461807.46706643101,510317.05327701045,492918.49109039834,508382.99759806576,491050.37439543707,506456.27181598666,505495.64895101404,488261.46595270064,503579.86596030765,486410.99896365602,501671.34361462377,500719.79658046475,451405.21042289049,498822.11364018725,481815.45570372388,496931.62274737103,479989.41851307318,495048.29664480389,494109.31190024241,477263.33049539605,492236.68210164265,475454.54544937564,490371.14940135332,489441.03605366242,441237.26558891294,487586.09860015282,470962.51723373233,485738.19119255885,469177.61170259857,483897.28718763951,482979.45316279097,466512.92907399609,481149.00452658592,464744.88708131172,479325.49312588398,478416.33066885691,446701.86733569141,476603.17585600429,460354.04222384578,474796.89273662161,458609.34185772872,472997.45526760945,472100.29554052249,456004.68145603471,470311.07793206058,454276.4647755769,468528.6412972195,467639.95781007299,421583.31865252106,465867.6444799655,449984.5241116258,464102.04805778601,448279.12328540086,462343.14308705839,461466.19196723081,445733.13310430723,459717.2766537331,444043.84466717113,457974.98957178742,457106.32376379817,412087.11473638075,455373.93195819447,439848.58037047082,453648.10576153587,438181.59385830443,451928.82029075548,451071.62257740757,435692.9523455723,449362.10174588818,434041.7152894148,447659.05984438158,446809.96081544337,402804.81370687543,445116.59129824821,429940.94971569744,443429.63949903887,428311.51223155146,441749.08109524206,440911.19184103434,425878.92760303058,439240.17812708043,424264.88481691497,437575.49740463117,436745.52441120491,407793.4401449791,435090.2982017005,420256.48937355465,433441.34515048045,418663.75512204005,431798.64148283983,430979.62576291367,416285.96469113958,429346.25179007929,414708.27837063401,427719.06815752003,426907.79038385634,384862.75610720337,425289.84830044844,410790.1724117542,423678.03807184432,409233.31464910298,422072.33645886654,421271.76914508652,406909.0841713663,419675.18707466166,405366.93538366235,418084.65590651479,417291.65224102972,376193.68631714827,415710.15445527009,401537.08513013023,414134.65040370787,400015.29573505535,412565.11737063038,411782.58291091234,397743.4187674984,410221.96400183375,396236.0070263262,408667.25969789014,407892.11851457768,367719.88813971932,406346.24411523307,392492.42451007577,404806.22844065924,391004.91356429824,403272.04928681691,402507.14148942661,388784.2108391787,400981.67566810152,387310.75368929713,399461.99122487428,398704.31016964291,372273.99745859462,397193.25673658284,383651.49572142982,395687.93005996698,382197.49109965429,394188.30843590392,393440.63025861408,380026.80991234677,391949.52569843357,378586.54252339236,390464.07229026535,389723.45807208732,351340.61165384058,388246.44125977019,375009.70968552231,386775.02220816951,373588.45665464824,385309.17970227625,384578.34304627305,371466.67026530736,383120.82575659704,370058.84503479267,381668.83232620248,380944.90051296761,343426.63132143504,379501.15364330896,366562.58069311199,378062.87844427989,365173.34152047301,376630.05417874159,375915.67968717357,363099.34856917436,374490.99311157397,361723.23473442829,373071.70596980583,372364.08078877314,335690.91414058168,370952.85445318441,358305.72407598031,369546.97653832968,356947.77764640772,368146.42677417584,367448.14363524038,354920.50158146292,366055.54825879383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557660.24570928304,575155.91822861054,574064.98904731404,536009.92721332167,571889.33443216712,552391.54950594564,569721.92535209854,550298.03527501307,567562.73055727291,566486.20378364914,547172.63120931154,564339.27208219795,545098.89620877057,562200.4770585685,561134.12115971767,505869.48582301842,559007.47336946742,539948.87788310391,556888.88538284204,537902.52025718545,554778.32665391173,553726.0487471458,534847.51621210889,551627.47688425786,532820.49228755664,549536.85841975838,548494.52228785434,494474.72806153347,546415.77743915911,527786.4786092008,544344.91084625397,{"$f":"SUM(BX32:BX34)","v":525786.21538133209},542281.89265125873,541253.31740334339,522800.02558979235,539202.01606910536,520818.66056984762,537158.48898220866,536139.63156974106,483336.63829067006,534107.71064433584,515898.03852320794,532083.49051626748,513942.83141273615,530066.94200020784,529061.5355065224,511023.90582719818,527056.43992782908,509087.17124073894,525058.94348082435,524063.03592742892,489322.62914835539,522076.88421203592,504277.38666864281,520098.25983279553,502366.22078228457,518127.13426178147,517144.37464395718,499513.04427017987,515184.44403181772,497619.93481249287,513231.94138021063,512258.46673815261,461807.46706643101,510317.05327701045,492918.49109039834,508382.99759806576,491050.37439543707,506456.27181598666,505495.64895101404,488261.46595270064,503579.86596030765,486410.99896365602,501671.34361462377,500719.79658046475,451405.21042289049,498822.11364018725,481815.45570372388,496931.62274737103,479989.41851307318,495048.29664480389,494109.31190024241,477263.33049539605,492236.68210164265,475454.54544937564,490371.14940135332,489441.03605366242,441237.26558891294,487586.09860015282,470962.51723373233,485738.19119255885,469177.61170259857,483897.28718763951,482979.45316279097,466512.92907399609,{"$f":"SUM(EJ32:EJ34)","v":481149.00452658592},464744.88708131172,479325.49312588398,478416.33066885691,446701.86733569141,476603.17585600429,460354.04222384578,474796.89273662161,458609.34185772872,472997.45526760945,472100.29554052249,456004.68145603471,470311.07793206058,454276.4647755769,468528.6412972195,467639.95781007299,421583.31865252106,465867.6444799655,449984.5241116258,464102.04805778601,448279.12328540086,462343.14308705839,461466.19196723081,445733.13310430723,459717.2766537331,444043.84466717113,457974.98957178742,457106.32376379817,412087.11473638075,455373.93195819447,439848.58037047082,453648.10576153587,438181.59385830443,451928.82029075548,451071.62257740757,435692.9523455723,449362.10174588818,434041.7152894148,447659.05984438158,446809.96081544337,402804.81370687543,445116.59129824821,429940.94971569744,443429.63949903887,428311.51223155146,441749.08109524206,440911.19184103434,425878.92760303058,439240.17812708043,424264.88481691497,437575.49740463117,436745.52441120491,407793.4401449791,435090.2982017005,420256.48937355465,433441.34515048045,418663.75512204005,431798.64148283983,430979.62576291367,416285.96469113958,429346.25179007929,414708.27837063401,427719.06815752003,426907.79038385634,{"$f":"SUM(GV32:GV34)","v":384862.75610720337},425289.84830044844,410790.1724117542,423678.03807184432,409233.31464910298,422072.33645886654,421271.76914508652,406909.0841713663,419675.18707466166,405366.93538366235,418084.65590651479,417291.65224102972,376193.68631714827,415710.15445527009,401537.08513013023,414134.65040370787,400015.29573505535,412565.11737063038,411782.58291091234,397743.4187674984,410221.96400183375,396236.0070263262,408667.25969789014,407892.11851457768,367719.88813971932,406346.24411523307,392492.42451007577,404806.22844065924,391004.91356429824,403272.04928681691,402507.14148942661,388784.2108391787,400981.67566810152,387310.75368929713,399461.99122487428,398704.31016964291,372273.99745859462,397193.25673658284,383651.49572142982,395687.93005996698,382197.49109965429,394188.30843590392,393440.63025861408,380026.80991234677,391949.52569843357,378586.54252339236,390464.07229026535,389723.45807208732,351340.61165384058,388246.44125977019,375009.70968552231,386775.02220816951,373588.45665464824,385309.17970227625,384578.34304627305,371466.67026530736,383120.82575659704,370058.84503479267,381668.83232620248,380944.90051296761,343426.63132143504,379501.15364330896,366562.58069311199,378062.87844427989,{"$f":"SUM(JH32:JH34)","v":365173.34152047301},376630.05417874159,375915.67968717357,363099.34856917436,374490.99311157397,361723.23473442829,373071.70596980583,372364.08078877314,335690.91414058168,370952.85445318441,358305.72407598031,369546.97653832968,356947.77764640772,368146.42677417584,367448.14363524038,354920.50158146292,366055.54825879383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT32:LT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF32:OF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":350},{"$f":"F42*F16","v":280000},null,null,null,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":280000},null,null,"USD",null,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.125},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":280000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":3},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":12},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,{"$f":"BV51*(1+BW50*BW7)","v":1.0524878969588767},1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,{"$f":"EH51*(1+EI50*EI7)","v":1.1697274809663645},1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,{"$f":"GT51*(1+GU50*GU7)","v":1.3000267116433906},1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,{"$f":"JF51*(1+JG50*JG7)","v":1.4448403397260403},1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"LR51*(1+LS50*LS7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"OD51*(1+OE50*OE7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"QP51*(1+QQ50*QQ7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"TB51*(1+TC50*TC7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"VN51*(1+VO50*VO7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"XZ51*(1+YA50*YA7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":5.4999999999999997E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557660.24570928304,575155.91822861054,574064.98904731404,536009.92721332167,571889.33443216712,552391.54950594564,569721.92535209854,550298.03527501307,567562.73055727291,566486.20378364914,547172.63120931154,564339.27208219795,545098.89620877057,562200.4770585685,561134.12115971767,505869.48582301842,559007.47336946742,539948.87788310391,556888.88538284204,537902.52025718545,554778.32665391173,553726.0487471458,534847.51621210889,551627.47688425786,532820.49228755664,549536.85841975838,548494.52228785434,494474.72806153347,546415.77743915911,527786.4786092008,{"$f":"BW34","v":544344.91084625397},525786.21538133209,542281.89265125873,541253.31740334339,522800.02558979235,539202.01606910536,520818.66056984762,537158.48898220866,536139.63156974106,483336.63829067006,534107.71064433584,515898.03852320794,532083.49051626748,513942.83141273615,530066.94200020784,529061.5355065224,511023.90582719818,527056.43992782908,509087.17124073894,525058.94348082435,524063.03592742892,489322.62914835539,522076.88421203592,504277.38666864281,520098.25983279553,502366.22078228457,518127.13426178147,517144.37464395718,499513.04427017987,515184.44403181772,497619.93481249287,513231.94138021063,512258.46673815261,461807.46706643101,510317.05327701045,492918.49109039834,508382.99759806576,491050.37439543707,506456.27181598666,505495.64895101404,488261.46595270064,503579.86596030765,486410.99896365602,501671.34361462377,500719.79658046475,451405.21042289049,498822.11364018725,481815.45570372388,496931.62274737103,479989.41851307318,495048.29664480389,494109.31190024241,477263.33049539605,492236.68210164265,475454.54544937564,490371.14940135332,489441.03605366242,441237.26558891294,487586.09860015282,470962.51723373233,485738.19119255885,469177.61170259857,483897.28718763951,482979.45316279097,{"$f":"EI34","v":466512.92907399609},481149.00452658592,464744.88708131172,479325.49312588398,478416.33066885691,446701.86733569141,476603.17585600429,460354.04222384578,474796.89273662161,458609.34185772872,472997.45526760945,472100.29554052249,456004.68145603471,470311.07793206058,454276.4647755769,468528.6412972195,467639.95781007299,421583.31865252106,465867.6444799655,449984.5241116258,464102.04805778601,448279.12328540086,462343.14308705839,461466.19196723081,445733.13310430723,459717.2766537331,444043.84466717113,457974.98957178742,457106.32376379817,412087.11473638075,455373.93195819447,439848.58037047082,453648.10576153587,438181.59385830443,451928.82029075548,451071.62257740757,435692.9523455723,449362.10174588818,434041.7152894148,447659.05984438158,446809.96081544337,402804.81370687543,445116.59129824821,429940.94971569744,443429.63949903887,428311.51223155146,441749.08109524206,440911.19184103434,425878.92760303058,439240.17812708043,424264.88481691497,437575.49740463117,436745.52441120491,407793.4401449791,435090.2982017005,420256.48937355465,433441.34515048045,418663.75512204005,431798.64148283983,430979.62576291367,416285.96469113958,429346.25179007929,414708.27837063401,427719.06815752003,{"$f":"GU34","v":426907.79038385634},384862.75610720337,425289.84830044844,410790.1724117542,423678.03807184432,409233.31464910298,422072.33645886654,421271.76914508652,406909.0841713663,419675.18707466166,405366.93538366235,418084.65590651479,417291.65224102972,376193.68631714827,415710.15445527009,401537.08513013023,414134.65040370787,400015.29573505535,412565.11737063038,411782.58291091234,397743.4187674984,410221.96400183375,396236.0070263262,408667.25969789014,407892.11851457768,367719.88813971932,406346.24411523307,392492.42451007577,404806.22844065924,391004.91356429824,403272.04928681691,402507.14148942661,388784.2108391787,400981.67566810152,387310.75368929713,399461.99122487428,398704.31016964291,372273.99745859462,397193.25673658284,383651.49572142982,395687.93005996698,382197.49109965429,394188.30843590392,393440.63025861408,380026.80991234677,391949.52569843357,378586.54252339236,390464.07229026535,389723.45807208732,351340.61165384058,388246.44125977019,375009.70968552231,386775.02220816951,373588.45665464824,385309.17970227625,384578.34304627305,371466.67026530736,383120.82575659704,370058.84503479267,381668.83232620248,380944.90051296761,343426.63132143504,379501.15364330896,366562.58069311199,{"$f":"JG34","v":378062.87844427989},365173.34152047301,376630.05417874159,375915.67968717357,363099.34856917436,374490.99311157397,361723.23473442829,373071.70596980583,372364.08078877314,335690.91414058168,370952.85445318441,358305.72407598031,369546.97653832968,356947.77764640772,368146.42677417584,367448.14363524038,354920.50158146292,366055.54825879383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":600405.99788821908},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3067.1313514010567,3163.3575502573576,3157.357439760227,2948.054599673269,3145.3913393769189,3038.153522282701,3133.4705894365416,3026.6391940125718,3121.5950180650007,3115.6741208100702,3009.4494716512131,3103.8659964520884,2998.043929148238,3092.1026238221266,3086.2376663784471,2782.2821720266011,3074.5411035320708,2969.7188283570713,3062.888869605631,2958.4638614145197,3051.2807965965144,3045.4932681093019,2941.6613391665987,3033.9511228634183,2930.5127075815612,3022.4527213086708,3016.7198725831986,2719.6110043384338,3005.2867759153751,2902.8256323506043,2993.8970096543967,{"$f":"BX55*BX57+BX56*BX58","v":2891.8241845973262},2982.5504095819228,2976.8932457183882,2875.4001407438577,2965.6110883800793,2864.5026331341619,2954.3716894021472,2948.7679736335758,2658.3515105986853,2937.5924085438469,2837.4392118776436,2926.459197839471,2826.6855727700486,2915.3681810011431,2909.8384452858731,2810.63148204959,2898.8104196030599,2799.979441824064,2887.8241891445336,2882.346697600859,2691.2744603159545,2871.4228631661972,2773.5256266775355,2860.5404290803754,2763.0142143025651,2849.6992384397977,2844.2940605417643,2747.3217434859894,2833.5144421749974,2736.9096414687106,2822.7756775911585,2817.4215670598392,2539.9410688653702,2806.7437930235574,2711.0517009971909,2796.1064867893615,2700.7770591749036,2785.5094949879267,2780.2260692305772,2685.4380627398532,2769.6892627816919,2675.2604943001079,2759.1923898804307,2753.958881192556,2482.7286573258975,2743.5216250210296,2649.9850063704812,2733.1239251105403,2639.9418018219021,2722.7656315464214,2717.6012154513332,2624.948317724678,2707.3017515590345,2614.999999971566,2697.0413217074433,2691.9256982951433,2426.8049607390212,2681.7235423008406,2590.2938447855277,2671.5600515590736,2580.4768643642919,2661.435079532017,2656.3869923953503,2565.8211099069781,{"$f":"EJ55*EJ57+EJ56*EJ58","v":2646.3195248962224},2556.0968789472145,2636.2902121923617,2631.2898186787129,2456.8602703463025,2621.3174672080236,2531.9472322311517,2611.3829100514185,2522.351380217508,2601.4860039718519,2596.5516254728736,2508.0257480081909,2586.710928626333,2498.5205562656729,2576.9075271347069,2572.0197679554012,2318.7082525888659,2562.2720446398102,2474.9148826139417,2552.5612643178229,2465.5351780697047,2542.8872869788211,2538.0640558197692,2451.5322320736896,2528.4450215955321,2442.2411456694413,2518.8624426448305,2514.08478070089,2266.4791310500941,2504.5566257700693,2419.1671920375893,2495.0645816884471,2409.998766220674,2485.608511599155,2480.8939241757416,2396.3112379006475,2471.4915596023848,2387.2294340917811,2462.1248291440984,2457.4547844849385,2215.4264753878147,2448.1412521403649,2364.6752234363357,2438.8630172447138,2355.713317273533,2429.6199460238313,2425.0115551256886,2342.334101816668,2415.8209796989422,2333.4568664930321,2406.6652357254711,2402.1003842616269,2242.8639207973852,2392.9966401093525,2311.4106915545503,2383.9273983276425,2302.6506531712203,2374.8925281556189,2370.3879416960249,2289.5728058012674,2361.4043848454357,2280.8955310384868,2352.4548748663601,2347.9928471112098,{"$f":"GV55*GV57+GV56*GV58","v":2116.7451585896183},2339.0941656524665,2259.3459482646481,2330.2292093951437,2250.7832305700663,2321.397850523766,2316.9947302979758,2237.9999629425147,2308.2135289106391,2229.5181446101428,2299.4656074858312,2295.1040873256634,2069.0652747443155,2286.4058495039853,2208.453968215716,2277.7405772203933,2200.0841265428044,2269.1081455384669,2264.8042060100179,2187.5888032212411,2256.2208020100857,2179.2980386447939,2247.6699283383955,2243.406651830177,2022.4593847684562,2234.9043426337817,2158.7083348054166,2226.4342564236258,2150.5270246036403,2217.996271077493,2213.7892781918463,2138.3131596154826,2205.3992161745582,2130.2091452911341,2197.0409517368084,2192.873705933036,2047.5069860222702,2184.5629120512053,2110.0832264678638,2176.2836153298181,2102.0862010480982,2168.0356963974714,2163.9234664223773,2090.1474545179071,2155.7223913413845,2082.2259838786576,2147.5523975964593,2143.47901939648,1932.3733640961232,2135.3554269287361,2062.5534032703727,2127.2626221449323,2054.7365116005653,2119.2004883625191,2115.1808867545014,2043.0666864591904,2107.1645416612837,2035.3236476913596,2099.1785777941136,2095.1969528213217,1888.8464722678925,2087.256345038199,2016.0941938121159,2079.3458314435393,{"$f":"JH55*JH57+JH56*JH58","v":2008.4533783626014},2071.4652979830785,2067.5362382794547,1997.0464171304588,2059.7004621136566,1989.4777910393555,2051.894382833932,2048.0024443382522,1846.3000277731992,2040.2406994925141,1970.6814824178916,2032.5083709608132,1963.2127770552424,2024.805347257967,2020.964789993822,1952.0627586980459,2013.3055154233659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT55*LT57+LT56*LT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF55*OF57+OF56*OF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":3},{"$f":"F65/months","v":0.25},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*BW16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*EI16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*GU16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*JG16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":48000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(BX64:BX65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(EJ64:EJ65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(GV64:GV65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(JH64:JH65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT64:LT65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF64:OF65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":58943.50790304572},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200.33031626038405,200.66117806492744,200.99258631464076,201.3245419120226,201.65704576106216,201.99009876724162,202.32370183753861,202.65785588042874,202.9925618058881,203.32782052539557,203.66363295193551,204.00000000000006,204.33692258559176,204.67440162622609,205.01243804093369,205.35103275026313,205.69018667628347,206.02990074258651,206.37017587428943,206.7110129980374,207.05241304200595,207.39437693590358,207.7369056109743,208.08000000000018,208.42366103730373,208.76788965875068,209.1126868017524,209.45805340526849,209.80399040980924,210.15049875743836,210.49757939177533,{"$f":"BX66*BX51","v":210.84523325799825},211.19346130284615,211.54226447462173,211.89164372319391,212.24160000000029,212.59213425804995,212.94324745192586,213.29494053778762,213.64721447337399,214.00007021800556,214.35350873258722,214.70753097961097,215.06213792315836,215.41733052890325,215.77310976411434,216.12947659765794,216.48643200000043,216.84397694321106,217.20211240096447,217.56083934854348,217.9201587628416,218.2800716223658,218.6405789072391,219.00168159920329,219.36338068162163,219.72567713948141,220.08857195939675,220.45206612961121,220.81616064000059,221.18085648207543,221.5461546489839,221.91205613551449,222.27856193809856,222.64567305481324,223.01339048538404,223.38171523118751,223.75064829525422,224.12019068227119,224.4903433985848,224.86110745220356,225.23248385280067,225.604473611717,225.97707774196368,226.35029725822488,226.72413317686068,227.09858651590963,227.47365829509181,227.84934953581137,228.22566126115942,228.60259449591672,228.98015026655662,229.35832960124776,229.73713352985686,230.11656308395149,230.49661929680312,230.87730320338954,231.25861584039802,231.64055824622798,232.02313146099382,232.40633652652778,232.79017448638277,233.17464638583525,233.55975327188796,233.9454961932729,{"$f":"EJ66*EJ51","v":234.33187620045416},234.71889434563073,235.10655168273934,235.49484926745751,235.8837881572062,236.27336941115274,236.66359409021391,237.05446325705856,237.44597797611061,237.83813931355212,238.23094833732586,238.62440611713848,239.01851372446336,239.41327223254345,239.80868271639423,240.20474625280676,240.60146392035037,240.99883679937588,241.39686597201825,241.79555252219978,242.19489753563295,242.59490209982326,242.99556730407249,243.39689423948138,243.79888399895276,244.20153767719444,244.60485637072225,245.00884117786299,245.41349319875749,245.81881353536349,246.22480329145867,246.63146357264384,247.03879548634563,247.44680014181978,247.85547865015403,248.26483212427112,248.67486167893196,249.08556843073848,249.49695349813686,249.90901800142046,250.32176306273283,250.73518980607096,251.1492993572881,251.56409284409693,251.97957139607277,252.39573614465641,252.81258822315729,253.23012876675671,253.64835891251073,254.06727979935337,254.48689256809973,254.90719836144899,255.32819832398764,255.74989360219251,256.17228534443399,256.59537470097899,257.01916282399435,257.44365086754965,257.86883998762056,258.29473134209195,258.72132609076107,259.14862539534062,259.57663041946188,260.00534232867813,{"$f":"GV66*GV51","v":260.43476229046752},260.86489147423652,261.29573105132283,261.72728219499874,262.1595460804744,262.5925238849008,263.02621678737307,263.46062596893398,263.89575261257642,264.33159790324754,264.76816302785124,265.20544917525177,265.64345753627697,266.08218930372135,266.52164567234939,266.96182783889878,267.402737002084,267.84437436259896,268.28674112312069,268.72983848831279,269.17366766482809,269.61822986131261,270.06352628840841,270.50955815875699,270.95632668700267,271.40383308979591,271.85207858579651,272.30106439567697,272.75079174212584,273.20126184985105,273.65247594558332,274.10443525807921,274.55714101812487,275.01059445853906,275.46479681417674,275.91974932193233,276.37545322074294,276.83190975159204,277.28912015751263,277.74708568359068,278.20580757696854,278.66528708684825,279.12552546449513,279.58652396324095,280.04828383848752,280.51080634770994,280.97409275046044,281.43814430837108,281.90296228515791,282.36854794662401,282.83490256066301,283.30202739726269,283.76992372850805,284.23859282858541,284.70803597378517,285.17825444250593,285.64924951525745,286.12102247466436,286.59357460546983,287.06690719453871,287.54102153086126,288.01591890555665,288.49160061187649,288.96806794520808,{"$f":"JH66*JH51","v":289.44532220307838},289.92336468515731,290.40219669326109,290.88181953135626,291.36223450556275,291.84344292415784,292.3254460975794,292.80824533842969,293.29184196147867,293.77623728366802,294.26143262411421,294.74742930411242,295.23422864714013,295.72183197886062,296.2102406271265,296.69945592198354,297.18947919567415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT66*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF66*OF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":541462.48998517287},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,2783.3994302626215,{"$f":"BX59-BX68","v":2680.978951339328},2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,2331.8756137137052,{"$f":"EJ59-EJ68","v":2411.9876486957683},2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,2087.9875047825317,{"$f":"GV59-GV68","v":1856.3103962991509},2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,1790.3777634983312,{"$f":"JH59-JH68","v":1719.008056159523},1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT59-LT68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF59-OF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35000,-35000,-35000,-35000,-35000,-35000,-35000,-35000,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70-BW46","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70-EI46","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70-GU46","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70-JG46","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70-LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70-OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":6.7537282286649347E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":8.412400008004739E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BW82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EI82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GU82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JG82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LS82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OE82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QQ82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TC82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VO82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YA82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAM82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":6.7537282286649347E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":8.412400008004739E-2},{"$f":"SUM(K80:XFD80)","v":6708.8136709634064},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.38048800327272,474.3574255810787,713.94159471997523,955.14385022512636,1197.9751202121004,1442.4464066019877,1688.5687856198647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":286708.8136709634},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BX79+BX80+BX81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EJ79+EJ80+EJ81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GV79+GV80+GV81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JH79+JH80+JH81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LT79+LT80+LT81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OF79+OF80+OF81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QR79+QR80+QR81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TD79+TD80+TD81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VP79+VP80+VP81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YB79+YB80+YB81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAN79+AAN80+AAN81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BX82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EJ82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GV82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JH82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LT82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OF82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QR82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TD82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VP82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YB82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAN82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":4.1666666666666666E-3},null,{"$f":"SUM(K85:XFD85)","v":286708.8136709652},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*BW84*BW7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*EI84*EI7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*GU84*GU7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*JG84*JG7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*LS84*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*OE84*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":6708.8136709652026},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1672.1809781783254,1768.0763152300829,1761.7447964832386,1552.1100007988989,1749.1142366535091,1641.5433665531118,1736.5268306366556,1629.3612811697958,1723.9823992967649,1717.7262433223273,1611.1657817369301,1705.245939489741,1599.0869496002988,1692.8081652335532,1686.6051713751658,1382.3110823139905,1674.2308598934401,1569.0688706521373,1661.898636768994,1557.1327914541348,1649.6083265921611,1643.478834211051,1539.3043765932771,1631.2510659010704,1527.4689895819101,1619.0647746875725,1612.9871288190989,1315.5328939708179,1600.8627285432185,1498.0550766308183,1588.7793733002741,{"$f":"BX70-BX85","v":1486.3588943769805},1576.7368913167293,1570.730924281419,1468.8884400583165,1558.7494314177316,1457.2904419137644,1546.808384987874,1540.8529761334407,1250.084239162964,1528.9722813634939,1428.465646182709,1517.1316098975126,1417.0033778845427,1505.3307935098924,1499.4452785594112,1399.8819484895844,1487.7039306407119,1388.5154079185054,1476.0020197812219,1470.1658012899679,1278.7342445907652,1458.5227345814837,1360.2649908079488,1446.9186905188244,1349.0307766585961,1435.3535043379688,1429.5854316200202,1332.2496203940309,1418.0782245726491,1321.1087280242878,1406.6094659798273,1400.8894539619773,1123.0424499649243,1389.4780630063965,1293.4182535494592,1378.1047145958264,1282.4063539173017,1366.7692473433081,1361.1156688696451,1265.9568983253021,1349.8367219665438,1255.0359637260435,1338.5952551761197,1332.9885269719834,1061.3844671866896,1321.8029815427726,1227.8912911130419,1310.6545186123817,1217.0960835983951,1299.542980088157,1294.0010082224294,1200.9699311610825,1282.9445610668304,1190.2633799252671,1271.9246454482927,1266.4283381294063,1000.9262879362759,1255.4629270922651,1163.6506563621865,1244.5336580701983,1153.0666329155615,1233.6403761838342,1228.2071821611148,1137.2555567513577,{"$f":"EJ70-EJ85","v":1217.3675917334208},1126.7579276392362,1206.5636035472749,1201.1749124489079,1026.3564252267488,1190.4240408345236,1100.6635811785904,1179.7083898320125,1090.28534527905,1169.0278076959526,1163.7006201732002,1074.7812849287052,1153.0723579395221,1064.487227070782,1142.4787874559652,1137.1949647402471,883.48673170616803,1126.6531508780868,1038.8979596795762,1116.1456548332758,1028.7202235717241,1105.6723279166504,1100.4484315533491,1013.5152808718608,1090.0260806342317,1003.4195510298991,1079.6375293117608,1074.4558825606796,826.44558088898907,1064.1177552723584,978.32233178378328,1053.8130611534557,968.33991377198117,1043.5416544949876,1038.4183885632401,953.4263488140291,1028.1966409611055,943.52380869869512,1018.007818683614,1012.9257095211706,770.48465536273443,1002.7860053719464,918.90586711669994,992.67886743826921,909.11368891511256,982.60415291682739,977.57890994018362,894.48391608756401,967.55256382408379,884.7695297313312,957.55828619502381,952.57312893783046,792.91566551105007,942.62668954481251,860.61834924776895,932.71196666431615,851.0114333848785,922.82882032572206,917.89904474605692,836.65801749682805,908.06300179232721,827.12684868079873,898.25818748455094,893.36744782018422,{"$f":"GV70-GV85","v":661.69033933680339},883.60921721588238,803.43016025097768,873.88187023779756,794.00362752724436,864.18526967651769,859.3484565482554,779.91928001123324,849.69771933571519,770.56648974454788,840.07738749563259,835.27858118806421,608.80176024569118,825.70360323791647,747.31226558101912,816.15869241914697,738.06133257837291,806.64371421352052,801.89740792454973,724.23890777058068,792.42707738291006,715.05975182113389,782.98634508763962,778.27703670907249,556.88300111910598,768.88045258163834,692.23619925727257,759.51313506560132,683.15617589916701,750.17495226529445,745.5167452839155,669.58866739505584,736.22201819408588,660.57849387024748,726.9560979602843,722.33389964875619,576.51147583917987,713.11094533726578,638.17404934800379,703.91647268387987,629.2603365087823,694.75035234827556,690.17788399553456,615.94087359231867,681.0540505405495,607.09512056860012,671.95824788365144,667.42081812576134,455.85034484861785,658.36682201976464,585.09844374736213,649.34053778532211,576.34653090970983,640.34183857158632,635.85279381836881,563.26837505433696,626.89523518367878,554.58256825434773,617.96494622629643,613.50998866443547,406.68539377468369,604.62036917029491,532.98253623789196,595.75770653598374,{"$f":"JH70-JH85","v":524.38799919717553},586.92187633557364,582.51398462384623,511.54454063675507,573.71817064574634,503.01429115285009,564.94887977400504,560.57414203747499,358.38812884937306,551.84440524649858,481.79999283143002,543.14088469435319,473.35849144575491,534.46345831675899,530.13449240434807,460.74324581371479,521.49597926534443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BY82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EK82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GW82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JI82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LU82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OG82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QS82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TE82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VQ82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YC82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAO82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1194.6200569623475,2389.2401139246949,3583.8601708870424,4778.4802278493898,5973.1002848117369,7167.7203417740839,8362.3403987364309,9556.9604556987779,10751.580512661125,11946.200569623472,13140.820626585819,14335.440683548166,15530.060740510513,16724.680797472862,17919.300854435209,19113.920911397556,20308.540968359903,21503.16102532225,22697.781082284597,23892.401139246944,25087.021196209291,26281.641253171638,27476.261310133985,28670.881367096332,29865.501424058679,31060.121481021026,32254.741537983373,33449.361594945723,34643.98165190807,35838.601708870417,37033.221765832765,{"$f":"BW89+BX85","v":38227.841822795112},39422.461879757459,40617.081936719806,41811.701993682153,43006.3220506445,44200.942107606847,45395.562164569194,46590.182221531541,47784.802278493888,48979.422335456235,50174.042392418582,51368.662449380929,52563.282506343276,53757.902563305623,54952.52262026797,56147.142677230317,57341.762734192664,58536.382791155011,59731.002848117358,60925.622905079705,62120.242962042052,63314.863019004399,64509.483075966746,65704.1031329291,66898.723189891447,68093.343246853794,69287.963303816141,70482.583360778488,71677.203417740835,72871.823474703182,74066.443531665529,75261.063588627876,76455.683645590223,77650.30370255257,78844.923759514917,80039.543816477264,81234.163873439611,82428.783930401958,83623.403987364305,84818.024044326652,86012.644101288999,87207.264158251346,88401.884215213693,89596.50427217604,90791.124329138387,91985.744386100734,93180.364443063081,94374.984500025428,95569.604556987775,96764.224613950122,97958.844670912469,99153.464727874816,100348.08478483716,101542.70484179951,102737.32489876186,103931.9449557242,105126.56501268655,106321.1850696489,107515.80512661125,108710.42518357359,109905.04524053594,111099.66529749829,112294.28535446063,113488.90541142298,{"$f":"EI89+EJ85","v":114683.52546838533},115878.14552534767,117072.76558231002,118267.38563927237,119462.00569623472,120656.62575319706,121851.24581015941,123045.86586712176,124240.4859240841,125435.10598104645,126629.7260380088,127824.34609497114,129018.96615193349,130213.58620889584,131408.2062658582,132602.82632282056,133797.44637978292,134992.06643674528,136186.68649370765,137381.30655067001,138575.92660763237,139770.54666459473,140965.16672155709,142159.78677851945,143354.40683548182,144549.02689244418,145743.64694940654,146938.2670063689,148132.88706333126,149327.50712029362,150522.12717725598,151716.74723421835,152911.36729118071,154105.98734814307,155300.60740510543,156495.22746206779,157689.84751903015,158884.46757599252,160079.08763295488,161273.70768991724,162468.3277468796,163662.94780384196,164857.56786080432,166052.18791776669,167246.80797472905,168441.42803169141,169636.04808865377,170830.66814561613,172025.28820257849,173219.90825954085,174414.52831650322,175609.14837346558,176803.76843042794,177998.3884873903,179193.00854435266,180387.62860131502,181582.24865827739,182776.86871523975,183971.48877220211,185166.10882916447,186360.72888612683,187555.34894308919,188749.96900005155,189944.58905701392,{"$f":"GU89+GV85","v":191139.20911397628},192333.82917093864,193528.449227901,194723.06928486336,195917.68934182572,197112.30939878809,198306.92945575045,199501.54951271281,200696.16956967517,201890.78962663753,203085.40968359989,204280.02974056226,205474.64979752462,206669.26985448698,207863.88991144934,209058.5099684117,210253.13002537406,211447.75008233642,212642.37013929879,213836.99019626115,215031.61025322351,216226.23031018587,217420.85036714823,218615.47042411059,219810.09048107296,221004.71053803532,222199.33059499768,223393.95065196004,224588.5707089224,225783.19076588476,226977.81082284712,228172.43087980949,229367.05093677185,230561.67099373421,231756.29105069657,232950.91110765893,234145.53116462129,235340.15122158366,236534.77127854602,237729.39133550838,238924.01139247074,240118.6314494331,241313.25150639546,242507.87156335782,243702.49162032019,244897.11167728255,246091.73173424491,247286.35179120727,248480.97184816963,249675.59190513199,250870.21196209436,252064.83201905672,253259.45207601908,254454.07213298144,255648.6921899438,256843.31224690616,258037.93230386853,259232.55236083089,260427.17241779325,261621.79247475561,262816.41253171797,264011.03258868033,265205.65264564269,266400.27270260506,{"$f":"JG89+JH85","v":267594.89275956742},268789.51281652978,269984.13287349214,271178.7529304545,272373.37298741686,273567.99304437923,274762.61310134159,275957.23315830395,277151.85321526631,278346.47327222867,279541.09332919103,280735.71338615339,281930.33344311576,283124.95350007812,284319.57355704048,285514.19361400284,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"LS89+LT85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"OE89+OF85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"QQ89+QR85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"TC89+TD85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"VO89+VP85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"YA89+YB85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"AAM89+AAN85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,285514.19361400104,284319.57355703868,283124.95350007637,281930.33344311401,280735.71338615165,279541.09332918929,278346.47327222698,277151.85321526462,275957.23315830226,274762.6131013399,273567.9930443776,272373.37298741523,271178.75293045287,269984.13287349051,268789.51281652821,267594.89275956585,266400.27270260348,265205.65264564112,264011.03258867882,262816.41253171646,261621.7924747541,260427.17241779176,259232.5523608294,258037.93230386707,256843.31224690471,255648.69218994238,254454.07213298001,253259.45207601768,252064.83201905532,250870.21196209299,249675.59190513063,{"$f":"BX88-BX89","v":248480.97184816829},247286.35179120593,246091.7317342436,244897.11167728124,243702.49162031891,242507.87156335654,241313.25150639421,240118.63144943185,238924.01139246952,237729.39133550716,236534.77127854482,235340.15122158246,234145.53116462013,232950.91110765777,231756.29105069544,230561.67099373307,229367.05093677074,228172.43087980838,226977.81082284605,225783.19076588369,224588.57070892135,223393.95065195899,222199.33059499666,221004.7105380343,219810.09048107197,218615.4704241096,217420.85036714724,216226.23031018491,215031.61025322258,213836.99019626022,212642.37013929785,211447.75008233552,210253.13002537319,209058.50996841083,207863.88991144847,206669.26985448613,205474.6497975238,204280.02974056144,203085.40968359908,201890.78962663675,200696.16956967441,199501.54951271205,198306.92945574969,197112.30939878736,195917.68934182503,194723.06928486266,193528.4492279003,192333.82917093797,191139.20911397564,189944.58905701328,188749.96900005091,187555.34894308858,186360.72888612625,185166.10882916389,183971.48877220153,182776.86871523919,181582.24865827686,180387.6286013145,179193.00854435214,177998.38848738981,176803.76843042747,175609.14837346511,174414.52831650275,173219.90825954042,{"$f":"EJ88-EJ89","v":172025.28820257809},170830.66814561572,169636.04808865336,168441.42803169103,167246.8079747287,166052.18791776634,164857.56786080397,163662.94780384164,162468.32774687931,161273.70768991695,160079.08763295459,158884.46757599225,157689.84751902992,156495.22746206756,155300.6074051052,154105.98734814284,152911.36729118048,151716.74723421811,150522.12717725575,149327.50712029339,148132.88706333103,146938.26700636867,145743.64694940631,144549.02689244394,143354.40683548158,142159.78677851922,140965.16672155686,139770.5466645945,138575.92660763214,137381.30655066977,136186.68649370741,134992.06643674505,133797.44637978269,132602.82632282033,131408.20626585797,130213.58620889561,129018.96615193324,127824.34609497088,126629.72603800852,125435.10598104616,124240.4859240838,123045.86586712144,121851.24581015907,120656.62575319671,119462.00569623435,118267.38563927199,117072.76558230963,115878.14552534727,114683.52546838491,113488.90541142254,112294.28535446018,111099.66529749782,109905.04524053546,108710.4251835731,107515.80512661074,106321.18506964837,105126.56501268601,103931.94495572365,102737.32489876129,101542.70484179893,100348.08478483657,99153.464727874205,97958.844670911843,96764.224613949482,{"$f":"GV88-GV89","v":95569.60455698712},94374.984500024759,93180.364443062397,91985.744386100036,90791.124329137674,89596.504272175313,88401.884215212951,87207.264158250589,86012.644101288228,84818.024044325866,83623.403987363505,82428.783930401143,81234.163873438782,80039.54381647642,78844.923759514058,77650.303702551697,76455.683645589335,75261.063588626974,74066.443531664612,72871.823474702251,71677.203417739889,70482.583360777528,69287.963303815166,68093.343246852804,66898.723189890443,65704.103132928081,64509.48307596572,63314.863019003358,62120.242962040997,60925.622905078635,59731.002848116274,58536.382791153912,57341.76273419155,56147.142677229189,54952.522620266827,53757.902563304466,52563.282506342104,51368.662449379743,50174.042392417381,48979.422335455019,47784.802278492658,46590.182221530296,45395.562164567935,44200.942107605573,43006.322050643212,41811.70199368085,40617.081936718489,39422.461879756127,38227.841822793765,37033.221765831404,35838.601708869042,34643.981651906681,33449.361594944319,32254.741537981958,31060.121481019596,29865.501424057235,28670.881367094873,27476.261310132511,26281.64125317015,25087.021196207788,23892.401139245427,22697.781082283065,21503.161025320704,20308.540968358342,{"$f":"JH88-JH89","v":19113.920911395981},17919.300854433619,16724.680797471257,15530.060740508896,14335.440683546534,13140.820626584173,11946.200569621811,10751.58051265945,9556.960455697088,8362.3403987347265,7167.7203417723649,5973.1002848100034,4778.4802278476418,3583.8601708852802,2389.2401139229187,1194.6200569605571,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"LT88-LT89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"OF88-OF89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"QR88-QR89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"TD88-TD89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"VP88-VP89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"YB88-YB89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"AAN88-AAN89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,5.8323319634581454E-3,6.1926039222429041E-3,6.1963542447766324E-3,5.4820671283517938E-3,6.2040654345071862E-3,5.8472908443079731E-3,6.2120628132183451E-3,5.8537162767507249E-3,6.2203531360035431E-3,6.224610326981201E-3,5.8638464802439789E-3,6.2333532534747946E-3,5.8709371333231725E-3,6.2424070726060706E-3,6.2470529413129524E-3,5.1427269904593927E-3,6.2565874954786131E-3,5.8898921338709394E-3,6.2664525442433427E-3,5.8979837932761712E-3,6.2766564336734021E-3,6.2818881357891579E-3,5.9106903565494286E-3,6.2926166140991014E-3,5.9195521214421808E-3,6.3037061799419477E-3,6.3093893225187265E-3,5.1700209902056839E-3,6.3210384268805406E-3,5.9431340129097029E-3,{"$f":"IF(BV90,BW86/BV90)","v":6.3330730295725265E-3},5.9531605914516193E-3,6.3455035594442936E-3,6.351870666957196E-3,5.9688654702327862E-3,6.3649155383743734E-3,5.9797929525652067E-3,6.3783842355969117E-3,6.3852812330640364E-3,5.2061109611405872E-3,6.3994082154092136E-3,6.0087885564251388E-3,6.4139897981888207E-3,6.0210863744638949E-3,6.429039179276683E-3,6.4367435672593089E-3,6.0403190875339295E-3,6.4525205955900163E-3,6.0536829603362484E-3,6.4688008717351028E-3,6.4771344650839807E-3,5.6635493557033413E-3,6.494198391207566E-3,6.0890860600213859E-3,6.5118049034815825E-3,6.1040815527161878E-3,6.5299709453582539E-3,6.5392692879724084E-3,6.1275154528387249E-3,6.5583080394009596E-3,6.143788471232401E-3,6.5779520404249843E-3,6.5880071457267994E-3,5.3112054847007052E-3,6.6085963278583078E-3,6.1868720567505118E-3,6.6298418411341624E-3,6.2051138750344051E-3,6.6517657953919489E-3,6.6629893807940085E-3,6.2336181624156294E-3,6.6859747513140205E-3,6.253412640694872E-3,6.7096985384107292E-3,6.7218454273400832E-3,5.3846686207676244E-3,6.7467260663562276E-3,6.3058336930625581E-3,6.7724126547872394E-3,6.3280395801650312E-3,6.7989345886287737E-3,6.8125184015324879E-3,6.3627556471850784E-3,6.8403517590752607E-3,6.3868787541208052E-3,6.869100687436183E-3,6.8838293725911629E-3,5.4762196932900114E-3,6.9140179525750065E-3,6.4508340476831733E-3,6.9452132545794231E-3,6.477961079952417E-3,6.9774552156634225E-3,6.993981768814838E-3,{"$f":"IF(EH90,EI86/EH90)","v":6.5204175806250937E-3},7.0278734353640439E-3,6.5499551804985715E-3,7.0629215271745139E-3,7.0808942202023172E-3,6.0932541193704868E-3,7.1177683762693924E-3,6.6284196250619093E-3,7.1559249911298511E-3,6.661772624221656E-3,7.1954197098480768E-3,7.2156871497656792E-3,6.7140642842310029E-3,7.2573007011401134E-3,6.7505121212215026E-3,7.3004065745895502E-3,7.3225403541007919E-3,5.7329812222692662E-3,7.3680143656858739E-3,6.8476155639940039E-3,7.4151599885304304E-3,6.889020271014238E-3,7.4640571032949894E-3,7.4891888544299555E-3,6.9540957845229037E-3,7.5408745673901934E-3,6.9995724106441852E-3,7.5945353730292545E-3,7.6221374936051509E-3,5.9128736390521488E-3,7.678951036606322E-3,7.121218718523053E-3,7.7380035323948333E-3,7.1733098050301243E-3,7.7994138358433631E-3,7.8310426508950894E-3,7.2554551645359847E-3,7.8962316521381821E-3,7.3130628530040905E-3,7.9641152079687142E-3,7.9991147514378736E-3,6.1424961484001003E-3,8.0713303551041421E-3,7.4679946428190961E-3,8.1466452052926554E-3,7.5347183235067901E-3,8.2252440614078923E-3,8.2658368125419004E-3,7.6404098907075424E-3,8.3497415275121112E-3,7.7148790649554794E-3,8.4374616419434292E-3,8.4828281860560018E-3,7.1369761860921475E-3,8.5767371960204664E-3,7.9166128528564937E-3,8.6751149337155921E-3,8.0041567710837872E-3,8.7782647536744016E-3,8.8317316214672377E-3,8.1436616957009725E-3,8.9426709994289335E-3,8.2425773292464921E-3,9.0592718060817385E-3,{"$f":"IF(GT90,GU86/GT90)","v":9.1198242570276356E-3},6.8381712557164893E-3,9.2457138575790156E-3,8.5131686591245689E-3,9.3783907742900127E-3,8.6318117315494179E-3,9.5183893366454757E-3,9.591316798898044E-3,8.8224282427344248E-3,9.743428228568345E-3,8.9587583057803826E-3,9.9044677939751167E-3,9.9885742670112396E-3,7.385790875669521E-3,1.0164487007268842E-2,9.3367881667909044E-3,1.0351442470900515E-2,9.5049381314154368E-3,1.0550474153795042E-2,1.0654877431810941E-2,9.7782325333463163E-3,1.0874258932988061E-2,9.9761112002893625E-3,1.1108933693303862E-2,1.1232499839784129E-2,8.1782296853935791E-3,1.149320070577714E-2,1.05356616443997E-2,1.1773666426240097E-2,1.0789823168283948E-2,1.2076175438072483E-2,1.2236505918789232E-2,1.1210069067443634E-2,1.2577169669345278E-2,1.1520024191310044E-2,1.2947339139576656E-2,1.3144690456527924E-2,1.0724218177230575E-2,1.3566712566918254E-2,1.2423411841351331E-2,1.4029494916484149E-2,1.284744299757239E-2,1.4539148834376866E-2,1.4813805207153471E-2,1.3568305892091624E-2,1.5408134262897572E-2,1.4116415717989078E-2,1.6071057044872435E-2,1.6432022841168268E-2,1.1563213536461102E-2,1.7222181285348061E-2,1.5799285502273028E-2,1.8118467429621525E-2,1.6636267063661541E-2,1.9143619131683828E-2,1.9713467338425661E-2,1.8134776948587995E-2,2.0990614765928645E-2,1.9343059641369575E-2,2.24908672708833E-2,2.3343671072689667E-2,1.6210987769092296E-2,2.530596927644712E-2,2.3481702211583834E-2,{"$f":"IF(JF90,JG86/JF90)","v":2.7705587370826956E-2},2.5821057259317475E-2,3.0706513805110643E-2,3.2507629028379184E-2,3.0586206507098163E-2,3.6942429281635027E-2,3.5088861393021802E-2,4.2991902547630918E-2,4.6924889530397487E-2,3.3333529747313795E-2,5.7742669105377904E-2,5.7615448529735686E-2,7.5775959272435925E-2,7.9248375027209481E-2,0.11184800037511004,0.14792276124807485,0.19284091336354453,0.43653710334662721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,6.9987983561497741E-2,7.4311247066914846E-2,7.4356250937319596E-2,6.5784805540221522E-2,7.4448785214086238E-2,7.0167490131695681E-2,7.4544753758620144E-2,7.0244595321008699E-2,7.4644237632042518E-2,7.4695323923774412E-2,7.0366157762927747E-2,7.4800239041697539E-2,7.0451245599878073E-2,7.4908884871272841E-2,7.4964635295755422E-2,6.1712723885512716E-2,7.5079049945743354E-2,7.0678705606451273E-2,7.5197430530920109E-2,7.0775805519314061E-2,7.5319877204080829E-2,7.5382657629469899E-2,7.0928284278593143E-2,7.5511399369189214E-2,7.1034625457306169E-2,7.5644474159303365E-2,7.5712671870224721E-2,6.2040251882468207E-2,7.5852461122566495E-2,7.1317608154916431E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":7.5996876354870319E-2},7.1437927097419432E-2,7.614604271333153E-2,7.6222448003486348E-2,7.162638564279343E-2,7.6378986460492487E-2,7.1757515430782487E-2,7.6540610827162944E-2,7.6623374796768437E-2,6.2473331533687046E-2,7.6792898584910563E-2,7.2105462677101662E-2,7.6967877578265842E-2,7.2253036493566736E-2,7.7148470151320203E-2,7.72409228071117E-2,7.248382905040715E-2,7.7430247147080189E-2,7.2644195524034977E-2,7.7625610460821226E-2,7.7725613581007769E-2,6.7962592268440092E-2,7.7930380694490792E-2,7.3069032720256638E-2,7.8141658841778983E-2,7.3248978632594247E-2,7.835965134429905E-2,7.8471231455668894E-2,7.3530185434064699E-2,7.8699696472811512E-2,7.3725461654788813E-2,7.8935424485099812E-2,7.9056085748721597E-2,6.3734465816408459E-2,7.9303155934299693E-2,7.4242464681006148E-2,7.9558102093609945E-2,7.4461366500412865E-2,7.982118954470338E-2,7.9955872569528103E-2,7.4803417948987552E-2,8.0231697015768239E-2,7.5040951688338464E-2,8.0516382460928751E-2,8.0662145128080995E-2,6.4616023449211496E-2,8.0960712796274731E-2,7.5670004316750694E-2,8.1268951857446869E-2,7.5936474961980374E-2,8.1587215063545285E-2,8.1750220818389854E-2,7.6353067766220944E-2,8.2084221108903122E-2,7.6642545049449659E-2,8.2429208249234193E-2,8.2605952471093952E-2,6.571463631948013E-2,8.2968215430900077E-2,7.7410008572198083E-2,8.334255905495308E-2,7.7735532959429005E-2,8.3729462587961073E-2,8.3927781225778056E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":7.8245010967501125E-2},8.4334481224368527E-2,7.8599462165982861E-2,8.4755058326094174E-2,8.49707306424278E-2,7.3119049432445848E-2,8.5413220515232702E-2,7.9541035500742915E-2,8.5871099893558206E-2,7.9941271490659868E-2,8.6345036518176918E-2,8.6588245797188157E-2,8.0568771410772039E-2,8.7087608413681364E-2,8.1006145454658035E-2,8.7604878895074595E-2,8.7870484249209499E-2,6.8795774667231191E-2,8.8416172388230491E-2,8.217138676792804E-2,8.8981919862365172E-2,8.2668243252170856E-2,8.9568685239539869E-2,8.987026625315947E-2,8.3449149414274837E-2,9.049049480868232E-2,8.3994868927730226E-2,9.1134424476351061E-2,9.146564992326181E-2,7.0954483668625778E-2,9.2147412439275864E-2,8.545462462227664E-2,9.2856042388738E-2,8.6079717660361488E-2,9.359296603012035E-2,9.3972511810741066E-2,8.7065461974431824E-2,9.4754779825658192E-2,8.7756754236049089E-2,9.5569382495624577E-2,9.598937701725449E-2,7.3709953780801196E-2,9.6855964261249705E-2,8.9615935713829156E-2,9.7759742463511864E-2,9.0416619882081481E-2,9.8702928736894707E-2,9.9190041750502805E-2,9.1684918688490505E-2,0.10019689833014533,9.2578548779465752E-2,0.10124953970332115,0.10179393823267202,8.5643714233105767E-2,0.1029208463522456,9.4999354234277925E-2,0.10410137920458711,9.6049881253005454E-2,0.10533917704409282,0.10598077945760685,9.772394034841167E-2,0.1073120519931472,9.8910927950957905E-2,0.10871126167298087,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":0.10943789108433163},8.2058055068597868E-2,0.11094856629094818,0.10215802390949483,0.11254068929148014,0.10358174077859301,0.1142206720397457,0.11509580158677653,0.1058691389128131,0.11692113874282015,0.10750509966936458,0.11885361352770141,0.11986289120413487,8.8629490508034259E-2,0.1219738440872261,0.11204145800149085,0.12421730965080618,0.11405925757698523,0.12660568984554049,0.1278585291817313,0.1173387904001558,0.13049110719585674,0.11971333440347234,0.13330720431964635,0.13478999807740955,9.8138756224722956E-2,0.13791840846932568,0.1264279397327964,0.14128399711488115,0.12947787801940738,0.14491410525686979,0.14683807102547078,0.13452082880932359,0.15092603603214333,0.13824029029572055,0.15536806967491987,0.15773628547833507,0.12869061812676691,0.16280055080301903,0.14908094209621597,0.16835393899780979,0.15416931597086869,0.17446978601252239,0.17776566248584164,0.16281967070509948,0.18489761115477088,0.16939698861586894,0.19285268453846921,0.19718427409401923,0.13875856243753323,0.20666617542417673,0.18959142602727636,0.2174216091554583,0.19963520476393848,0.22972342958020592,0.23656160806110793,0.21761732338305595,0.25188737719114374,0.23211671569643488,0.2698904072505996,0.28012405287227599,0.19453185322910754,0.30367163131736541,0.28178042653900603,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.33246704844992347},0.30985268711180969,0.36847816566132774,0.39009154834055021,0.36703447808517797,0.44330915137962035,0.42106633671626159,0.51590283057157105,0.5630986743647699,0.40000235696776554,0.69291202926453488,0.69138538235682823,0.90931151126923115,0.95098050032651371,1.3421760045013205,1.7750731349768982,2.3140909603625346,5.2384452401595265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":6.7537282286649347E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":8.412400008004739E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99329157862613748,0.98662816016960431,0.98000944273186785,0.97343512643965835,0.96690491343138196,0.96041850784362637,0.95397561579775481,0.94757594538659362,0.94121920666120418,0.93490511161774825,0.92863337418443836,0.92240371020857759,0.91621583744368429,0.91006947553670581,0.90396434601531539,0.89790017227529662,0.89187667956801031,0.88589359498794673,0.87995064746036167,0.87404756772899439,0.86818408834386862,0.86235994364917545,0.85657486977123631,0.85082860460654952,0.84512088780991323,0.83945146078263166,0.83382006666079722,0.8282264503036546,0.82267035828203927,0.81715153886689706,{"$f":"1/(1+$F$95)^BW8","v":0.81166974201787756},0.80622471937200735,0.80081622423243592,0.79544401155725908,0.79010783794841755,0.78480746164066806,0.77954264249063099,0.77431314196590972,0.76911872313428287,0.76395915065297104,0.75883419075797265,0.75374361125347433,0.74868718150132918,0.74366467241060885,0.738675856427223,0.73372050752361051,0.72879840118849781,0.72390931441672801,0.71905302569915686,0.71422931501261611,0.70943796380994628,0.70467875501009414,0.69995147298827753,0.69525590356621647,0.69059183400242874,0.68595905298259197,0.68135735060996905,0.67678651839589887,0.67224634925034965,0.66773663747253775,0.66325717874160595,0.65880777010736802,0.65438820998111302,0.64999829812647203,0.64563783565034616,0.64130662499389512,0.63700446992358639,0.63273117552230507,0.62848654818052208,0.62427039558752284,0.62008252672269382,0.61592275184686862,0.61179088249373093,0.60768673146127572,0.60361011280332821,0.59956084182111891,0.59553873505491506,0.59154361027570979,0.58757528647696433,0.58363358386640884,0.57971832385789557,0.57582932906330742,0.57196642328452219,0.56812943150542861,0.56431817988399724,0.56053249574440434,0.55677220756920798,0.55303714499157808,0.54932713878757666,0.54564202086849145,0.54198162427321961,0.53834578316070458,0.53473433280242055,0.53114710957491074,{"$f":"1/(1+$F$95)^EI8","v":0.52758395095237298},0.52404469549929733,0.52052918286315053,0.51703725376711218,0.51356875000285773,0.51012351442339066,0.50670139093592304,0.50330222449480266,0.49992586109448917,0.49657214776257619,0.49324093255286094,0.48993206453845939,0.48664539380496902,0.48338077144367608,0.48013804954480921,0.47691708119083814,0.47371772044981741,0.4705398223687744,0.46738324296714229,0.46424783923023638,0.4611334691027747,0.45803999148244229,0.45496726621349765,0.45191515408042326,0.44888351680161775,0.44587221702313123,0.44288111831244181,0.43991008515227453,0.43695898293446123,0.43402767795384256,0.43111603740220911,0.42822392936228526,0.42535122280175186,0.42249778756730999,0.41966349437878381,0.4168482148232634,0.41405182134928659,0.41127418726106035,0.40851518671272025,0.40577469470262928,0.40305258706771357,0.40034874047783797,0.3976630324302175,0.39499534124386765,0.39234554605409117,0.38971352680700222,0.38709916425408669,0.38450233994680039,0.38192293623120099,0.37936083624261929,0.37681592390036306,0.3742880839024581,0.37177720172042478,0.36928316359408869,0.3668058565264265,0.36434516827844671,0.36190098736410403,0.35947320304524871,0.35706170532660914,0.35466638495080838,0.35228713339341372,0.34992384285802069,0.34757640627136788,0.34524471727848671,{"$f":"1/(1+$F$95)^GU8","v":0.34292867023788254},0.34062816021674847,0.33834308298621102,0.33607333501660774,0.33381881347279707,0.33157941620949871,0.32935504176666608,0.32714558936488924,0.32495095890082898,0.32277105094268155,0.32060576672567354,0.31845500814758748,0.3163186777643166,0.3141966787854506,0.31208891506988967,0.30999529112148927,0.30791571208473312,0.30585008374043576,0.30379831250147382,0.30176030540854559,0.29973597012595959,0.29772521493745119,0.29572794874202701,0.29374408104983751,0.29177352197807715,0.28981618224691225,0.28787197317543584,0.28594080667764982,0.28402259525847395,0.28211725200978216,0.28022469060646438,0.27834482530251597,0.27647757092715253,0.27462284288095118,0.27278055713201776,0.27095063021217924,0.26913297921320234,0.2673275217830372,0.26553417612208619,0.26375286097949779,0.26198349564948548,0.26022599996767126,0.25848029430745345,0.25674629957639905,0.25502393721266059,0.25331312918141669,0.25161379797133604,0.24992586659106644,0.24824925856574576,0.24658389793353783,0.24492970924219018,0.24328661754561592,0.24165454840049816,0.2400334278629172,0.23842318248500008,0.23682373931159345,0.23523502587695747,0.23365697020148338,0.2320895007884318,0.23053254662069361,0.22898603715757238,0.22744990233158849,0.22592407254530431,0.22440847866817137,{"$f":"1/(1+$F$95)^JG8","v":0.2229030520333978},0.22140772443483775,0.21992242812390084,0.21844709580648269,0.21698166063991634,0.21552605622994331,0.21408021662770607,0.21264407632675966,0.21121757026010399,0.20980063379723579,0.20839320274122053,0.20699521332578363,0.20560660221242172,0.20422730648753268,0.20285726365956536,0.20149641165618826,0.20014468882147729,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^LS8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^OE8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^QQ8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^TC8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^VO8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^YA8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^AAM8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":21468212.48922452},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284785.45013725833,281696.34354769002,278635.86683939578,275603.77490856923,272599.8246514948,269623.77494874375,266675.38664949097,263754.42255595472,260860.64740795389,257993.82786758756,255153.73250403063,252340.13177844824,249552.79802902564,246791.50545611518,244056.03010749686,241346.14986375373,238661.6444237594,236002.29529027877,233367.88575567969,230758.200887755,228173.02751565434,225612.15421592523,223075.37129866128,220562.47079375875,218073.24643727843,215607.49365791376,213165.00956356339,210745.59292800812,208349.04417769043,205975.16537859695,203623.76022324228,{"$f":"BX95*BW90*BX7","v":201294.63401775376},198987.59366905634,196702.44767215644,194439.00609752518,192197.08057857829,189976.48429925425,187777.03198168791,185598.53987397999,183440.82573806174,181303.70883765325,179187.00992631557,177090.55123559528,175014.15646326126,172957.6507616328,170920.86072599812,168903.614383123,166905.74117984853,164927.07197177762,162967.43901204903,161026.67594019909,159104.61777110951,157201.10088404143,155315.96301175453,153449.04322971072,151600.18194536187,149769.22088752076,147956.00309581475,146160.37291022128,144382.17596068539,142621.25915681699,140877.47067766931,139150.65996159639,137440.67769618967,135747.37580829277,134070.60745409413,132410.22700929694,130766.0900593655,129138.05338984734,127525.97497677122,125929.71397711955,124349.13071937535,122784.08669414258,121234.44454483985,119700.06805846673,118180.82215644179,116676.57288551229,115187.18740873484,113712.53399652617,112252.48201778418,110806.90193107775,109375.6652759056,107958.64466402357,106555.71377083921,105166.74732687384,103791.62110929121,102430.21193349241,101082.39764477637,99748.057110065507,98427.070209696132,97119.317829272899,95824.681851587215,94543.045148598307,93274.291573477632,92018.305952715062,{"$f":"EJ95*EI90*EJ7","v":90774.974078287079},89544.182699885947,88325.819517210039,87119.773172314366,85925.933242020852,84744.190230388253,83574.435561240796,82416.561570755614,81270.461500108053,80136.029488174609,79013.160564293023,77901.750641079328,76801.696507300876,75712.895820805395,74635.247101505563,73568.649724418472,72513.003912759727,71468.210731091734,70434.172078525706,69410.790681976985,68397.970089473529,67395.614663516506,66403.629574493476,65421.920794142869,64450.395089070196,63488.960014314835,62537.523906967581,61595.995879838243,60664.285815173142,59742.304358421723,58829.96291205247,57927.173629417273,57033.849408664108,56149.903886697561,55275.251433186895,54409.807144621227,53553.486838411554,52706.207047039141,51867.88501225003,51038.438679295148,50217.786691215952,49405.848383174918,48602.543776830797,47807.79357475815,47021.519154910864,46243.642565129259,45474.086517690695,44712.774383902783,43959.630188739669,43214.578605520277,42477.544950628653,41748.455178276083,41027.235875304388,40313.814256030266,39608.118157130433,38910.07603256702,38219.616948553179,37536.670578558311,36861.167198352909,36193.037681092406,35532.213492440023,34878.626685728021,34232.209897157336,33592.896341035084,{"$f":"GV95*GU90*GV7","v":32960.619805049821},32335.314645584065,31716.915783063985,31105.358697345899,30500.579423139225,29902.51454546571,29311.10119515461,28726.277044373506,28147.980302194588,27576.149710195994,27010.724538098064,26451.644579434105,25898.850147255562,25352.282069871137,24811.881686619803,24277.590843677266,23749.351889895705,23227.107672676571,22710.801533876045,22200.377305743099,21695.77930688973,21196.952338293224,20703.841679330162,20216.393083841918,19734.552776231445,19258.26744759105,18787.484251860955,18322.150802018386,17862.215166297006,17407.625864436333,16958.331863961077,16514.282576490015,16075.427854074274,15641.717985564745,15213.103693008394,14789.536128073303,14370.966868502166,13957.347914594016,13548.631685714005,13144.771016830979,12745.719155082676,12351.429756368254,11961.856881968039,11576.954995190204,11196.678958044211,10820.984027940754,10449.825854418106,10083.160475894509,9720.9443164465702,9363.1341826133139,9009.6872602258045,8660.56111126207,8315.7136707271693,7975.1032435581628,7638.6885015538637,7306.4284803290875,6978.2825762933007,6654.2105436534002,6334.1724914404831,6018.1288805604072,5706.0405208679513,5397.8685682643954,5093.5745218183429,4793.1202209095927,{"$f":"JH95*JG90*JH7","v":4496.4678423958967},4203.5798978024077,3914.4192305336478,3628.9490131078337,3347.1327444133553,3068.9342469872727,2794.3176643156226,2523.2474581553893,2255.6884058779619,1991.6055978339107,1730.9644347389133,1473.7306250806741,1219.8701825466612,969.34942347250899,722.13496431091767,478.19371912089349,237.49289707716869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT95*LS90*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF95*OE90*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3265447706938801E-2,1.3121555587782685E-2,1.2978997062715431E-2,1.2837760714680008E-2,1.2697835219784603E-2,1.2559209346566477E-2,1.2421871955261418E-2,1.2285811997078948E-2,1.215101851348299E-2,1.201748063547823E-2,1.1885187582901895E-2,1.1754128663721053E-2,1.1624293273335308E-2,1.1495670893884927E-2,1.1368251093564274E-2,1.1242023525940593E-2,1.1116977929278005E-2,1.0993104125866779E-2,1.0870392021357781E-2,1.0748831604102057E-2,1.0628412944495524E-2,1.050912619432876E-2,1.0390961586141785E-2,1.0273909432583876E-2,1.0157960125778303E-2,1.0043104136692006E-2,9.9293320145101369E-3,9.8166343860154673E-3,9.7050019549725659E-3,9.5944255015167883E-3,9.4848958815479667E-3,{"$f":"BX96/$H$96","v":9.3764040261288175E-3},9.2689409408880045E-3,9.1624977054278155E-3,9.0570654727364659E-3,8.9526354686049071E-3,8.8491989910482131E-3,8.7467474097314025E-3,8.6452721653997484E-3,8.5447647693134999E-3,8.4452168026869726E-3,8.3466199161320205E-3,8.2489658291057932E-3,8.1522463293628028E-3,8.0564532724112427E-3,7.961578580973518E-3,7.8676142444509684E-3,7.7745523183927433E-3,7.682384923968822E-3,7.5911042474470954E-3,7.5007025396745426E-3,7.4111721155624135E-3,7.3225053535754285E-3,7.2346946952249443E-3,7.147732644566052E-3,7.0616117676985972E-3,6.9763246922720746E-3,6.891864106994371E-3,6.8082227611443273E-3,6.7253934640881131E-3,6.6433690847993278E-3,6.5621425513828664E-3,6.4817068506024846E-3,6.4020550274120347E-3,6.3231801844903512E-3,6.2450754817797629E-3,6.1677341360281968E-3,6.0911494203348578E-3,6.0153146636994226E-3,5.9402232505747733E-3,5.8658686204232004E-3,5.7922442672760747E-3,5.719343739296937E-3,5.6471606383480099E-3,5.57568861956008E-3,5.5049213909057386E-3,5.4348527127759446E-3,5.3654763975599009E-3,5.2967863092281938E-3,5.2287763629192113E-3,5.1614405245287535E-3,5.0947728103028708E-3,5.0287672864338818E-3,4.9634180686595319E-3,4.8987193218652881E-3,4.8346652596897412E-3,4.7712501441330955E-3,4.7084682851687059E-3,4.6463140403576577E-3,4.5847818144663585E-3,4.5238660590871142E-3,4.4635612722616859E-3,4.4038619981077625E-3,4.3447628264483848E-3,4.2862583924442501E-3,{"$f":"EJ96/$H$96","v":4.2283433762289021E-3},4.1710125025467585E-3,4.1142605403939976E-3,4.058082302662234E-3,4.0024726457849914E-3,3.9474264693869447E-3,3.892938715935902E-3,3.839004370397523E-3,3.7856184598927325E-3,3.7327760533578222E-3,3.6804722612072097E-3,3.6287022349988543E-3,3.5774611671022792E-3,3.5267442903692031E-3,3.4765468778067583E-3,3.4268642422532656E-3,3.3776917360565525E-3,3.3290247507547998E-3,3.2808587167598856E-3,3.2331891030432155E-3,3.1860114168240292E-3,3.1393212032601319E-3,3.0931140451410785E-3,3.0473855625837462E-3,3.0021314127303147E-3,2.9573472894486056E-3,2.913028923034783E-3,2.8691720799183889E-3,2.8257725623696988E-3,2.7828262082093707E-3,2.7403288905203838E-3,2.6982765173622397E-3,2.656665031487412E-3,2.6154904100600235E-3,2.5747486643767407E-3,2.5344358395898584E-3,2.4945480144325711E-3,2.4550813009464024E-3,2.4160318442107806E-3,2.3773958220747408E-3,2.3391694448907483E-3,2.3013489552506086E-3,2.2639306277234652E-3,2.226910768595857E-3,2.1902857156138288E-3,2.1540518377270675E-3,2.1182055348350675E-3,2.082743237535279E-3,2.0476614068732648E-3,2.012956534094809E-3,1.9786251403999884E-3,1.9446637766991905E-3,1.9110690233710456E-3,1.8778374900222767E-3,1.8449658152494451E-3,1.8124506664025731E-3,1.7802887393506396E-3,1.7484767582489221E-3,1.7170114753081809E-3,1.6858896705656643E-3,1.6551081516579273E-3,1.6246637535954403E-3,1.5945533385389871E-3,1.5647737955778234E-3,{"$f":"GV96/$H$96","v":1.5353220405095978E-3},1.5061950156220057E-3,1.4773896894761764E-3,1.4489030566917729E-3,1.420732137733791E-3,1.3928739787010492E-3,1.3653256511163493E-3,1.3380842517183025E-3,1.3111469022548024E-3,1.2845107492781345E-3,1.2581729639417106E-3,1.2321307417984104E-3,1.2063813026005263E-3,1.1809218901012899E-3,1.1557497718579766E-3,1.1308622390365686E-3,1.1062566062179677E-3,1.0819302112057485E-3,1.0578804148354325E-3,1.0341046007852808E-3,1.010600175388586E-3,9.8736456744745525E-4,9.6439522804807267E-4,9.4168963037742789E-4,9.1924526954150257E-4,8.9705966238490037E-4,8.7513034731191079E-4,8.534548841089948E-4,8.3203085376868421E-4,8.1085585831487813E-4,7.8992752062953195E-4,7.6924348428072356E-4,7.4880141335208835E-4,7.2859899227361148E-4,7.0863392565376671E-4,6.889039381129926E-4,6.6940677411849478E-4,6.5014019782036296E-4,6.3110199288899489E-4,6.1228996235381482E-4,5.9370192844327861E-4,5.7533573242615202E-4,5.5718923445405712E-4,5.3926031340527272E-4,5.2154686672978149E-4,5.0404681029555208E-4,4.8675807823605056E-4,4.6967862279896481E-4,4.5280641419614124E-4,4.3613944045471534E-4,4.1967570726943437E-4,4.0341323785615787E-4,3.8735007280652975E-4,3.7148426994381036E-4,3.5581390417986262E-4,3.4033706737327961E-4,3.2505186818864823E-4,3.0995643195693773E-4,2.9504890053700452E-4,2.8032743217820628E-4,2.6579020138411469E-4,2.5143539877731937E-4,2.3726123096531426E-4,2.2326592040745779E-4,{"$f":"JH96/$H$96","v":2.0944770528299905E-4},1.9580483936016094E-4,1.8233559186627211E-4,1.6903824735894067E-4,1.5591110559825939E-4,1.4295248142003693E-4,1.3016070461004459E-4,1.1753411977927254E-4,1.0507108624018666E-4,9.2769977883978551E-5,8.0629183058800611E-5,6.8647104448979138E-5,5.6822158955197006E-5,4.5152777575638952E-5,3.3637405288091726E-5,2.2274500932991601E-5,1.1062537097411946E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":6.7537282286650778E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":8.4124000080050276E-2},{"$f":"SUM(K98:XFD98)","v":6.7537282286650778E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7368494670761732E-5,8.1256596598831355E-5,8.0422463542500198E-5,7.0377466015593309E-5,7.8778200580133622E-5,7.3437349823925289E-5,7.7165448843839304E-5,7.1917657660400364E-5,7.5583626115981027E-5,7.4804134067894397E-5,6.9692915375038717E-5,7.3267636147766966E-5,6.8245495027063037E-5,7.1760657292339023E-5,7.1018066431634882E-5,5.7814657814234161E-5,6.9554345099832491E-5,6.474819751776691E-5,6.8118795739160003E-5,6.3396434597648641E-5,6.6710896487805503E-5,6.6017155157664903E-5,6.1417756442483804E-5,6.4649773187226765E-5,6.0130574412076039E-5,6.3308777612265931E-5,6.2648021392093609E-5,5.075220582887485E-5,6.1345690290332358E-5,5.702095653239266E-5,6.006853829573496E-5,{"$f":"BX92*BX97","v":5.5819238937878376E-5},5.881609773268377E-5,5.8199000411169555E-5,5.406040536185428E-5,5.6982768603524912E-5,5.2916377762517244E-5,5.5790115790978896E-5,5.5202494112457897E-5,4.4484993525890935E-5,5.4044389788026942E-5,5.0153074236884237E-5,5.2908782673492744E-5,4.9085379294999673E-5,5.1795253734343725E-5,5.1246639716310791E-5,4.7522900494111017E-5,5.0165458955921287E-5,4.6506722708974146E-5,4.9105341773317809E-5,4.8583058932068927E-5,4.1973539060100078E-5,4.7553802486798336E-5,4.4052678617204874E-5,4.6544640483660595E-5,4.3104654123652555E-5,4.555519754592201E-5,4.5067755291747677E-5,4.1717490175280195E-5,4.4107202023663738E-5,4.0815454393331855E-5,4.3165458985428539E-5,4.2701531048275514E-5,3.4002629774946525E-5,4.1787345347609354E-5,3.8637482990520953E-5,4.0891101840031205E-5,3.7796275783027601E-5,4.0012464328515445E-5,3.9579644438125383E-5,3.6565585170613971E-5,3.8726798924451214E-5,3.5765416435798545E-5,3.789074548129424E-5,3.7478917051662062E-5,2.9642177473402597E-5,3.6667462464092323E-5,3.3833801847065139E-5,3.5872022630320813E-5,3.3087903780384126E-5,3.5092296509368784E-5,3.4708233521815695E-5,3.1996817450136766E-5,3.3951525516981162E-5,3.1287526359222485E-5,3.3209802458858633E-5,3.2844471886163221E-5,2.5784606748472316E-5,3.2124698688334157E-5,2.9575666629958223E-5,3.1419214515513803E-5,2.8914776199694096E-5,3.072774986775895E-5,3.0387191998004428E-5,2.794819457719534E-5,{"$f":"EJ92*EJ97","v":2.9716262089396614E-5},2.7319944948980453E-5,2.9058699339153412E-5,2.8734851522026322E-5,2.4388082936597092E-5,2.8096867291451133E-5,2.5804031383872842E-5,2.7471627315184355E-5,2.5218929421861554E-5,2.6858890386779791E-5,2.6557136400261894E-5,2.4363340074115024E-5,2.59627114363129E-5,2.3807330080586034E-5,2.5380205683609231E-5,2.5093351701924571E-5,1.9364243297426293E-5,2.4528302187285201E-5,2.2466059212150389E-5,2.3974614472238643E-5,2.1948497234183529E-5,2.343207272671836E-5,2.3164915232351319E-5,2.1191811094579586E-5,2.2638696418221223E-5,2.0700166495917823E-5,2.2123101198644972E-5,2.1869224085951025E-5,1.6708436093992637E-5,2.1369186196224588E-5,1.9514481390083266E-5,2.087927322272704E-5,1.9057081319049317E-5,2.0399292091737779E-5,2.0162966606069421E-5,1.8388485601537331E-5,1.9697528989340922E-5,1.795416386305609E-5,1.9241555953415778E-5,1.9017061990364828E-5,1.4368339305696621E-5,1.8574947680201442E-5,1.6907021799552912E-5,1.8141851935596021E-5,1.6503185915150697E-5,1.7717602086229319E-5,1.7508741286369706E-5,1.5913012031868792E-5,1.7097443483253571E-5,1.5529716223553383E-5,1.6694573725909835E-5,1.6496248697386008E-5,1.3639254109777531E-5,1.6105718648755772E-5,1.4605880086084616E-5,1.572321784273174E-5,1.4249710167557641E-5,1.534859189955539E-5,1.5164184540901375E-5,1.3729315133363532E-5,1.4801087668749772E-5,1.3391416623034285E-5,1.4445492103119755E-5,1.4270462017671837E-5,{"$f":"GV92*GV97","v":1.0498795045680719E-5},1.392584812815282E-5,1.2577267601762364E-5,1.3588379059718722E-5,1.226349233387982E-5,1.3257916826159024E-5,1.3095270853518651E-5,1.1805152293517711E-5,1.2775065739229382E-5,1.150762134395967E-5,1.2461533600610889E-5,1.2307229421121072E-5,8.9100800173252779E-6,1.2003465208533923E-5,1.0790990793654843E-5,1.1706055409900786E-5,1.0514900599571392E-5,1.1414876729536259E-5,1.1271586157584846E-5,1.0111715250281737E-5,1.0989527984898633E-5,9.8500587200814203E-6,1.0713402642524696E-5,1.0577528622340834E-5,7.5177989515219387E-6,1.031008674484634E-5,9.2200772340242872E-6,1.0048293115344706E-5,8.9774657827204233E-6,9.7920375999993118E-6,9.6659527815977706E-6,8.6232725884679029E-6,9.4178024243747623E-6,8.3934780167561244E-6,9.1749237612488677E-6,9.0554290207783576E-6,7.178864294962843E-6,8.8202651920282375E-6,7.8404399715575634E-6,8.5901189142571159E-6,7.627551683223824E-6,8.3648918434790483E-6,8.2540927827253666E-6,7.3168488877479377E-6,8.0360641469660192E-6,7.1153343154583909E-6,7.8227168423840485E-6,7.7177698578410447E-6,5.2358972580292329E-6,7.5112725092013733E-6,6.6305763175181538E-6,7.3092296107749579E-6,6.4440592583381712E-6,7.1115533772159277E-6,7.0143257786074395E-6,6.1719368041509906E-6,6.823038544093331E-6,5.995505749569157E-6,6.6359056603978167E-6,6.5438713694197683E-6,4.3087217037824615E-6,6.362816476470074E-6,5.5712975718813226E-6,6.1857134647769194E-6,{"$f":"JH92*JH97","v":5.4081611909449696E-6},6.0124840029202537E-6,5.927297779058727E-6,5.1702387413184995E-6,5.7597349927852283E-6,5.0160398063362006E-6,5.5958563281260114E-6,5.5152755866948699E-6,3.5023901787698351E-6,5.3567861358678E-6,4.6454865465189635E-6,5.2018001908964979E-6,4.5030637627371624E-6,5.0502478832173255E-6,4.9757378714351228E-6,4.2954351046352254E-6,4.8292079001688159E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT92*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF92*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":6.7537282286649347E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":229601.06961814428},{"$f":"NPV($F$100,M70:ACA70)","v":231151.73284335592},232712.8688265651,234284.54829793263,235866.84246531239,237459.8230174763,239063.5621273632,240678.13245534807,242303.60715253401,243940.05986406756,245587.56473247343,247246.19640101635,248916.03001707996,250597.14123557357,252289.60622235891,253993.50165770165,255708.9047397447,257435.89318800633,259174.54524690178,260924.93968928722,262687.15582002967,264461.27347959921,266247.37304768671,268045.53544684697,269855.84214616194,271678.37516493461,273513.2170764039,275360.45101148565,277220.16066253971,279092.4302871612,280977.34471199848,282874.98933659558,284785.4501372613,286708.81367096625,285778.36604412209,284745.73908982374,283712.46957246133,282881.85642927571,281848.62931480346,280915.99493530183,279882.07833258086,278948.34448758105,277913.683339827,276878.29052784666,275942.46541578975,274906.23983750393,273969.17486316804,272932.05999102921,271894.14372076071,271153.51173514029,270115.9579447913,269176.55878736154,268137.98541720718,267197.1636500805,266157.51229328854,265116.96890616172,264173.57242940576,263131.85781992582,262186.88982940122,261143.94399677817,260100.03203731263,259346.52401502649,258302.59716976722,257354.42757821697,256309.13001026126,{"$f":"NPV($F$100,BY70:AEM70)","v":255359.19326553706},254312.46290926423,253264.6691876722,252311.64143626776,251262.31620307665,250307.36310194098,249256.44256401513,248204.37980324021,247435.98043347039,246383.5034609854,245424.42498024224,244370.20318037551,243408.98968499232,242352.95699926646,241295.67767073121,240330.82109501876,239271.62615806327,238304.46622908488,237243.28775292955,236180.77858423538,235302.52507407466,234238.55158839983,233265.65005873377,232199.52411683204,231224.0857639217,230155.73683779218,229085.94064608053,228106.25515285577,227034.12452588152,226051.72251657592,224977.18489313207,223901.11014662607,223095.61488772553,222018.24391971526,221029.65649044269,219949.70594929616,218958.16007637282,217875.55467867156,216791.2912368089,215794.863744876,214707.82682882191,213708.24911910246,212618.36124173825,211526.71928605461,210699.30873706483,209605.89156773768,208599.0014464375,207502.54783540283,206492.24750967813,205392.67699363409,204291.22224902222,203275.3596554705,202170.66157213866,201151.18383931863,200043.15956543281,198933.14830404945,198081.14237846911,196968.84559726223,195940.84893661545,194825.02646419458,193793.13505519836,192673.70078879606,191552.13936161119,190513.9548387652,{"$f":"NPV($F$100,EK70:AGY70)","v":189388.64666481837},188346.34812938599,187217.20451700356,186085.82366663052,185121.62026469302,183986.83727941418,182934.15073790995,181795.30982894104,180738.20054253025,179595.209364874,178449.82592295916,177385.62620780434,176235.94810398141,175167.09051756389,174013.02259710696,172856.44423827369,171945.76289656397,170785.7646413974,169705.68726446808,168541.06764331556,167456.00792901349,166286.66791194427,165114.65438655604,164021.65855101869,162844.7701188905,161746.53983174064,160564.67441741709,159380.00865203334,158435.35227770009,157246.64377656169,156135.70248475223,154941.76746801016,153825.24208602373,152625.97425432398,151423.73015954733,150298.35847463919,149090.616043068,147959.38967960599,146746.03931073524,145529.5764123894,144547.3389083863,143326.16628921594,142180.62634031073,140953.57672559394,139801.80512977939,138568.76431762354,137332.42112590416,136170.8230021231,134928.31111256673,133760.19066948016,132511.39230191879,131259.14504682776,130158.09791752756,128899.90359111533,127715.22010246076,126450.44196607017,125258.82239515639,123987.33756256777,122712.19524255271,121509.68198510456,120227.64229562882,119017.88021162347,117728.81638447769,116435.93731023837,{"$f":"NPV($F$100,GW70:AJK70)","v":115366.0035905824},114066.9249514822,112839.2517452707,111532.83545788401,110297.47423264936,108983.58807128595,107665.66509299361,106418.27039761654,105092.67269814861,103837.25350166907,102503.8446473723,101166.22911836355,100046.05651853979,98701.416734415398,97426.086956280444,96073.297520583961,94789.46907252894,93428.387614408319,92062.860088311601,90765.768660568661,89391.728860222749,88085.776494051708,86703.077487253497,85315.74941551988,84140.445742615688,82745.206936656075,81417.189320311314,80012.925698094463,78675.535020178257,77262.093192721703,75843.763570276889,74491.783012912274,73064.038195493704,71702.294301922258,70264.975956086535,68822.572551076562,67516.249969282551,66064.505370294079,64677.892978815878,63216.173360751265,61819.237821814801,60347.377744055906,58870.149591693982,57457.18165226245,55969.557734423979,54545.845738909899,53047.655252187193,51543.883823840253,50241.526805225389,48727.857544078957,47277.233750387051,45752.570743792574,44290.604584486857,42754.769395399795,41213.050637594861,39733.503949058708,38180.337944157203,36688.994945093924,35124.197442747311,33553.286680898804,32178.591009583055,30596.67604191049,29075.715083397819,27481.706797626859,{"$f":"NPV($F$100,JI70:ALW70)","v":25948.302720438358},24342.008571709404,22729.273840556365,21176.616581311282,19551.299466896013,17985.709281897471,16347.610937650828,14702.824060111852,13249.114752196001,11592.131210293883,9994.0012642854545,8323.7370910846712,6711.9748008366141,5028.2221392400061,3337.4268356750936,1704.6036067302339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,LU70:AOI70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,OG70:AQU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":286708.81367096631},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,930.44762684416492,1032.62695429835,1033.2695173624088,830.61314318561926,1033.2271144722472,932.63437950162916,1033.9166027209722,933.73384499980602,1034.6611477540573,1035.3928119803313,935.82511205691844,1036.2255782858119,937.06497433589539,1037.1148721388308,1037.9162702684989,740.63198562042089,1037.5537903489894,939.39915742975427,1038.573370154365,940.8217671266757,1039.651356791961,1040.5433871268178,943.39647675596643,1041.7146094799391,944.96799052460119,1042.9458326230524,1043.9119594655349,753.50802228614339,1043.926845259266,948.16959155024961,{"$f":"IF(BW7,BV100-BW100)","v":1045.297567955713},949.93674472419661,1046.7303562728339,1047.7937215920247,953.02775140444282,1049.3252331911062,954.95310113567393,1050.9205379258492,1052.0627607749193,768.39936976981699,1052.4769724849903,959.0784807431628,1054.2217998667329,961.21349538318464,1056.0326857258624,1057.2793285352527,964.85657571244519,1059.1949369554932,967.15992897839169,1061.1784761553281,1062.5091686941742,878.25351016072091,1063.9734856748255,972.90152966606547,1066.1259419017297,975.43835291033611,1068.3489261295181,1069.7961917116481,979.68549322476611,1072.130626974249,982.40200930560241,1074.5376234438445,1076.0747465059976,805.49525890054065,1077.3709680102766,988.5874292725639,1079.9505411465361,991.54587292333599,1082.6053977012634,1084.2634418626549,996.42749193290365,1087.0369160540868,999.57770971945138,1089.8878773642064,1091.6419556836481,827.41054898977745,1093.4171693271492,1006.8901213001809,1096.4536110346671,1010.3003257247037,1099.5705160440411,1101.4547446118668,1015.8625935517193,1104.6980833318376,1019.4777328200289,1108.0242738858215,1110.0112613833626,852.00592558033532,1112.2967812068819,1027.9966606467788,1115.8224724208703,1031.89140899622,1119.4342664022988,1121.5614271848754,{"$f":"IF(EI7,EH100-EI100)","v":1038.1845228459861},1125.3081739468325,1042.2985354323755,1129.1436123824387,1131.3808503730397,964.20340193749871,1134.7829852788418,1052.6865415042266,1138.8409089689085,1057.1092864107923,1142.9911776562512,1145.3834419148334,1064.1997151548276,1149.6781038229237,1068.8575864175218,1154.0679204569315,1156.5783588332706,910.68134170971462,1159.9982551665744,1080.0773769293155,1164.6196211525239,1085.0597143020714,1169.3400170692184,1172.0135253882327,1092.9958355373528,1176.8884321281803,1098.2302871498687,1181.8654143235472,1184.6657653837465,944.65637433325173,1188.7085011384042,1110.9412918094604,1193.9350167420635,1116.5253819864301,1199.2678316997481,1202.244094776659,1125.3716849081393,1207.7424315711833,1131.2263634620176,1213.3503688707424,1216.4628983458388,982.23750400310382,1221.1726191703638,1145.539948905207,1227.0496147167869,1151.7715958145563,1233.040812155843,1236.3431917193811,1161.5981237810629,1242.5118895563646,1168.1204430865764,1248.798367561365,1252.2472550910315,1101.0471293002047,1258.1943264122237,1184.6834886545694,1264.778136390596,1191.6195709137828,1271.4848325886123,1275.1423200150602,1202.513257448154,1282.0396894757432,1209.7620840053423,1289.0638271457865,{"$f":"IF(GU7,GT100-GU100)","v":1292.8790742393176},1069.9337196559645,1299.0786391002039,1227.6732062115043,1306.4162873866881,1235.3612252346502,1313.8861613634072,1317.9229782923358,1247.3946953770792,1325.5976994679222,1255.4191964795464,1333.4088542967656,1337.6155290087481,1120.1725998237671,1344.6397841243888,1275.3297781349538,1352.7894356964825,1283.828448055021,1361.0814581206214,1365.5275260967173,1297.0914277429401,1374.0398003459122,1305.9523661710409,1382.6990067982115,1387.3280717336165,1175.3036729041924,1395.2388059596124,1328.0176163447613,1404.2636222168512,1337.3906779162062,1413.4418274565542,1418.3296224448131,1351.9805573646154,1427.7448174185702,1361.7438935714454,1437.3183458357234,1442.4034050099726,1306.3225817940111,1451.7445989884727,1386.6123914782002,1461.7196180646133,1396.9355389364646,1471.8600777588945,1477.228152361924,1412.9679394315317,1487.6239178384712,1423.7119955140806,1498.1904867227058,1503.7714283469395,1302.3570186148645,1513.6692611464314,1450.623793691906,1524.6630065944773,1461.9661593057172,1535.8351890870617,1541.7187578049343,1479.5466885361529,1553.1660049015045,1491.3429990632794,1564.7975023466133,1570.9107618485068,1374.6956713157488,1581.9149676725647,1520.9609585126709,{"$f":"IF(JG7,JF100-JG100)","v":1594.0082857709604},1533.4040771885011,1606.2941487289536,1612.7347311530393,1552.657259245083,1625.3171144152693,1565.5901849985421,1638.0983442466422,1644.7868775389761,1453.7093079158512,1656.9835419021183,1598.1299460084283,1670.2641732007833,1611.7622902480571,1683.752661596608,1690.7953035649125,1632.8232289448597,1704.6036067302339,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LR100-LS100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OD100-OE100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":254753.67631420674},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1936.353408296508,1930.0694178940803,1923.0953360831772,1916.1169145756271,1910.5071791436094,1903.5290440138301,1897.2302848780309,1890.2474931323372,1883.9413085050551,1876.9534883043434,1869.9607266423591,1863.6404181662765,1856.6420322267509,1850.3133500570698,1843.3089580690144,1836.2991536559171,1831.2971265067981,1824.2897701847305,1817.9453235769765,1810.9310812898066,1804.5770267625476,1797.5555040465806,1790.5279567996581,1784.1565133834788,1777.1210560196564,1770.7389990268675,1763.6952263159114,1756.644928647022,1751.5559402463,1744.5055420429162,1738.1018623069085,{"$f":"BX70-BX101","v":1731.0422066151314},1724.6265920062428,1717.5572596517418,1710.4807456162212,1704.0442551889728,1696.957397740438,1690.5079040243722,1683.4102723208689,1676.3049263554944,1671.1153658408512,1664.0072224018936,1657.5298669931271,1650.4099394637055,1643.9181647463774,1636.786006986506,1629.6454297394866,1623.1290506475661,1615.9755359024612,1609.4436005882412,1602.2766895581412,1595.1007913923918,1589.1693058690057,1581.9835181042308,1575.4128055794422,1568.2124807106075,1561.6246351707982,1554.4092968707196,1547.1841841316123,1540.5676545607475,1533.3267756810328,1526.6918994983303,1519.4347644183272,1512.1672480267312,1506.7271519584674,1499.4508812392428,1492.7742304116377,1485.4805379563131,1478.7839066043921,1471.4722839693377,1464.1494633547459,1457.4198628748045,1450.0783109689396,1443.3274347742608,1435.9666282506828,1428.5939751592596,1423.0058691779709,1415.6212267752085,1408.8209645400621,1401.4158148360389,1394.5925210064634,1387.1663205729101,1379.7273945717106,1372.8665346973403,1365.4057040675857,1358.5204285248187,1351.0371337083911,1343.5404193182881,1337.7862028477307,1330.2740526777552,1323.3312426116754,1315.795280881689,1308.8261667438828,1301.2658119385869,1293.6910908677191,{"$f":"EJ70-EJ101","v":1286.6794747489357},1279.0794491692081,1272.0400481271836,1264.4141190382156,1256.7730802515975,1250.2611125180292,1242.5970966367113,1235.4875378254515,1227.7961158306052,1220.6566870020488,1212.9372352207142,1205.2016267362251,1198.0143110789459,1190.2496976156076,1183.0309239613812,1175.2366628693239,1167.4254469588009,1161.2749526738598,1153.4406397126081,1146.1460906430993,1138.2805662320002,1130.9523678097794,1123.0549631274639,1115.1395022968554,1107.7577054683989,1099.8093208423779,1092.3921719505611,1084.4101741392806,1076.4092635180848,1070.0293110963016,1062.0010969366704,1054.4981013737397,1046.4345887478985,1038.893879757587,1030.7943507489285,1022.6747208682373,1015.0742663522697,1006.917502199025,999.27750677521908,991.08286813767927,982.86720832197807,976.23344316393013,967.98597517384042,960.24930968382978,951.96215006290367,944.18339772333184,935.85577518314994,927.50584926884858,919.66073123006663,911.26914360710225,903.37997559600626,894.94593080914638,886.48859317319284,879.05242009493622,870.55491755554704,862.55388723606757,854.01191943344315,845.96404469945719,837.37678169334413,828.76481701102148,820.64336927893146,811.98482163780386,803.81441730111192,795.10843054321413,{"$f":"GV70-GV101","v":786.37667664318633},779.15063507802597,770.37701100182085,762.08563981345696,753.26245925494163,744.919165275458,736.0455352182671,727.14464159650151,718.72007683014044,709.76735022734897,701.28859016121442,692.28310914166354,683.24921738427156,675.68387607587511,666.60254440841277,657.98931368501189,648.85294148569938,640.1823130552466,630.98993879017985,621.767536989988,613.00733399934529,603.72744261244043,594.9073952517756,585.56902193780343,576.19938517726109,568.26170358437344,558.8386398748587,549.86956981109756,540.38555494530829,531.35318177108775,521.80717980144982,512.22816699278792,503.09725773786317,493.45465726114958,484.25780908690831,474.55055160113102,464.80895100751627,455.98640331114052,446.1817148321511,436.81691158161402,426.94485453466518,417.51033155172854,407.56978859595802,397.59299112313442,388.05018966442572,378.00318201686696,368.38781812329307,358.2694467411693,348.11338319610081,339.31761783568072,329.09470701780356,319.29758815319224,309.00042856634013,299.12670644687205,288.75409297578199,278.34174348053148,268.34928724452175,257.85962615341577,247.78750084203057,237.21928377827612,226.60977942128238,217.3254584600777,206.64163468756851,196.36947772737085,{"$f":"JH70-JH101","v":185.60397897102189},175.24778456896752,164.39931043315437,153.50733835401957,143.02111319282449,132.04416311665545,121.47059248971027,110.40732146084633,99.298877895869282,89.480920306727739,78.290103785349174,67.49676845591739,56.2162581600453,45.3308536824984,33.959245801783027,22.540073831202562,11.512429497458015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,8.4124000080041617E-2,8.4124000080052941E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080055827E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.4124000080058492E-2,8.4124000080050276E-2,8.4124000080029626E-2,8.4124000080044503E-2,8.4124000080064265E-2,8.4124000080026962E-2,8.4124000080052941E-2,8.4124000080041617E-2,8.4124000080061379E-2,8.4124000080038286E-2,8.4124000080055827E-2,8.4124000080050276E-2,8.4124000080035399E-2,8.4124000080055827E-2,8.4124000080055827E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.412400008004739E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":8.412400008004739E-2},8.4124000080061379E-2,8.4124000080029626E-2,8.4124000080052941E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080052941E-2,8.4124000080029626E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080058492E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.4124000080055827E-2,8.4124000080038286E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.412400008004739E-2,8.4124000080052941E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080058492E-2,8.4124000080032513E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080038286E-2,8.412400008006693E-2,8.4124000080035399E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080055827E-2,8.4124000080035399E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080055827E-2,8.4124000080064265E-2,8.4124000080026962E-2,8.4124000080044503E-2,8.4124000080058492E-2,8.4124000080038286E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080058492E-2,8.4124000080044503E-2,8.4124000080035399E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080052941E-2,8.4124000080055827E-2,8.4124000080044503E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":8.4124000080050276E-2},8.4124000080032513E-2,8.4124000080072703E-2,8.4124000080032513E-2,8.412400008004739E-2,8.4124000080041617E-2,8.4124000080058492E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080035399E-2,8.4124000080058492E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080064265E-2,8.4124000080032513E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080052941E-2,8.412400008004739E-2,8.4124000080052941E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.4124000080052941E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080041617E-2,8.4124000080052941E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080055827E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":8.4124000080052941E-2},8.4124000080044503E-2,8.4124000080052941E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080055827E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080061379E-2,8.4124000080035399E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.4124000080052941E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080044503E-2,8.4124000080052941E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":8.4124000080050276E-2},8.4124000080044503E-2,8.412400008004739E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080052941E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"BV108+BW7","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"EH108+EI7","v":95},96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,{"$f":"GT108+GU7","v":159},160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,{"$f":"JF108+JG7","v":223},224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"LR108+LS7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"OD108+OE7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QP108+QQ7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"TB108+TC7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VN108+VO7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"XZ108+YA7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAL108+AAM7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,{"$f":"ROUNDUP(BW108/$G$109,0)","v":3},3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,{"$f":"ROUNDUP(EI108/$G$109,0)","v":8},8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,{"$f":"ROUNDUP(GU108/$G$109,0)","v":14},14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,{"$f":"ROUNDUP(JG108/$G$109,0)","v":19},19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LS108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OE108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TC108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VO108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(YA108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":12},{"$f":"F110*G109","v":144},{"$f":"SUM(K110:XFD110)","v":144},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU108,GU108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG108,JG108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-11-01"},{"$f":"EDATE(F111,5)","v":"2028-04-01"},{"$f":"EDATE(G111,6)","v":"2028-10-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":4},{"$f":"MONTH(H111)","v":10},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2027-10-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"BW113+BW114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"EI113+EI114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"GU113+GU114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"JG113+JG114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS113+LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE113+OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,{"$f":"BW116+BW115","v":6},6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,{"$f":"EI116+EI115","v":16},17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,{"$f":"GU116+GU115","v":27},27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,{"$f":"JG116+JG115","v":38},38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"LS116+LS115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"OE116+OE115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"QQ116+QQ115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"TC116+TC115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"VO116+VO115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"YA116+YA115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"AAM116+AAM115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":541462.48998517287},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":386758.92141798098},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967568,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830986,2049.1792263255625,1974.0635197246322,2040.3704955223868,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296046,1792.9663935236897,1996.7734182182614,1923.3393811379758,{"$f":"BW119/$F$120","v":1988.142450187587},1914.9849652423773,1979.5406773421978,1975.2507008884047,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752226,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665092,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459465,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,{"$f":"EI119/$F$120","v":1665.6254383669325},1722.8483204969775,1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905674,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236639,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992843,1639.3346346540691,1577.2395270244347,1631.8900982832708,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024665,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,1485.2782762097706,1537.2702451124082,1533.7094185001272,1419.6683731952839,1526.6048189336857,1468.0274330072261,1519.5228740190455,1461.1653502480187,1512.4634837771926,1508.9422155060033,1450.9129103279827,1501.9164705390535,1444.1049326022473,1494.9130317477848,{"$f":"GU119/$F$120","v":1491.419646273237},1325.9359973565365,1484.4494815558785,1427.1787265809467,1477.5013765715323,1420.4454889211372,1470.5752333134751,1467.1203667932878,1410.385240695415,1460.2269830700448,1403.704676219211,1453.3553174699859,1449.9275986788655,1288.1584408628848,1443.0883287144743,1387.0945161024049,1436.2705352724961,1380.4867068148003,1429.4741222684772,1426.083903490641,1370.6135462378058,1419.3193816751841,1364.0570062739152,1412.5760014642765,1409.2122097653,1251.073612915324,1402.50036395999,1347.7544687283,1395.8094228771063,1341.2687377582247,1389.1392923054586,1385.8120016044736,1331.5776602552883,1379.172910826024,1325.1418220232822,1372.5543963733085,1369.2528261507885,1265.0939520010911,1362.665001642581,1309.1386473645366,1356.0975211758769,1302.7717096222357,1349.5502923647309,1346.2842435413445,1293.2578075390472,1339.7672196449264,1286.9394125221056,1333.2702177471422,1330.0291964915064,1178.9074298649753,1323.5620564157944,1271.2275005069355,1317.1147105340499,1264.9761341943267,1310.6870682385243,1307.4806077005117,1255.6345942976318,1301.0823515328759,1249.4304465833538,1294.7035737061742,1291.5214611619879,1143.789607669308,1285.1717329518874,1234.0018522858854,{"$f":"JG119/$F$120","v":1278.8412596416651},1227.8628972568022,1272.529952355658,1269.3814582758528,1218.6889982850732,1263.0987340057814,1212.595962939427,1256.8349548116805,1253.7101421427303,1109.2915612940863,1247.4746158634616,1197.4428927098411,1241.2578154690721,1191.4132488629302,1235.0596537707904,1231.9675352619254,1182.4023591257587,1225.7971687340657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":541462.48998517299},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17312.49003567125,0,0,0,0,0,17291.728817426301,0,0,0,0,0,16771.831440842667,0,0,0,0,0,16850.394373294774,0,0,0,0,0,16341.69193400752,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,16417.964296525537,0,0,0,0,0,15920.194311518331,0,0,0,0,0,15994.21728075574,0,0,0,0,0,15599.925540743976,0,0,0,0,0,15578.936589876173,0,0,0,0,0,15102.266756260959,0,0,0,0,0,15171.909946792013,0,0,0,0,0,14705.418827490736,0,0,0,0,0,14772.929424523358,0,0,0,0,0,14316.376576667779,0,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":14381.791339589574},0,0,0,0,0,14019.660832649368,0,0,0,0,0,13998.296147622528,0,0,0,0,0,13560.919163304909,0,0,0,0,0,13622.248341155177,0,0,0,0,0,13194.118972621554,0,0,0,0,0,13253.456349532884,0,0,0,0,0,12834.354206528946,0,0,0,0,0,12891.732440896125,0,0,0,0,0,12558.781990941901,0,0,0,0,0,12536.892626184213,0,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},0,12135.202542563282,0,0,0,0,0,12188.756565110849,0,0,0,0,0,11795.460429266957,0,0,0,0,0,11847.147474063166,0,0,0,0,0,11462.043128349947,0,0,0,0,0,11511.892035877205,0,0,0,0,0,11205.385303777823,0,0,0,0,0,11182.820311443425,0,0,0,0,0,10813.510138967842,0,0,0,0,0,10859.765653097087,0,0,0,0,0,10498.066144102035,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,0,0,10542.564619749166,0,0,0,0,0,10188.290181665716,0,0,0,0,0,10231.056893714358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*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,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,386758.92141798075,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12366.064311193753,0,0,0,0,0,12351.234869590215,0,0,0,0,0,11979.879600601907,0,0,0,0,0,12035.995980924839,0,0,0,0,0,11672.637095719658,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,11727.117354661097,0,0,0,0,0,11371.567365370236,0,0,0,0,0,11424.440914825529,0,0,0,0,0,11142.80395767427,0,0,0,0,0,11127.811849911554,0,0,0,0,0,10787.333397329256,0,0,0,0,0,10837.078533422866,0,0,0,0,0,10503.870591064811,0,0,0,0,0,10552.092446088114,0,0,0,0,0,10225.983269048415,0,0,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},10272.708099706839,0,0,0,0,0,10014.043451892405,0,0,0,0,0,9998.7829625875202,0,0,0,0,0,9686.3708309320791,0,0,0,0,0,9730.1773865394134,0,0,0,0,0,9424.3706947296832,0,0,0,0,0,9466.7545353806327,0,0,0,0,0,9167.3958618063898,0,0,0,0,0,9208.3803149258038,0,0,0,0,0,8970.5585649585009,0,0,0,0,0,8954.9233044172979,0,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,0,8668.0018161166299,0,0,0,0,0,8706.2546893648923,0,0,0,0,0,8425.3288780478269,0,0,0,0,0,8462.2481957594046,0,0,0,0,0,8187.1736631071053,0,0,0,0,0,8222.7800256265764,0,0,0,0,0,8003.8466455555881,0,0,0,0,0,7987.7287938881618,0,0,0,0,0,7723.9358135484599,0,0,0,0,0,7756.9754664979191,0,0,0,0,0,7498.6186743585959,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},0,0,0,0,7530.4032998208331,0,0,0,0,0,7277.3501297612274,0,0,0,0,0,7307.8977812245421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":257074.89567592726},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12366.064311193753,0,0,0,0,0,12351.234869590215,0,0,0,0,0,11979.879600601907,0,0,0,0,0,12035.995980924839,0,0,0,0,0,11672.637095719658,{"$f":"BW123*BW110","v":0},0,0,0,0,11727.117354661097,0,0,0,0,0,11371.567365370236,0,0,0,0,0,11424.440914825529,0,0,0,0,0,11142.80395767427,0,0,0,0,0,11127.811849911554,0,0,0,0,0,10787.333397329256,0,0,0,0,0,10837.078533422866,0,0,0,0,0,10503.870591064811,0,0,0,0,0,10552.092446088114,0,0,0,0,0,10225.983269048415,0,0,0,0,{"$f":"EI123*EI110","v":0},10272.708099706839,0,0,0,0,0,10014.043451892405,0,0,0,0,0,9998.7829625875202,0,0,0,0,0,9686.3708309320791,0,0,0,0,0,9730.1773865394134,0,0,0,0,0,9424.3706947296832,0,0,0,0,0,9466.7545353806327,0,0,0,0,0,9167.3958618063898,0,0,0,0,0,9208.3803149258038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU123*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG123*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":359904.85394629813},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17312.49003567125,0,0,0,0,0,17291.728817426301,0,0,0,0,0,16771.831440842667,0,0,0,0,0,16850.394373294774,0,0,0,0,0,16341.69193400752,0,{"$f":"BX122*BX110","v":0},0,0,0,16417.964296525537,0,0,0,0,0,15920.194311518331,0,0,0,0,0,15994.21728075574,0,0,0,0,0,15599.925540743976,0,0,0,0,0,15578.936589876173,0,0,0,0,0,15102.266756260959,0,0,0,0,0,15171.909946792013,0,0,0,0,0,14705.418827490736,0,0,0,0,0,14772.929424523358,0,0,0,0,0,14316.376576667779,0,0,0,0,0,{"$f":"EJ122*EJ110","v":14381.791339589574},0,0,0,0,0,14019.660832649368,0,0,0,0,0,13998.296147622528,0,0,0,0,0,13560.919163304909,0,0,0,0,0,13622.248341155177,0,0,0,0,0,13194.118972621554,0,0,0,0,0,13253.456349532884,0,0,0,0,0,12834.354206528946,0,0,0,0,0,12891.732440896125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV122*GV110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH122*JH110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11333333333333324,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*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,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,{"$f":"BW130*(1+BX129*BX110)","v":1.1040808032},1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,{"$f":"EI130*(1+EJ129*EJ110)","v":1.3727857050906125},1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"GU130*(1+GV129*GV110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"JG130*(1+JH129*JH110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"LS130*(1+LT129*LT110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"OE130*(1+OF129*OF110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"QQ130*(1+QR129*QR110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"TC130*(1+TD129*TD110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"VO130*(1+VP129*VP110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"YA130*(1+YB129*YB110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"AAM130*(1+AAN129*AAN110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":205140.47762656334}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":280000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":205140.47762656334}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.2821279851660203}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":280000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":74859.522373436659},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9357.4402966795824,9357.4402966795824,9357.4402966795824,9357.4402966795824,9357.4402966795824,9357.4402966795824,9357.4402966795824,9357.4402966795824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":280000},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17312.49003567125,0,0,0,0,0,17291.728817426301,0,0,0,0,0,16771.831440842667,0,0,0,0,0,16850.394373294774,0,0,0,0,0,16341.69193400752,0,{"$f":"BX126","v":0},0,0,0,16417.964296525537,0,0,0,0,0,15920.194311518331,0,0,0,0,0,15994.21728075574,0,0,0,0,0,15599.925540743976,0,0,0,0,0,15578.936589876173,0,0,0,0,0,15102.266756260959,0,0,0,0,0,15171.909946792013,0,0,0,0,0,14705.418827490736,0,0,0,0,0,14772.929424523358,0,0,0,0,0,14316.376576667779,0,0,0,0,0,{"$f":"EJ126","v":14381.791339589574},0,0,0,0,0,14019.660832649368,0,0,0,0,0,13998.296147622528,0,0,0,0,0,13560.919163304909,0,0,0,0,0,13622.248341155177,0,0,0,0,0,13194.118972621554,0,0,0,0,0,13253.456349532884,0,0,0,0,0,12834.354206528946,0,0,0,0,0,12891.732440896125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.4},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12366.06431119375,0,0,0,0,0,12351.234869590216,0,0,0,0,0,11979.879600601906,0,0,0,0,0,12035.995980924839,0,0,0,0,0,11672.637095719658,0,{"$f":"BX164/$F$165","v":0},0,0,0,11727.117354661099,0,0,0,0,0,11371.567365370238,0,0,0,0,0,11424.440914825529,0,0,0,0,0,11142.803957674269,0,0,0,0,0,11127.811849911554,0,0,0,0,0,10787.333397329257,0,0,0,0,0,10837.078533422868,0,0,0,0,0,10503.870591064811,0,0,0,0,0,10552.092446088114,0,0,0,0,0,10225.983269048415,0,0,0,0,0,{"$f":"EJ164/$F$165","v":10272.708099706839},0,0,0,0,0,10014.043451892407,0,0,0,0,0,9998.7829625875202,0,0,0,0,0,9686.3708309320773,0,0,0,0,0,9730.1773865394116,0,0,0,0,0,9424.3706947296814,0,0,0,0,0,9466.7545353806327,0,0,0,0,0,9167.3958618063898,0,0,0,0,0,9208.3803149258038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25642.559703320418,51285.119406640835,76927.67910996126,102570.23881328167,128212.79851660208,153855.35821992249,179497.9179232429,205140.47762656331,205140.47762656331,205140.47762656331,205140.47762656331,205140.47762656331,205140.47762656331,196877.22286790083,196877.22286790083,196877.22286790083,196877.22286790083,196877.22286790083,196877.22286790083,188463.53245566861,188463.53245566861,188463.53245566861,188463.53245566861,188463.53245566861,188463.53245566861,180252.92350418007,180252.92350418007,180252.92350418007,180252.92350418007,180252.92350418007,180252.92350418007,171821.98599333884,171821.98599333884,171821.98599333884,171821.98599333884,171821.98599333884,171821.98599333884,163585.78861748596,{"$f":"BW172","v":163585.78861748596},163585.78861748596,163585.78861748596,163585.78861748596,163585.78861748596,155130.38703517459,155130.38703517459,155130.38703517459,155130.38703517459,155130.38703517459,155130.38703517459,146861.42741050784,146861.42741050784,146861.42741050784,146861.42741050784,146861.42741050784,146861.42741050784,138374.21504389247,138374.21504389247,138374.21504389247,138374.21504389247,138374.21504389247,138374.21504389247,129998.89538709605,129998.89538709605,129998.89538709605,129998.89538709605,129998.89538709605,129998.89538709605,121471.06144492642,121471.06144492642,121471.06144492642,121471.06144492642,121471.06144492642,121471.06144492642,113113.14927649569,113113.14927649569,113113.14927649569,113113.14927649569,113113.14927649569,113113.14927649569,104538.33372860274,104538.33372860274,104538.33372860274,104538.33372860274,104538.33372860274,104538.33372860274,96125.229812109988,96125.229812109988,96125.229812109988,96125.229812109988,96125.229812109988,96125.229812109988,87495.641962264068,87495.641962264068,87495.641962264068,87495.641962264068,87495.641962264068,87495.641962264068,79019.571532460934,79019.571532460934,79019.571532460934,79019.571532460934,79019.571532460934,{"$f":"EI172","v":79019.571532460934},70327.254863403316,70327.254863403316,70327.254863403316,70327.254863403316,70327.254863403316,70327.254863403316,61719.756508778977,61719.756508778977,61719.756508778977,61719.756508778977,61719.756508778977,61719.756508778977,52955.368676367041,52955.368676367041,52955.368676367041,52955.368676367041,52955.368676367041,52955.368676367041,44328.105218962301,44328.105218962301,44328.105218962301,44328.105218962301,44328.105218962301,44328.105218962301,35484.489936802136,35484.489936802136,35484.489936802136,35484.489936802136,35484.489936802136,35484.489936802136,26769.809040808497,26769.809040808497,26769.809040808497,26769.809040808497,26769.809040808497,26769.809040808497,17838.450686244032,17838.450686244032,17838.450686244032,17838.450686244032,17838.450686244032,17838.450686244032,9027.8238381625233,9027.8238381625233,9027.8238381625233,9027.8238381625233,9027.8238381625233,9027.8238381625233,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9685907065868378E-11,-2.9685907065868378E-11,-2.9685907065868378E-11,-2.9685907065868378E-11,-2.9685907065868378E-11,-2.9685907065868378E-11,-3.0279625207185745E-11,-3.0279625207185745E-11,-3.0279625207185745E-11,{"$f":"GU172","v":-3.0279625207185745E-11},-3.0279625207185745E-11,-3.0279625207185745E-11,-3.0885217711329458E-11,-3.0885217711329458E-11,-3.0885217711329458E-11,-3.0885217711329458E-11,-3.0885217711329458E-11,-3.0885217711329458E-11,-3.1502922065556049E-11,-3.1502922065556049E-11,-3.1502922065556049E-11,-3.1502922065556049E-11,-3.1502922065556049E-11,-3.1502922065556049E-11,-3.2132980506867171E-11,-3.2132980506867171E-11,-3.2132980506867171E-11,-3.2132980506867171E-11,-3.2132980506867171E-11,-3.2132980506867171E-11,-3.2775640117004516E-11,-3.2775640117004516E-11,-3.2775640117004516E-11,-3.2775640117004516E-11,-3.2775640117004516E-11,-3.2775640117004516E-11,-3.3431152919344605E-11,-3.3431152919344605E-11,-3.3431152919344605E-11,-3.3431152919344605E-11,-3.3431152919344605E-11,-3.3431152919344605E-11,-3.40997759777315E-11,-3.40997759777315E-11,-3.40997759777315E-11,-3.40997759777315E-11,-3.40997759777315E-11,-3.40997759777315E-11,-3.478177149728613E-11,-3.478177149728613E-11,-3.478177149728613E-11,-3.478177149728613E-11,-3.478177149728613E-11,-3.478177149728613E-11,-3.5477406927231854E-11,-3.5477406927231854E-11,-3.5477406927231854E-11,-3.5477406927231854E-11,-3.5477406927231854E-11,-3.5477406927231854E-11,-3.6186955065776491E-11,-3.6186955065776491E-11,-3.6186955065776491E-11,-3.6186955065776491E-11,-3.6186955065776491E-11,-3.6186955065776491E-11,-3.691069416709202E-11,-3.691069416709202E-11,-3.691069416709202E-11,-3.691069416709202E-11,-3.691069416709202E-11,-3.691069416709202E-11,-3.7648908050433858E-11,{"$f":"JG172","v":-3.7648908050433858E-11},-3.7648908050433858E-11,-3.7648908050433858E-11,-3.7648908050433858E-11,-3.7648908050433858E-11,-3.8401886211442533E-11,-3.8401886211442533E-11,-3.8401886211442533E-11,-3.8401886211442533E-11,-3.8401886211442533E-11,-3.8401886211442533E-11,-3.9169923935671385E-11,-3.9169923935671385E-11,-3.9169923935671385E-11,-3.9169923935671385E-11,-3.9169923935671385E-11,-3.9169923935671385E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,{"$f":"LS172","v":-3.9953322414384813E-11},-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,{"$f":"OE172","v":-3.9953322414384813E-11},-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,{"$f":"QQ172","v":-3.9953322414384813E-11},-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,{"$f":"TC172","v":-3.9953322414384813E-11},-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,{"$f":"VO172","v":-3.9953322414384813E-11},-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,{"$f":"YA172","v":-3.9953322414384813E-11},-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,{"$f":"AAM172","v":-3.9953322414384813E-11},-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11,-3.9953322414384813E-11]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":205140.47762656337},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,8263.2547586624823,0,0,0,0,0,8413.6904122322012,0,0,0,0,0,8210.6089514885334,0,0,0,0,0,8430.9375108412387,0,0,0,0,0,8236.1973758528802,0,{"$f":"IF(BX7,BX165-BX178)","v":0},0,0,0,8455.4015823113787,0,0,0,0,0,8268.9596246667461,0,0,0,0,0,8487.212366615373,0,0,0,0,0,8375.3196567964187,0,0,0,0,0,8527.8339421696328,0,0,0,0,0,8357.9121684307283,0,0,0,0,0,8574.815547892953,0,0,0,0,0,8413.103916492757,0,0,0,0,0,8629.5878498459151,0,0,0,0,0,8476.0704298031324,0,0,0,0,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":8692.3166690576199},0,0,0,0,0,8607.4983546243402,0,0,0,0,0,8764.3878324119396,0,0,0,0,0,8627.263457404737,0,0,0,0,0,8843.6152821601663,0,0,0,0,0,8714.6808959936388,0,0,0,0,0,8931.3583545644633,0,0,0,0,0,8810.6268480815088,0,0,0,0,0,9027.8238381625524,0,0,0,0,0,5.8207660913467408E-13,0,0,0,0,0,5.937181413173676E-13,0,0,0,{"$f":"IF(GV7,GV165-GV178)","v":0},0,6.0559250414371491E-13,0,0,0,0,0,6.1770435422658917E-13,0,0,0,0,0,6.3005844131112113E-13,0,0,0,0,0,6.4265961013734355E-13,0,0,0,0,0,6.5551280234009032E-13,0,0,0,0,0,6.6862305838689215E-13,0,0,0,0,0,6.8199551955463001E-13,0,0,0,0,0,6.9563542994572261E-13,0,0,0,0,0,7.095481385446371E-13,0,0,0,0,0,7.2373910131552978E-13,0,0,0,0,0,7.3821388334184057E-13,0,{"$f":"IF(JH7,JH165-JH178)","v":0},0,0,0,7.529781610086772E-13,0,0,0,0,0,7.680377242288508E-13,0,0,0,0,0,7.8339847871342774E-13,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT7,LT165-LT178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF7,OF165-OF178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":2393.305572309906},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.475199011068071,170.95039802213614,256.42559703320421,341.90079604427228,427.3759950553403,512.85119406640831,598.32639307747638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,51934.418049363943,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,683.80159208854445,683.80159208854445,683.80159208854445,683.80159208854445,683.80159208854445,683.80159208854445,656.25740955966944,656.25740955966944,656.25740955966944,656.25740955966944,656.25740955966944,656.25740955966944,628.2117748522287,628.2117748522287,628.2117748522287,628.2117748522287,628.2117748522287,628.2117748522287,600.8430783472669,600.8430783472669,600.8430783472669,600.8430783472669,600.8430783472669,600.8430783472669,572.73995331112951,572.73995331112951,572.73995331112951,572.73995331112951,572.73995331112951,572.73995331112951,545.2859620582866,{"$f":"BX175-BX176","v":545.2859620582866},545.2859620582866,545.2859620582866,545.2859620582866,545.2859620582866,517.10129011724871,517.10129011724871,517.10129011724871,517.10129011724871,517.10129011724871,517.10129011724871,489.53809136835946,489.53809136835946,489.53809136835946,489.53809136835946,489.53809136835946,489.53809136835946,461.2473834796416,461.2473834796416,461.2473834796416,461.2473834796416,461.2473834796416,461.2473834796416,433.32965129032021,433.32965129032021,433.32965129032021,433.32965129032021,433.32965129032021,433.32965129032021,404.90353814975475,404.90353814975475,404.90353814975475,404.90353814975475,404.90353814975475,404.90353814975475,377.04383092165233,377.04383092165233,377.04383092165233,377.04383092165233,377.04383092165233,377.04383092165233,348.46111242867579,348.46111242867579,348.46111242867579,348.46111242867579,348.46111242867579,348.46111242867579,320.4174327070333,320.4174327070333,320.4174327070333,320.4174327070333,320.4174327070333,320.4174327070333,291.65213987421356,291.65213987421356,291.65213987421356,291.65213987421356,291.65213987421356,291.65213987421356,263.39857177486982,263.39857177486982,263.39857177486982,263.39857177486982,263.39857177486982,{"$f":"EJ175-EJ176","v":263.39857177486982},234.42418287801107,234.42418287801107,234.42418287801107,234.42418287801107,234.42418287801107,234.42418287801107,205.73252169592993,205.73252169592993,205.73252169592993,205.73252169592993,205.73252169592993,205.73252169592993,176.51789558789014,176.51789558789014,176.51789558789014,176.51789558789014,176.51789558789014,176.51789558789014,147.76035072987435,147.76035072987435,147.76035072987435,147.76035072987435,147.76035072987435,147.76035072987435,118.2816331226738,118.2816331226738,118.2816331226738,118.2816331226738,118.2816331226738,118.2816331226738,89.232696802695003,89.232696802695003,89.232696802695003,89.232696802695003,89.232696802695003,89.232696802695003,59.461502287480108,59.461502287480108,59.461502287480108,59.461502287480108,59.461502287480108,59.461502287480108,30.092746127208414,30.092746127208414,30.092746127208414,30.092746127208414,30.092746127208414,30.092746127208414,-9.7012768189112352E-14,-9.7012768189112352E-14,-9.7012768189112352E-14,-9.7012768189112352E-14,-9.7012768189112352E-14,-9.7012768189112352E-14,-9.8953023552894599E-14,-9.8953023552894599E-14,-9.8953023552894599E-14,-9.8953023552894599E-14,-9.8953023552894599E-14,-9.8953023552894599E-14,-1.0093208402395249E-13,-1.0093208402395249E-13,-1.0093208402395249E-13,{"$f":"GV175-GV176","v":-1.0093208402395249E-13},-1.0093208402395249E-13,-1.0093208402395249E-13,-1.0295072570443153E-13,-1.0295072570443153E-13,-1.0295072570443153E-13,-1.0295072570443153E-13,-1.0295072570443153E-13,-1.0295072570443153E-13,-1.0500974021852017E-13,-1.0500974021852017E-13,-1.0500974021852017E-13,-1.0500974021852017E-13,-1.0500974021852017E-13,-1.0500974021852017E-13,-1.0710993502289058E-13,-1.0710993502289058E-13,-1.0710993502289058E-13,-1.0710993502289058E-13,-1.0710993502289058E-13,-1.0710993502289058E-13,-1.0925213372334839E-13,-1.0925213372334839E-13,-1.0925213372334839E-13,-1.0925213372334839E-13,-1.0925213372334839E-13,-1.0925213372334839E-13,-1.1143717639781535E-13,-1.1143717639781535E-13,-1.1143717639781535E-13,-1.1143717639781535E-13,-1.1143717639781535E-13,-1.1143717639781535E-13,-1.1366591992577167E-13,-1.1366591992577167E-13,-1.1366591992577167E-13,-1.1366591992577167E-13,-1.1366591992577167E-13,-1.1366591992577167E-13,-1.1593923832428712E-13,-1.1593923832428712E-13,-1.1593923832428712E-13,-1.1593923832428712E-13,-1.1593923832428712E-13,-1.1593923832428712E-13,-1.1825802309077285E-13,-1.1825802309077285E-13,-1.1825802309077285E-13,-1.1825802309077285E-13,-1.1825802309077285E-13,-1.1825802309077285E-13,-1.2062318355258831E-13,-1.2062318355258831E-13,-1.2062318355258831E-13,-1.2062318355258831E-13,-1.2062318355258831E-13,-1.2062318355258831E-13,-1.2303564722364008E-13,-1.2303564722364008E-13,-1.2303564722364008E-13,-1.2303564722364008E-13,-1.2303564722364008E-13,-1.2303564722364008E-13,-1.2549636016811287E-13,{"$f":"JH175-JH176","v":-1.2549636016811287E-13},-1.2549636016811287E-13,-1.2549636016811287E-13,-1.2549636016811287E-13,-1.2549636016811287E-13,-1.2800628737147513E-13,-1.2800628737147513E-13,-1.2800628737147513E-13,-1.2800628737147513E-13,-1.2800628737147513E-13,-1.2800628737147513E-13,-1.3056641311890461E-13,-1.3056641311890461E-13,-1.3056641311890461E-13,-1.3056641311890461E-13,-1.3056641311890461E-13,-1.3056641311890461E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,{"$f":"LT175-LT176","v":-1.3317774138128272E-13},-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,{"$f":"OF175-OF176","v":-1.3317774138128272E-13},-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,{"$f":"QR175-QR176","v":-1.3317774138128272E-13},-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,{"$f":"TD175-TD176","v":-1.3317774138128272E-13},-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,{"$f":"VP175-VP176","v":-1.3317774138128272E-13},-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,{"$f":"YB175-YB176","v":-1.3317774138128272E-13},-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,{"$f":"AAN175-AAN176","v":-1.3317774138128272E-13},-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13,-1.3317774138128272E-13]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2027-03-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":144},{"$f":"LOOKUP(F183,110:110,172:172)","v":-3.9953322414384813E-11},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,683.80159208854445,683.80159208854445,683.80159208854445,683.80159208854445,683.80159208854445,8947.0563507510269,656.25740955966944,656.25740955966944,656.25740955966944,656.25740955966944,656.25740955966944,9069.9478217918713,628.2117748522287,628.2117748522287,628.2117748522287,628.2117748522287,628.2117748522287,8838.8207263407621,600.8430783472669,600.8430783472669,600.8430783472669,600.8430783472669,600.8430783472669,9031.7805891885055,572.73995331112951,572.73995331112951,572.73995331112951,572.73995331112951,572.73995331112951,8808.9373291640095,{"$f":"IF(BW110,BW175+BW170)","v":545.2859620582866},545.2859620582866,545.2859620582866,545.2859620582866,545.2859620582866,9000.6875443696645,517.10129011724871,517.10129011724871,517.10129011724871,517.10129011724871,517.10129011724871,8786.060914783995,489.53809136835946,489.53809136835946,489.53809136835946,489.53809136835946,489.53809136835946,8976.7504579837332,461.2473834796416,461.2473834796416,461.2473834796416,461.2473834796416,461.2473834796416,8836.5670402760607,433.32965129032021,433.32965129032021,433.32965129032021,433.32965129032021,433.32965129032021,8961.1635934599526,404.90353814975475,404.90353814975475,404.90353814975475,404.90353814975475,404.90353814975475,8762.8157065804826,377.04383092165233,377.04383092165233,377.04383092165233,377.04383092165233,377.04383092165233,8951.8593788146045,348.46111242867579,348.46111242867579,348.46111242867579,348.46111242867579,348.46111242867579,8761.5650289214336,320.4174327070333,320.4174327070333,320.4174327070333,320.4174327070333,320.4174327070333,8950.0052825529492,291.65213987421356,291.65213987421356,291.65213987421356,291.65213987421356,291.65213987421356,8767.7225696773457,263.39857177486982,263.39857177486982,263.39857177486982,263.39857177486982,{"$f":"IF(EI110,EI175+EI170)","v":263.39857177486982},8955.7152408324891,234.42418287801107,234.42418287801107,234.42418287801107,234.42418287801107,234.42418287801107,8841.9225375023507,205.73252169592993,205.73252169592993,205.73252169592993,205.73252169592993,205.73252169592993,8970.1203541078703,176.51789558789014,176.51789558789014,176.51789558789014,176.51789558789014,176.51789558789014,8803.7813529926279,147.76035072987435,147.76035072987435,147.76035072987435,147.76035072987435,147.76035072987435,8991.3756328900399,118.2816331226738,118.2816331226738,118.2816331226738,118.2816331226738,118.2816331226738,8832.962529116312,89.232696802695003,89.232696802695003,89.232696802695003,89.232696802695003,89.232696802695003,9020.5910513671588,59.461502287480108,59.461502287480108,59.461502287480108,59.461502287480108,59.461502287480108,8870.0883503689893,30.092746127208414,30.092746127208414,30.092746127208414,30.092746127208414,30.092746127208414,9057.9165842897601,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU110,GU175+GU170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG110,JG175+JG170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":205140.47762656226},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"BX115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"EJ115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"GV115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"JH115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17312.49003567125,0,0,0,0,0,17291.728817426301,0,0,0,0,0,16771.831440842667,0,0,0,0,0,16850.394373294774,0,0,0,0,0,16341.69193400752,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,16417.964296525537,0,0,0,0,0,15920.194311518331,0,0,0,0,0,15994.21728075574,0,0,0,0,0,15599.925540743976,0,0,0,0,0,15578.936589876173,0,0,0,0,0,15102.266756260959,0,0,0,0,0,15171.909946792013,0,0,0,0,0,14705.418827490736,0,0,0,0,0,14772.929424523358,0,0,0,0,0,14316.376576667779,0,0,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":14381.791339589574},0,0,0,0,0,14019.660832649368,0,0,0,0,0,13998.296147622528,0,0,0,0,0,13560.919163304909,0,0,0,0,0,13622.248341155177,0,0,0,0,0,13194.118972621554,0,0,0,0,0,13253.456349532884,0,0,0,0,0,12834.354206528946,0,0,0,0,0,12891.732440896125,0,0,0,0,0,12558.781990941901,0,0,0,0,0,12536.892626184213,0,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},0,12135.202542563282,0,0,0,0,0,12188.756565110849,0,0,0,0,0,11795.460429266957,0,0,0,0,0,11847.147474063166,0,0,0,0,0,11462.043128349947,0,0,0,0,0,11511.892035877205,0,0,0,0,0,11205.385303777823,0,0,0,0,0,11182.820311443425,0,0,0,0,0,10813.510138967842,0,0,0,0,0,10859.765653097087,0,0,0,0,0,10498.066144102035,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,0,0,10542.564619749166,0,0,0,0,0,10188.290181665716,0,0,0,0,0,10231.056893714358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12366.06431119375,0,0,0,0,0,12351.234869590218,0,0,0,0,0,11979.879600601906,0,0,0,0,0,12035.995980924839,0,0,0,0,0,11672.637095719656,0,{"$f":"BX170+BX178","v":0},0,0,0,11727.117354661099,0,0,0,0,0,11371.56736537024,0,0,0,0,0,11424.440914825529,0,0,0,0,0,11142.803957674269,0,0,0,0,0,11127.811849911554,0,0,0,0,0,10787.333397329257,0,0,0,0,0,10837.078533422868,0,0,0,0,0,10503.870591064811,0,0,0,0,0,10552.092446088114,0,0,0,0,0,10225.983269048415,0,0,0,0,0,{"$f":"EJ170+EJ178","v":10272.708099706839},0,0,0,0,0,10014.043451892407,0,0,0,0,0,9998.7829625875202,0,0,0,0,0,9686.3708309320773,0,0,0,0,0,9730.1773865394116,0,0,0,0,0,9424.3706947296814,0,0,0,0,0,9466.7545353806327,0,0,0,0,0,9167.3958618063898,0,0,0,0,0,9208.3803149258038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170+GV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170+JH178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,2783.3994302626215,{"$f":"BX220","v":2680.978951339328},2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,2331.8756137137052,{"$f":"EJ220","v":2411.9876486957683},2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,2087.9875047825317,{"$f":"GV220","v":1856.3103962991509},2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,1790.3777634983312,{"$f":"JH220","v":1719.008056159523},1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17312.49003567125,0,0,0,0,0,17291.728817426301,0,0,0,0,0,16771.831440842667,0,0,0,0,0,16850.394373294774,0,0,0,0,0,16341.69193400752,0,0,0,0,0,16417.964296525537,0,0,0,0,0,15920.194311518331,0,0,0,0,0,15994.21728075574,0,0,0,0,0,15599.925540743976,0,0,0,0,0,15578.936589876173,0,0,0,0,0,15102.266756260959,0,0,0,0,0,15171.909946792013,0,0,0,0,0,14705.418827490736,0,0,0,0,0,14772.929424523358,0,0,0,0,0,14316.376576667779,0,0,0,0,0,14381.791339589574,0,0,0,0,0,14019.660832649368,0,0,0,0,0,13998.296147622528,0,0,0,0,0,13560.919163304909,0,0,0,0,0,13622.248341155177,0,0,0,0,0,13194.118972621554,0,0,0,0,0,13253.456349532884,0,0,0,0,0,12834.354206528946,0,0,0,0,0,12891.732440896125,0,0,0,0,0,12558.781990941901,0,0,0,0,0,12536.892626184213,0,0,0,0,0,12135.202542563282,0,0,0,0,0,12188.756565110849,0,0,0,0,0,11795.460429266957,0,0,0,0,0,11847.147474063166,0,0,0,0,0,11462.043128349947,0,0,0,0,0,11511.892035877205,0,0,0,0,0,11205.385303777823,0,0,0,0,0,11182.820311443425,0,0,0,0,0,10813.510138967842,0,0,0,0,0,10859.765653097087,0,0,0,0,0,10498.066144102035,0,0,0,0,0,10542.564619749166,0,0,0,0,0,10188.290181665716,0,0,0,0,0,10231.056893714358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,-14476.32661215579,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,-14391.862820974213,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,-14008.142513228182,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,-14024.523250431355,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,-13649.016800414354,2783.3994302626215,{"$f":"BX232-BX233","v":2680.978951339328},2771.3569482790767,2765.3509812437665,2663.508497020664,-13664.594808145459,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,-13297.108608373275,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,-13311.89329315268,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,-13045.04049297368,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,-12966.238308341177,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,-12614.228445749151,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,-12627.453167863121,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,-12282.907479415346,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,-12295.364806494181,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,-11958.105863343244,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,2331.8756137137052,{"$f":"EJ232-EJ233","v":-11969.803690893805},2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,-11724.37719450843,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,-11650.603732720658,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,-11327.401146662985,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,-11337.602203558597,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,-11021.176583875424,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,-11030.639651609432,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,-10720.828282449898,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,-10729.559820109695,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,-10503.543584731786,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,-10434.209567429538,2021.7469056431462,2092.8782444468984,2087.9875047825317,{"$f":"GV232-GV233","v":1856.3103962991509},2078.2292741782298,-10137.152325349956,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,-10144.438788812786,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,-9853.5281067235901,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,-9860.1003397179084,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,-9575.1868721303272,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,-9581.0499607207712,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,-9372.5911974674709,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,-9307.1462039405287,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,-9033.7916382581316,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,-9038.2503609510604,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,-8770.4635509017953,1790.3777634983312,{"$f":"JH232-JH233","v":1719.008056159523},1781.5419332979211,1777.1340415861937,1706.1645975991025,-8774.2263921410722,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,-8511.8701318719377,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,-8514.9408574866666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232-LT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232-OF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.0629507361349377E-2},{"$f":"(1+F241)^months-1","v":0.1352818382659482},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 3 - BESS'!E1)","v":"Project 3 - BESS"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":6.7537282286649347E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.38048800327272,474.3574255810787,713.94159471997523,955.14385022512636,1197.9751202121004,1442.4464066019877,1688.5687856198647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":280000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"BV283+BW6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"EH283+EI6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"GT283+GU6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"JF283+JG6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"LR283+LS6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"OD283+OE6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"QP283+QQ6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"TB283+TC6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"VN283+VO6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"XZ283+YA6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"AAL283+AAM6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":6.7537282286649347E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.361595076995417,39.501604150058114,59.734872014032234,78.688973433013686,99.101598770655343,118.92558101028187,139.52494154100214,159.53965755785646,180.32859284378449,201.21567857158945,221.52414960241998,242.6051703445049,263.11159760472179,284.3894873212422,305.76918878746386,325.23816336789002,346.81017295386704,367.81763853461246,389.59392984054699,410.80973225288716,432.79337506099586,454.88409249238492,476.4204386505628,498.72321838884176,520.47570910175068,542.9937232647261,565.62277120714157,586.39572452680284,609.23601288592363,{"$f":"BW287*$F$288*BW7","v":631.53622340444292},654.59977072768856,677.1273629018466,700.41748874037739,723.82434709012614,746.7014725392811,770.3400005903726,793.45295039418204,817.32657863864085,841.32122166720148,863.51414496683003,887.74048728227081,911.45165323049594,935.9217837715828,959.88094005703169,984.59844933289435,1009.4431447804347,1033.7832108761193,1058.880788963233,1083.4779769460763,1108.8321484519126,1134.3181389079894,1158.6833781089078,1184.4274161136552,1209.6817162567868,1235.6918126175458,1261.2164657332439,1287.4965056619201,1313.9150778425726,1339.8546942639857,1366.549162871933,1392.7690130399087,1419.7433936976174,1446.8613205847914,1472.2858914261415,1499.6816066302042,1526.6135832026157,1554.2994003680124,1581.5258792983814,1609.5060025228527,1637.6369131628558,1665.3151358533162,1693.7467912704217,1721.7302078042776,1750.4669534737461,1779.3599129951001,1806.6136677071911,1835.8102827434918,1864.5698297482879,1894.0825712633916,1923.1627655703871,1952.996183538758,1982.9936593323871,2012.5654233137805,2042.8905413243745,2072.7945234311733,2103.451986900227,2134.279381979838,2163.521848216657,2194.6808814082724,2225.4302791173645,2256.9336117136336,2288.0319658267758,2319.8845229363574,{"$f":"EI287*$F$288*EI7","v":2351.915509244202},2383.5485615684929,2415.9363098433396,2447.9308431217901,2480.6804446289943,2513.6148342891884,2545.5909773144795,2578.8911466065047,2611.8099984417004,2645.4850224113229,2678.7835394006393,2712.8387507153388,2747.0879832952755,2780.9679888595829,2815.6055674037025,2849.8787988408203,2884.9102361715532,2920.1425808068475,2953.89939866738,2989.5264808110319,3024.8015038730523,3060.8364747934534,3096.5243685111636,3132.9730021634668,3169.632519205431,3205.9525017887267,3243.0345128118124,3279.7820486957448,3317.2925229615644,3355.0213373423703,3391.3299677064938,3429.4889899657533,3467.3262889173179,3505.9289745728552,3544.2151098679433,3583.2677114349053,3622.5494625137267,3661.5224987256152,3701.2637264650634,3740.7014983586855,3780.9086670064416,3821.353060759976,3860.433223966038,3901.3462241586399,3941.9690359780029,3983.3644460230635,4024.4750529123571,4066.359644289163,4108.4931736877488,4150.3500604875644,4192.9831231141716,4235.3450237451098,4278.4846206194152,4321.8819022096131,4364.4939941278708,4408.4049841033584,4452.0586749285421,4496.4940916167898,4540.677829835171,4585.6450081270968,4630.8825881559233,4675.8770106869279,4721.6575631776168,4767.2006842959963,{"$f":"GU287*$F$288*GU7","v":4813.5317930079173},4860.1427787100802,4905.5038781146459,4952.6701138467497,4999.6133899561855,5047.3495198971232,5094.8685707437198,5143.1825400831367,5191.7901423197582,5240.1895840199759,5289.3871670112721,5338.3825862885415,5388.1783650244006,5438.2780410831519,5487.1865138396124,5537.890197229015,5588.4068857262046,5639.729720264897,5690.8717269362469,5742.8223195885621,5795.0917171622032,5847.189643637048,5900.0999497145522,5952.8450797291753,6006.4051937677259,6060.2952328714537,6113.0539955056993,6167.6008496568047,6221.9984639793338,6277.2178351457906,6332.2944487874865,6388.1956615112686,6444.4429555694533,6500.5573309623205,6557.500711138573,6614.3177956234158,6671.9669035541092,6729.9741408211767,6787.3882981839852,6846.1127708552713,6904.7277492255389,6964.182603690153,7023.5347928293668,7083.730132292475,7144.3011335103602,7204.7798382162373,7266.1067563585329,7327.3483613259496,7389.4416433835513,7451.9236420255538,7513.3987376278446,7576.6567605673035,7639.8471762873714,7703.8982365458423,7767.8888985732974,7832.7439430571167,7898.0066830973674,7963.2199745093412,8029.3034172897651,8095.3447895832123,8162.2602547122851,8229.5975611344929,8295.9928083190371,8364.1732699895092,{"$f":"JG287*$F$288*JG7","v":8432.3303815140916},8501.3717740864649,8570.3974418536764,8640.3116270330665,8710.6682239158035,8781.0206817957533,8852.2681848565098,8923.5193594031043,8995.670034398061,9068.2784496537042,9140.0117330283902,9213.5360346188518,9287.08383843507,9361.5426438430259,9436.0330324677889,9511.4391952726401,9587.32539414856,9663.255458167072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS287*$F$288*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE287*$F$288*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":286708.8136709634}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":5.0301296235078548}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":6.7537282286649347E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":8.412400008004739E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":6.6259315035301913E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"IF(BW7,BW70)","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"IF(EI7,EI70)","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"IF(GU7,GU70)","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"IF(JG7,JG70)","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LS70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OE70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":346126.99962213897}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":0.20724227201248824}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":1.1960811585659226E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":4.0669798776425646E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":4.9910355529315664E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.475199011068071,170.95039802213614,256.42559703320421,341.90079604427228,427.3759950553403,512.85119406640831,598.32639307747638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4480,85.475199011068071,170.95039802213614,256.42559703320421,341.90079604427228,427.3759950553403,512.85119406640831,598.32639307747638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":-3184.6929183017546},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4480,85.475199011068071,170.95039802213614,256.42559703320421,341.90079604427228,427.3759950553403,512.85119406640831,598.32639307747638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.73264456295201197}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 3 - BESS'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 4 - Solar 2","index":14,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,4,"PIRR",{"$f":"G73","v":7.2549292736163951E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2028-06-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2029-03-01"},{"$f":"SUM(K6:XFD6)","v":9},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2029-03-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2061-03-01"},{"$f":"SUM(K7:XFD7)","v":384},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"BW8+BX7","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,{"$f":"EI8+EJ7","v":80},81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,{"$f":"GU8+GV7","v":144},145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,{"$f":"JG8+JH7","v":208},209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,{"$f":"LS8+LT7","v":272},273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,{"$f":"OE8+OF7","v":336},337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"QQ8+QR7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"TC8+TD7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"VO8+VP7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"YA8+YB7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"AAM8+AAN7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1666.6666666666667},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*BX$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*EJ$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*GV$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*JH$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*LT$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*OF$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":2000},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":2014.8000000000002},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*BX$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*EJ$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*GV$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*JH$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*LT$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*OF$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,{"$f":"BX14*BX19/8760*BX24","v":331200.00000000006},342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,{"$f":"EJ14*EJ19/8760*EJ24","v":342240.00000000006},331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,{"$f":"GV14*GV19/8760*GV24","v":309120.00000000006},342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,{"$f":"JH14*JH19/8760*JH24","v":331200.00000000006},342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,{"$f":"LT14*LT19/8760*LT24","v":342240.00000000006},331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,{"$f":"OF14*OF19/8760*OF24","v":309120.00000000006},342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":4.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":3.3272377940973819E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99966727622059026,0.99933466314629393,0.9990021607402767,0.99866976896571669,0.99833748778580411,0.99800531716374163,0.9976732570627439,0.99734130744603799,0.9970094682768631,0.99667773951847072,0.99634612113412457,0.9960146130871006,0.99568321534068693,0.99535192785818394,{"$f":"BV30*(1-$G$30*BW7)","v":0.99502075060290418},0.99468968353817244,0.99435872662732572,0.99402787983371321,0.99369714312069624,0.99336651645164842,0.99303599978995549,0.9927055930990154,0.99237529634223831,0.99204510948304647,0.99171503248487436,0.99138506531116855,0.99105520792538782,0.99072546029100317,0.9903958223714977,0.99006629413036662,0.98973687553111733,0.98940756653726947,0.98907836711235464,0.98874927721991657,0.98842029682351129,0.98809142588670684,0.98776266437308347,0.98743401224623339,0.98710546946976108,0.98677703600728306,0.98644871182242799,0.98612049687883652,0.98579239114016159,0.98546439457006807,0.985136507132233,0.98480872879034542,0.9844810595081066,0.98415349924922979,0.98382604797744022,0.98349870565647546,0.98317147225008483,0.98284434772203,0.98251733203608438,0.98219042515603372,0.98186362704567576,0.98153693766882022,0.98121035698928882,0.98088388497091539,0.98055752157754572,0.98023126677303785,0.97990512052126155,0.97957908278609873,0.97925315353144338,0.97892733272120147,0.97860162031929099,0.97827601628964189,0.97795052059619614,0.97762513320290767,0.97729985407374242,0.97697468317267844,0.97664962046370563,0.9763246659108259,0.97599981947805314,0.97567508112941315,0.97535045082894389,0.97502592854069514,0.97470151422872864,0.97437720785711801,{"$f":"EH30*(1-$G$30*EI7)","v":0.9740530093899491},0.9737289187913194,0.97340493602533862,0.97308106105612813,0.9727572938478215,0.97243363436456409,0.97211008257051312,0.97178663842983792,0.9714633019067197,0.97114007296535143,0.97081695156993819,0.97049393768469683,0.97017103127385618,0.96984823230165684,0.96952554073235153,0.96920295653020483,0.96888047965949298,0.96855811008450432,0.96823584776953908,0.96791369267890925,0.96759164477693871,0.9672697040279632,0.96694787039633046,0.9666261438464,0.96630452434254321,0.96598301184914326,0.96566160633059517,0.96534030775130597,0.96501911607569435,0.96469803126819098,0.96437705329323831,0.96405618211529054,0.96373541769881377,0.96341476000828596,0.96309420900819687,0.96277376466304798,0.9624534269373527,0.96213319579563628,0.96181307120243553,0.96149305312229938,0.96117314151978828,0.96085333635947467,0.96053363760594268,0.96021404522378828,0.95989455917761912,0.95957517943205473,0.95925590595172627,0.95893673870127694,0.95861767764536143,0.95829872274864625,0.95797987397580975,0.95766113129154207,0.95734249466054488,0.95702396404753187,0.95670553941722825,0.9563872207343711,0.95606900796370919,0.95575090107000304,0.95543290001802472,0.95511500477255828,0.95479721529839945,0.95447953156035548,0.95416195352324551,0.95384448115190024,{"$f":"GT30*(1-$G$30*GU7)","v":0.95352711441116222},0.9532098532658857,0.95289269768093643,0.95257564762119207,0.95225870305154181,0.95194186393688673,0.95162513024213935,0.95130850193222394,0.95099197897207643,0.95067556132664455,0.95035924896088753,0.95004304183977628,0.94972693992829338,0.94941094319143315,0.94909505159420149,0.94877926510161603,0.94846358367870587,0.94814800729051174,0.94783253590208627,0.9475171694784934,0.94720190798480886,0.94688675138612,0.94657169964752574,0.94625675273413667,0.94594191061107502,0.94562717324347445,0.94531254059648029,0.94499801263524963,0.94468358932495089,0.94436927063076437,0.94405505651788169,0.94374094695150623,0.94342694189685283,0.94311304131914797,0.94279924518362968,0.94248555345554752,0.94217196610016274,0.941858483082748,0.94154510436858763,0.94123182992297738,0.94091865971122468,0.94060559369864838,0.94029263185057899,0.93997977413235856,0.93966702050934048,0.93935437094688989,0.93904182541038339,0.93872938386520899,0.93841704627676636,0.93810481261046663,0.93779268283173245,0.93748065690599791,0.93716873479870866,0.93685691647532177,0.93654520190130597,0.93623359104214132,0.93592208386331943,0.93561068033034334,0.93529938040872773,0.93498818406399853,0.93467709126169329,0.93436610196736103,0.93405521614656206,0.93374443376486838,{"$f":"JF30*(1-$G$30*JG7)","v":0.93343375478786328},0.93312317918114163,0.9328127069103096,0.93250233794098492,0.93219207223879674,0.93188190976938567,0.93157185049840363,0.93126189439151408,0.93095204141439181,0.93064229153272315,0.93033264471220589,0.93002310091854901,0.92971366011747303,0.92940432227470993,0.92909508735600299,0.92878595532710684,0.92847692615378774,0.92816799980182307,0.92785917623700187,0.92755045542512427,0.92724183733200194,0.92693332192345801,0.9266249091653268,0.92631659902345409,0.92600839146369707,0.92570028645192415,0.92539228395401518,0.92508438393586134,0.92477658636336524,0.9244688912024408,0.92416129841901318,0.92385380797901895,0.92354641984840613,0.92323913399313384,0.92293195037917264,0.92262486897250451,0.92231788973912254,0.92201101264503138,0.92170423765624676,0.92139756473879575,0.92109099385871696,0.92078452498205998,0.92047815807488598,0.92017189310326719,0.91986573003328731,0.91955966883104112,0.91925370946263485,0.91894785189418604,0.91864209609182335,0.91833644202168674,0.91803088964992763,0.91772543894270842,0.91742008986620294,0.91711484238659624,0.91680969647008459,0.91650465208287557,0.91619970919118798,0.91589486776125184,0.91559012775930837,0.91528548915161001,0.91498095190442064,0.91467651598401511,0.91437218135667964,0.91406794798871149,{"$f":"LR30*(1-$G$30*LS7)","v":0.91376381584641941},0.91345978489612312,0.91315585510415365,0.91285202643685326,0.91254829886057531,0.91224467234168449,0.91194114684655658,0.91163772234157858,0.91133439879314859,0.91103117616767604,0.91072805443158145,0.91042503355129645,0.910122113493264,0.90981929422393815,0.90951657570978406,0.9092139579172781,0.90891144081290776,0.9086090243631717,0.90830670853457984,0.90800449329365296,0.90770237860692327,0.90740036444093397,0.90709845076223938,0.90679663753740503,0.90649492473300752,0.9061933123156346,0.90589180025188509,0.90559038850836904,0.90528907705170736,0.90498786584853241,0.90468675486548733,0.90438574406922656,0.90408483342641555,0.90378402290373083,0.90348331246786018,0.90318270208550222,0.90288219172336681,0.90258178134817491,0.90228147092665834,0.90198126042556026,0.90168114981163472,0.90138113905164685,0.9010812281123729,0.90078141696060021,0.90048170556312701,0.90018209388676274,0.8998825818983277,0.89958316956465345,0.8992838568525825,0.89898464372896836,0.89868553016067554,0.89838651611457965,0.89808760155756728,0.89778878645653604,0.89749007077839449,0.89719145449006243,0.89689293755847033,0.89659451995055994,0.89629620163328394,0.89599798257360597,0.89569986273850055,0.89540184209495344,0.89510392060996113,0.89480609825053137,{"$f":"OD30*(1-$G$30*OE7)","v":0.89450837498368252},0.8942107507764443,0.89391322559585717,0.89361579940897262,0.89331847218285299,0.89302124388457182,0.89272411448121336,0.89242708393987291,0.89213015222765679,0.89183331931168219,0.8915365851590773,0.89123994973698117,0.89094341301254376,0.890646974952926,0.89035063552529981,0.89005439469684799,0.88975825243476425,0.88946220870625314,0.88916626347853023,0.88887041671882205,0.88857466839436583,0.88827901847240986,0.88798346692021335,0.88768801370504624,0.8873926587941896,0.88709740215493516,0.88680224375458561,0.88650718356045455,0.88621222153986645,0.88591735766015656,0.88562259188867121,0.8853279241927674,0.88503335453981302,0.88473888289718683,0.88444450923227858,0.88415023351248867,0.88385605570522841,0.88356197577791995,0.88326799369799636,0.88297410943290155,0.88268032295009013,0.88238663421702757,0.8820930432011902,0.88179954987006526,0.88150615419115064,0.88121285613195521,0.88091965565999852,0.88062655274281099,0.88033354734793379,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"QP30*(1-$G$30*QQ7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"TB30*(1-$G$30*TC7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"VN30*(1-$G$30*VO7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"XZ30*(1-$G$30*YA7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342126.12861373485,330979.64043405262,341898.49949175236,330759.42748144543,341671.02181981364,341557.33974611899,330429.38273918082,341330.0890603321,330209.53589329711,341102.98957280145,340989.49649694283,307888.03719748458,340762.62361819675,329660.55850663059,340535.90168633801,{"$f":"BX26*BX$30","v":329441.22318784276},340309.33060093602,340196.10159429006,329112.49380157463,339969.75659041223,328893.52313043334,339743.56218220707,339630.5214201677,306660.98424339941,339404.55271762348,328346.73363105906,339178.73436038475,328128.2724483803,338953.06624842144,338840.28850317671,327800.85317590612,338614.84557171515,327582.75518761191,338389.55263574433,338276.96238487854,316347.35091188812,338051.89425504417,327038.14485595253,337826.97587133112,326820.5543256122,337602.20713410783,337489.87885181309,326494.43994562159,337265.33439766016,326277.2111621956,337040.93934120785,336928.79780605447,304221.52968792198,336704.62665979919,325734.77131342475,336480.60466286907,325518.04796553642,336256.73171602958,336144.85110540106,325193.23327752785,335921.20154777711,324976.87023485254,335697.70079244615,335586.0061846993,303009.08918488154,335362.7284471966,324436.59221875598,335139.59926460125,324220.73259726196,334916.6185380742,334805.18381496711,323897.21242146019,334582.42558736319,323681.71166922356,334359.81556901755,334248.56610749866,301801.48072635458,334026.17821816896,323143.5868700617,333803.93829169782,322928.58753267827,333581.84622964013,333470.8556170201,322606.35670995119,{"$f":"EJ26*EJ$30","v":333248.98516714119},322391.71481159219,333027.26233584934,332916.45624647848,311334.35237815889,332694.95465893246,321855.73464796238,332473.60044455581,321641.59216612444,332252.39350529568,332141.84523321071,321320.64555790124,331920.85902291909,321106.85909055488,331700.01984289737,331589.65535866492,299400.68298932206,331369.0365406471,320573.01501525479,331148.56450845959,320359.72597406147,330928.23916444019,330818.13146999199,320040.0584622504,330598.02597525087,319827.12401669315,330378.06692480703,330268.14228574571,298207.45542562328,330048.40271907795,319295.40751658427,329828.8093532421,319082.96851474437,329609.36209096533,329499.69321828161,318764.57500165125,329280.46492909861,318552.48918224673,329061.3825005758,328951.89595373237,297018.98333544086,328733.0321342579,318022.89177811873,328514.3139329484,317811.29942789656,328295.74125291884,328186.50945312507,317494.17483614373,327968.15487349674,317282.93426078826,327749.94557321741,327640.89537262492,306400.79232945788,327422.90381015226,316755.44750722375,327205.05728549988,316544.69843438506,326987.35570216883,326878.5592333604,316228.83770682995,326661.0748812161,316018.43900689896,326443.73522942641,326335.11963607621,{"$f":"GV26*GV$30","v":294656.22984155064},326117.99685432372,315493.05449213885,325901.01853235974,315283.14533589693,325684.1845740698,325575.82170128438,314968.54343555175,325359.20410843089,314758.98325584602,325142.73063924507,325034.54792105919,293481.91075933585,324818.29045759956,314235.69260165526,324602.17687820038,314026.62001461757,324386.20708713005,324278.27608231961,313713.27192456875,324062.52179438574,313504.54692326055,323846.91105573101,323739.15948753437,292312.27179302287,323523.76389373949,312983.34178479476,323308.51161057124,312775.10243290919,323093.40254267986,322985.90168468357,312463.00315623771,322771.00726106524,312255.11000481818,322556.25581462664,322448.93367811973,301545.41194377263,322234.39651910547,311735.98207049014,322020.0020995696,311528.57263299241,321805.75032454223,321698.67789905844,311217.71719269361,321484.63991286367,311010.65257591906,321270.74433402915,321163.84991776058,289986.95967414748,320950.16777233215,310493.59356726654,320736.62779751013,310287.01073662663,320523.22989870299,320416.58419826248,309977.39417553146,320203.39923625678,309771.15479137067,319990.35611406289,319883.88771340199,288831.24944015068,319671.05717399943,309256.15646292444,319458.3682385984,{"$f":"JH26*JH$30","v":309050.39694479416},319245.82081298443,319139.60013692273,308742.01432548952,318927.26479947462,308536.59688507131,318715.07073655183,318609.02665366151,287680.14515859546,318397.04432630539,308023.65102422348,318185.203038604,307818.71153738396,317973.5026967185,317867.70535114908,307511.55794213456,317656.21625217597,307306.9591696951,317444.86786469456,317339.24640850438,296766.97234701435,317128.10891274147,306796.05759656808,316917.11189453572,306591.93487287732,316706.25526042219,316600.87955820921,306286.00540354662,316390.23332512338,306082.22203637724,316179.72724273952,316074.52672891854,285391.68109995761,315864.2306977681,305573.35660369357,315654.07458431734,305370.04738803447,315444.05829547392,315339.10255620553,305065.33716600708,315129.29582986026,304862.36595440231,314919.62869566219,314814.84744659229,284254.28482905147,314605.38952649222,304355.52854735445,314396.07096646569,304153.0295975827,314186.89167379128,314082.35422375257,303849.53376368649,313873.38365838875,303647.37147089205,313664.55212884338,313560.18847359222,283121.4215223582,313351.56532434578,303142.55400701327,313143.08097976894,302940.86209390586,312934.73534751008,312830.61451965669,302638.57580833416,{"$f":"LT26*LT$30","v":312622.47678284923},302437.21921049576,312414.47752774874,312310.52980204334,292064.25429691374,312102.73809676559,301934.41363953089,311895.08464296721,301733.52554673434,311687.56934866449,311583.86348259577,301432.44398896908,311376.55525520066,301231.88987508055,311169.38495760929,311065.85150380962,280869.22161114367,310858.88792887464,300731.08817885793,310652.06205443345,300531.00070283737,310445.37378886883,310342.08123080153,300231.11907157215,310135.59920690284,300031.36424342438,309929.25456310424,309826.13373017637,279749.84909109841,309619.99498516443,299532.5584357279,309413.99339185649,299333.26838571572,309208.12885900051,309105.24796174234,299034.58189877914,308899.58884859941,298835.6231709093,308694.06656804378,308591.35671153391,278634.93770364515,308386.03950917855,298338.80529735086,308180.85891192465,298140.30949529586,307975.81482888374,307873.34395180707,297842.8133895754,307668.5044698022,297644.64758921578,307463.80127505382,307361.50075706188,287436.05787192466,307157.00182319776,297149.80972710875,306952.63895001094,296952.10500762553,306748.41204697517,306646.34955599095,296655.79453899141,306442.32643857691,296458.41850601917,306238.43906526192,306136.54625441553,{"$f":"OF26*OF$30","v":276418.4272800145},305932.86232792621,295965.55276425177,305729.31391985965,295768.63597457024,305525.90094005049,305424.24520758213,295473.50641779997,305221.03520123014,295276.91700468643,305017.96039798448,304916.47366941301,275316.79289744853,304713.60150217864,294786.01552359608,304510.86431327375,294589.88352351112,304308.26201289223,304207.01141784969,294295.93017221399,304004.61128199758,294100.12424397469,303802.34581041505,303701.26354572352,274219.54895413358,303499.19990256941,293611.17919522262,303297.27069980395,293415.82885704387,303095.4758479789,302994.62877573277,293123.04702358611,302793.03528273327,292928.02145773073,302591.57591731416,302490.8965045574,282881.20216505893,302289.63816320233,292441.02504417702,302088.51372643892,292246.45325267961,301887.52310517541,301787.07794753119,291954.83826810913,301586.28788260039,291760.58995459159,301385.63141069969,301285.35324435693,272038.16246459517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342126.12861373485,330979.64043405262,341898.49949175236,330759.42748144543,341671.02181981364,341557.33974611899,330429.38273918082,341330.0890603321,330209.53589329711,341102.98957280145,340989.49649694283,307888.03719748458,340762.62361819675,329660.55850663059,340535.90168633801,{"$f":"SUM(BX32:BX34)","v":329441.22318784276},340309.33060093602,340196.10159429006,329112.49380157463,339969.75659041223,328893.52313043334,339743.56218220707,339630.5214201677,306660.98424339941,339404.55271762348,328346.73363105906,339178.73436038475,328128.2724483803,338953.06624842144,338840.28850317671,327800.85317590612,338614.84557171515,327582.75518761191,338389.55263574433,338276.96238487854,316347.35091188812,338051.89425504417,327038.14485595253,337826.97587133112,326820.5543256122,337602.20713410783,337489.87885181309,326494.43994562159,337265.33439766016,326277.2111621956,337040.93934120785,336928.79780605447,304221.52968792198,336704.62665979919,325734.77131342475,336480.60466286907,325518.04796553642,336256.73171602958,336144.85110540106,325193.23327752785,335921.20154777711,324976.87023485254,335697.70079244615,335586.0061846993,303009.08918488154,335362.7284471966,324436.59221875598,335139.59926460125,324220.73259726196,334916.6185380742,334805.18381496711,323897.21242146019,334582.42558736319,323681.71166922356,334359.81556901755,334248.56610749866,301801.48072635458,334026.17821816896,323143.5868700617,333803.93829169782,322928.58753267827,333581.84622964013,333470.8556170201,322606.35670995119,{"$f":"SUM(EJ32:EJ34)","v":333248.98516714119},322391.71481159219,333027.26233584934,332916.45624647848,311334.35237815889,332694.95465893246,321855.73464796238,332473.60044455581,321641.59216612444,332252.39350529568,332141.84523321071,321320.64555790124,331920.85902291909,321106.85909055488,331700.01984289737,331589.65535866492,299400.68298932206,331369.0365406471,320573.01501525479,331148.56450845959,320359.72597406147,330928.23916444019,330818.13146999199,320040.0584622504,330598.02597525087,319827.12401669315,330378.06692480703,330268.14228574571,298207.45542562328,330048.40271907795,319295.40751658427,329828.8093532421,319082.96851474437,329609.36209096533,329499.69321828161,318764.57500165125,329280.46492909861,318552.48918224673,329061.3825005758,328951.89595373237,297018.98333544086,328733.0321342579,318022.89177811873,328514.3139329484,317811.29942789656,328295.74125291884,328186.50945312507,317494.17483614373,327968.15487349674,317282.93426078826,327749.94557321741,327640.89537262492,306400.79232945788,327422.90381015226,316755.44750722375,327205.05728549988,316544.69843438506,326987.35570216883,326878.5592333604,316228.83770682995,326661.0748812161,316018.43900689896,326443.73522942641,326335.11963607621,{"$f":"SUM(GV32:GV34)","v":294656.22984155064},326117.99685432372,315493.05449213885,325901.01853235974,315283.14533589693,325684.1845740698,325575.82170128438,314968.54343555175,325359.20410843089,314758.98325584602,325142.73063924507,325034.54792105919,293481.91075933585,324818.29045759956,314235.69260165526,324602.17687820038,314026.62001461757,324386.20708713005,324278.27608231961,313713.27192456875,324062.52179438574,313504.54692326055,323846.91105573101,323739.15948753437,292312.27179302287,323523.76389373949,312983.34178479476,323308.51161057124,312775.10243290919,323093.40254267986,322985.90168468357,312463.00315623771,322771.00726106524,312255.11000481818,322556.25581462664,322448.93367811973,301545.41194377263,322234.39651910547,311735.98207049014,322020.0020995696,311528.57263299241,321805.75032454223,321698.67789905844,311217.71719269361,321484.63991286367,311010.65257591906,321270.74433402915,321163.84991776058,289986.95967414748,320950.16777233215,310493.59356726654,320736.62779751013,310287.01073662663,320523.22989870299,320416.58419826248,309977.39417553146,320203.39923625678,309771.15479137067,319990.35611406289,319883.88771340199,288831.24944015068,319671.05717399943,309256.15646292444,319458.3682385984,{"$f":"SUM(JH32:JH34)","v":309050.39694479416},319245.82081298443,319139.60013692273,308742.01432548952,318927.26479947462,308536.59688507131,318715.07073655183,318609.02665366151,287680.14515859546,318397.04432630539,308023.65102422348,318185.203038604,307818.71153738396,317973.5026967185,317867.70535114908,307511.55794213456,317656.21625217597,307306.9591696951,317444.86786469456,317339.24640850438,296766.97234701435,317128.10891274147,306796.05759656808,316917.11189453572,306591.93487287732,316706.25526042219,316600.87955820921,306286.00540354662,316390.23332512338,306082.22203637724,316179.72724273952,316074.52672891854,285391.68109995761,315864.2306977681,305573.35660369357,315654.07458431734,305370.04738803447,315444.05829547392,315339.10255620553,305065.33716600708,315129.29582986026,304862.36595440231,314919.62869566219,314814.84744659229,284254.28482905147,314605.38952649222,304355.52854735445,314396.07096646569,304153.0295975827,314186.89167379128,314082.35422375257,303849.53376368649,313873.38365838875,303647.37147089205,313664.55212884338,313560.18847359222,283121.4215223582,313351.56532434578,303142.55400701327,313143.08097976894,302940.86209390586,312934.73534751008,312830.61451965669,302638.57580833416,{"$f":"SUM(LT32:LT34)","v":312622.47678284923},302437.21921049576,312414.47752774874,312310.52980204334,292064.25429691374,312102.73809676559,301934.41363953089,311895.08464296721,301733.52554673434,311687.56934866449,311583.86348259577,301432.44398896908,311376.55525520066,301231.88987508055,311169.38495760929,311065.85150380962,280869.22161114367,310858.88792887464,300731.08817885793,310652.06205443345,300531.00070283737,310445.37378886883,310342.08123080153,300231.11907157215,310135.59920690284,300031.36424342438,309929.25456310424,309826.13373017637,279749.84909109841,309619.99498516443,299532.5584357279,309413.99339185649,299333.26838571572,309208.12885900051,309105.24796174234,299034.58189877914,308899.58884859941,298835.6231709093,308694.06656804378,308591.35671153391,278634.93770364515,308386.03950917855,298338.80529735086,308180.85891192465,298140.30949529586,307975.81482888374,307873.34395180707,297842.8133895754,307668.5044698022,297644.64758921578,307463.80127505382,307361.50075706188,287436.05787192466,307157.00182319776,297149.80972710875,306952.63895001094,296952.10500762553,306748.41204697517,306646.34955599095,296655.79453899141,306442.32643857691,296458.41850601917,306238.43906526192,306136.54625441553,{"$f":"SUM(OF32:OF34)","v":276418.4272800145},305932.86232792621,295965.55276425177,305729.31391985965,295768.63597457024,305525.90094005049,305424.24520758213,295473.50641779997,305221.03520123014,295276.91700468643,305017.96039798448,304916.47366941301,275316.79289744853,304713.60150217864,294786.01552359608,304510.86431327375,294589.88352351112,304308.26201289223,304207.01141784969,294295.93017221399,304004.61128199758,294100.12424397469,303802.34581041505,303701.26354572352,274219.54895413358,303499.19990256941,293611.17919522262,303297.27069980395,293415.82885704387,303095.4758479789,302994.62877573277,293123.04702358611,302793.03528273327,292928.02145773073,302591.57591731416,302490.8965045574,282881.20216505893,302289.63816320233,292441.02504417702,302088.51372643892,292246.45325267961,301887.52310517541,301787.07794753119,291954.83826810913,301586.28788260039,291760.58995459159,301385.63141069969,301285.35324435693,272038.16246459517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":400},{"$f":"F40*F14","v":800000},null,null,null,{"$f":"$G40","v":800000},{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":800000},null,null,"USD",null,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.1111111111111111},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":800000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,{"$f":"BV51*(1+BW50*BW7)","v":1.0250621902046684},1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,{"$f":"EH51*(1+EI50*EI7)","v":1.1392467476790569},1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,{"$f":"GT51*(1+GU50*GU7)","v":1.2661506438337835},1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,{"$f":"JF51*(1+JG50*JG7)","v":1.4071907215418555},1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,{"$f":"LR51*(1+LS50*LS7)","v":1.5639416497847956},1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,{"$f":"OD51*(1+OE50*OE7)","v":1.7381535043463081},1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"QP51*(1+QQ50*QQ7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"TB51*(1+TC50*TC7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"VN51*(1+VO50*VO7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"XZ51*(1+YA50*YA7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,{"$f":"IF($F$52,BX51,1)","v":1.0267551637513157},1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,{"$f":"IF($F$52,EJ51,1)","v":1.1411283063057971},1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,{"$f":"IF($F$52,GV51,1)","v":1.2682417945625537},1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,{"$f":"IF($F$52,JH51,1)","v":1.4095148114257896},1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,{"$f":"IF($F$52,LT51,1)","v":1.5665246265708743},1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,{"$f":"IF($F$52,OF51,1)","v":1.7410242061739536},1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,QR51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,TD51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,VP51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,YB51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,AAN51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.6E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.6E-2},{"$f":"$F55*L$52","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6026425300830725E-2,1.6052894245194196E-2,1.6079406905171262E-2,1.610596335296181E-2,1.6132563660884974E-2,1.6159207901379331E-2,1.6185896147003088E-2,1.6212628470434299E-2,1.6239404944471049E-2,1.6266225642031645E-2,1.629309063615484E-2,1.6320000000000005E-2,1.6346953806847343E-2,1.6373952130098086E-2,1.6400995043274694E-2,{"$f":"$F55*BX$52","v":1.6428082620021052E-2},1.6455214934102676E-2,1.6482392059406919E-2,1.6509614069943154E-2,1.6536881039842993E-2,1.6564193043360476E-2,1.6591550154872289E-2,1.6618952448877945E-2,1.6646400000000016E-2,1.6673892882984299E-2,1.6701431172700055E-2,1.6729014944140193E-2,1.6756644272421479E-2,1.6784319232784738E-2,1.6812039900595068E-2,1.6839806351342027E-2,1.686761866063986E-2,1.6895476904227692E-2,1.6923381157969739E-2,1.6951331497855514E-2,1.6979328000000023E-2,1.7007370740643995E-2,1.7035459796154069E-2,1.7063595243023009E-2,1.7091777157869921E-2,1.7120005617440443E-2,1.714828069860698E-2,1.7176602478368878E-2,1.720497103385267E-2,1.723338644231226E-2,1.7261848781129147E-2,1.7290358127812634E-2,1.7318914560000037E-2,1.7347518155456886E-2,1.7376168992077157E-2,1.7404867147883481E-2,1.7433612701027328E-2,1.7462405729789264E-2,1.7491246312579128E-2,1.7520134527936264E-2,1.754907045452973E-2,1.7578054171158514E-2,1.7607085756751739E-2,1.7636165290368898E-2,1.7665292851200047E-2,1.7694468518566035E-2,1.7723692371918714E-2,1.7752964490841159E-2,1.7782284955047887E-2,1.7811653844385059E-2,1.7841071238830723E-2,1.7870537218495002E-2,1.7900051863620339E-2,1.7929615254581695E-2,1.7959227471886784E-2,1.7988888596176283E-2,1.8018598708224056E-2,1.8048357888937362E-2,1.8078166219357095E-2,1.8108023780657991E-2,1.8137930654148853E-2,1.8167886921272771E-2,1.8197892663607346E-2,1.8227947962864911E-2,{"$f":"$F55*EJ$52","v":1.8258052900892753E-2},1.828820755967334E-2,1.8318412021324532E-2,1.8348666368099821E-2,1.837897068238855E-2,1.8409325046716121E-2,1.8439729543744249E-2,1.8470184256271165E-2,1.8500689267231842E-2,1.8531244659698239E-2,1.8561850516879506E-2,1.8592506922122224E-2,1.8623213958910621E-2,1.8653971710866819E-2,1.8684780261751036E-2,1.8715639695461833E-2,1.8746550096036332E-2,1.877751154765046E-2,1.8808524134619149E-2,1.8839587941396601E-2,1.8870703052576494E-2,1.890186955289222E-2,1.8933087527217111E-2,1.8964357060564683E-2,1.8995678238088849E-2,1.902705114508417E-2,1.9058475866986068E-2,1.9089952489371079E-2,1.9121481097957069E-2,1.9153061778603476E-2,1.9184694617311541E-2,1.921637970022454E-2,1.9248117113628029E-2,1.927990694395007E-2,1.9311749277761463E-2,1.9343644201775985E-2,1.9375591802850638E-2,1.9407592167985863E-2,1.9439645384325802E-2,1.9471751539158512E-2,1.950391071991622E-2,1.9536123014175556E-2,1.956838850965778E-2,1.9600707294229039E-2,1.96330794559006E-2,1.966550508282908E-2,1.9697984263316697E-2,1.9730517085811507E-2,1.9763103638907653E-2,1.9795744011345585E-2,1.9828438292012321E-2,1.986118656994169E-2,1.9893988934314558E-2,1.9926845474459078E-2,1.995975627985095E-2,1.9992721440113638E-2,2.0025741045018627E-2,2.0058815184485677E-2,2.0091943948583046E-2,2.0125127427527756E-2,2.0158365711685822E-2,2.0191658891572511E-2,2.0225007057852584E-2,2.0258410301340537E-2,{"$f":"$F55*GV$52","v":2.0291868713000861E-2},2.0325382383948272E-2,2.0358951405447977E-2,2.0392575868915921E-2,2.0426255865919011E-2,2.0459991488175403E-2,2.0493782827554718E-2,2.0527629976078321E-2,2.0561533025919548E-2,2.0595492069403972E-2,2.0629507199009644E-2,2.0663578507367358E-2,2.0697706087260886E-2,2.0731890031627249E-2,2.0766130433556948E-2,2.080042738629425E-2,2.0834780983237402E-2,2.086919131793892E-2,2.0903658484105827E-2,2.0938182575599901E-2,2.097276368643795E-2,2.1007401910792062E-2,2.1042097342989848E-2,2.1076850077514718E-2,2.1111660209006115E-2,2.1146527832259805E-2,2.1181453042228099E-2,2.1216435934020145E-2,2.1251476602902161E-2,2.1286575144297708E-2,2.1321731653787951E-2,2.1356946227111904E-2,2.1392218960166718E-2,2.1427549949007915E-2,2.1462939289849658E-2,2.1498387079065023E-2,2.1533893413186248E-2,2.1569458388905009E-2,2.1605082103072673E-2,2.1640764652700557E-2,2.1676506134960215E-2,2.1712306647183675E-2,2.1748166286863723E-2,2.1784085151654156E-2,2.1820063339370067E-2,2.1856100947988087E-2,2.1892198075646664E-2,2.1928354820646336E-2,2.1964571281449987E-2,2.2000847556683127E-2,2.203718374513414E-2,2.2073579945754585E-2,2.2110036257659435E-2,2.2146552780127362E-2,2.2183129612601011E-2,2.2219766854687253E-2,2.2256464606157482E-2,2.2293222966947863E-2,2.233004203715961E-2,2.2366921917059277E-2,2.2403862707079E-2,2.2440864507816797E-2,2.2477927420036837E-2,2.2515051544669689E-2,{"$f":"$F55*JH$52","v":2.2552236982812633E-2},2.2589483835729923E-2,2.2626792204853044E-2,2.2664162191781013E-2,2.2701593898280647E-2,2.2739087426286834E-2,2.2776642877902816E-2,2.2814260355400476E-2,2.2851939961220594E-2,2.2889681797973151E-2,2.2927485968437588E-2,2.2965352575563095E-2,2.3003281722468901E-2,2.3041273512444532E-2,2.3079328048950118E-2,2.3117445435616644E-2,2.3155625776246271E-2,2.3193869174812583E-2,2.3232175735460887E-2,2.3270545562508498E-2,2.330897876044502E-2,2.3347475433932625E-2,2.3386035687806353E-2,2.3424659627074372E-2,2.3463347356918296E-2,2.350209898269344E-2,2.3540914609929135E-2,2.3579794344328997E-2,2.3618738291771212E-2,2.3657746558308847E-2,2.3696819250170118E-2,2.3735956473758684E-2,2.3775158335653936E-2,2.3814424942611292E-2,2.3853756401562492E-2,2.3893152819615876E-2,2.3932614304056674E-2,2.3972140962347323E-2,2.4011732902127731E-2,2.4051390231215584E-2,2.4091113057606649E-2,2.4130901489475037E-2,2.417075563517353E-2,2.4210675603233867E-2,2.4250661502367023E-2,2.4290713441463531E-2,2.4330831529593755E-2,2.4371015876008206E-2,2.4411266590137821E-2,2.4451583781594285E-2,2.4491967560170302E-2,2.4532418035839918E-2,2.4572935318758801E-2,2.4613519519264562E-2,2.4654170747877024E-2,2.469488911529857E-2,2.4735674732414389E-2,2.4776527710292824E-2,2.4817448160185652E-2,2.4858436193528392E-2,2.48994919219406E-2,2.4940615457226187E-2,2.4981806911373725E-2,2.5023066396556728E-2,{"$f":"$F55*LT$52","v":2.5064394025133989E-2},2.5105789909649862E-2,2.5147254162834577E-2,2.5188786897604547E-2,2.5230388227062684E-2,2.527205826449869E-2,2.5313797123389374E-2,2.5355604917398966E-2,2.5397481760379422E-2,2.5439427766370724E-2,2.5481443049601211E-2,2.5523527724487877E-2,2.5565681905636684E-2,2.5607905707842875E-2,2.5650199246091285E-2,2.5692562635556655E-2,2.5734995991603955E-2,2.5777499429788679E-2,2.5820073065857176E-2,2.586271701574696E-2,2.5905431395587021E-2,2.5948216321698147E-2,2.5991071910593244E-2,2.6033998278977646E-2,2.6076995543749426E-2,2.6120063821999741E-2,2.6163203231013118E-2,2.6206413888267797E-2,2.6249695911436041E-2,2.6293049418384465E-2,2.6336474527174331E-2,2.6379971356061911E-2,2.6423540023498775E-2,2.6467180648132124E-2,2.6510893348805128E-2,2.6554678244557213E-2,2.6598535454624431E-2,2.6642465098439753E-2,2.6686467295633398E-2,2.6730542166033173E-2,2.6774689829664782E-2,2.6818910406752168E-2,2.6863204017717836E-2,2.6907570783183166E-2,2.6952010823968763E-2,2.6996524261094782E-2,2.704111121578124E-2,2.7085771809448368E-2,2.7130506163716931E-2,2.7175314400408556E-2,2.7220196641546075E-2,2.7265153009353844E-2,2.7310183626258089E-2,2.7355288614887223E-2,2.74004680980722E-2,2.7445722198846837E-2,2.7491051040448151E-2,2.7536454746316687E-2,2.7581933440096875E-2,2.7627487245637346E-2,2.7673116286991283E-2,2.7718820688416738E-2,2.7764600574377008E-2,2.7810456069540929E-2,{"$f":"$F55*OF$52","v":2.7856387298783258E-2},2.7902394387184976E-2,2.7948477460033656E-2,2.7994636642823787E-2,2.8040872061257122E-2,2.8087183841243032E-2,2.8133572108898827E-2,2.8180036990550109E-2,2.8226578612731121E-2,2.827319710218509E-2,2.8319892585864564E-2,2.836666519093177E-2,2.8413515044758943E-2,2.8460442274928697E-2,2.8507447009234348E-2,2.8554529375680284E-2,2.8601689502482288E-2,2.8648927518067916E-2,2.8696243551076823E-2,2.8743637730361132E-2,2.8791110184985761E-2,2.883866104422881E-2,2.8886290437581872E-2,2.8933998494750417E-2,2.8981785345654137E-2,2.9029651120427283E-2,2.9077595949419045E-2,2.9125619963193898E-2,2.9173723292531942E-2,2.9221906068429285E-2,2.9270168422098373E-2,2.9318510484968363E-2,2.9366932388685492E-2,2.9415434265113401E-2,2.9464016246333526E-2,2.9512678464645444E-2,2.9561421052567236E-2,2.9610244142835852E-2,2.9659147868407454E-2,2.9708132362457802E-2,2.9757197758382606E-2,2.9806344189797895E-2,2.9855571790540363E-2,2.9904880694667756E-2,2.9954271036459226E-2,3.0003742950415694E-2,3.005329657126022E-2,3.0102932033938379E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*QR$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*TD$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*VP$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*YB$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*AAN$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342126.12861373485,330979.64043405262,341898.49949175236,330759.42748144543,341671.02181981364,341557.33974611899,330429.38273918082,341330.0890603321,330209.53589329711,341102.98957280145,340989.49649694283,307888.03719748458,340762.62361819675,329660.55850663059,{"$f":"SUM(BW32:BW33)","v":340535.90168633801},329441.22318784276,340309.33060093602,340196.10159429006,329112.49380157463,339969.75659041223,328893.52313043334,339743.56218220707,339630.5214201677,306660.98424339941,339404.55271762348,328346.73363105906,339178.73436038475,328128.2724483803,338953.06624842144,338840.28850317671,327800.85317590612,338614.84557171515,327582.75518761191,338389.55263574433,338276.96238487854,316347.35091188812,338051.89425504417,327038.14485595253,337826.97587133112,326820.5543256122,337602.20713410783,337489.87885181309,326494.43994562159,337265.33439766016,326277.2111621956,337040.93934120785,336928.79780605447,304221.52968792198,336704.62665979919,325734.77131342475,336480.60466286907,325518.04796553642,336256.73171602958,336144.85110540106,325193.23327752785,335921.20154777711,324976.87023485254,335697.70079244615,335586.0061846993,303009.08918488154,335362.7284471966,324436.59221875598,335139.59926460125,324220.73259726196,334916.6185380742,334805.18381496711,323897.21242146019,334582.42558736319,323681.71166922356,334359.81556901755,334248.56610749866,301801.48072635458,334026.17821816896,323143.5868700617,333803.93829169782,322928.58753267827,333581.84622964013,333470.8556170201,{"$f":"SUM(EI32:EI33)","v":322606.35670995119},333248.98516714119,322391.71481159219,333027.26233584934,332916.45624647848,311334.35237815889,332694.95465893246,321855.73464796238,332473.60044455581,321641.59216612444,332252.39350529568,332141.84523321071,321320.64555790124,331920.85902291909,321106.85909055488,331700.01984289737,331589.65535866492,299400.68298932206,331369.0365406471,320573.01501525479,331148.56450845959,320359.72597406147,330928.23916444019,330818.13146999199,320040.0584622504,330598.02597525087,319827.12401669315,330378.06692480703,330268.14228574571,298207.45542562328,330048.40271907795,319295.40751658427,329828.8093532421,319082.96851474437,329609.36209096533,329499.69321828161,318764.57500165125,329280.46492909861,318552.48918224673,329061.3825005758,328951.89595373237,297018.98333544086,328733.0321342579,318022.89177811873,328514.3139329484,317811.29942789656,328295.74125291884,328186.50945312507,317494.17483614373,327968.15487349674,317282.93426078826,327749.94557321741,327640.89537262492,306400.79232945788,327422.90381015226,316755.44750722375,327205.05728549988,316544.69843438506,326987.35570216883,326878.5592333604,316228.83770682995,326661.0748812161,316018.43900689896,326443.73522942641,{"$f":"SUM(GU32:GU33)","v":326335.11963607621},294656.22984155064,326117.99685432372,315493.05449213885,325901.01853235974,315283.14533589693,325684.1845740698,325575.82170128438,314968.54343555175,325359.20410843089,314758.98325584602,325142.73063924507,325034.54792105919,293481.91075933585,324818.29045759956,314235.69260165526,324602.17687820038,314026.62001461757,324386.20708713005,324278.27608231961,313713.27192456875,324062.52179438574,313504.54692326055,323846.91105573101,323739.15948753437,292312.27179302287,323523.76389373949,312983.34178479476,323308.51161057124,312775.10243290919,323093.40254267986,322985.90168468357,312463.00315623771,322771.00726106524,312255.11000481818,322556.25581462664,322448.93367811973,301545.41194377263,322234.39651910547,311735.98207049014,322020.0020995696,311528.57263299241,321805.75032454223,321698.67789905844,311217.71719269361,321484.63991286367,311010.65257591906,321270.74433402915,321163.84991776058,289986.95967414748,320950.16777233215,310493.59356726654,320736.62779751013,310287.01073662663,320523.22989870299,320416.58419826248,309977.39417553146,320203.39923625678,309771.15479137067,319990.35611406289,319883.88771340199,288831.24944015068,319671.05717399943,309256.15646292444,{"$f":"SUM(JG32:JG33)","v":319458.3682385984},309050.39694479416,319245.82081298443,319139.60013692273,308742.01432548952,318927.26479947462,308536.59688507131,318715.07073655183,318609.02665366151,287680.14515859546,318397.04432630539,308023.65102422348,318185.203038604,307818.71153738396,317973.5026967185,317867.70535114908,307511.55794213456,317656.21625217597,307306.9591696951,317444.86786469456,317339.24640850438,296766.97234701435,317128.10891274147,306796.05759656808,316917.11189453572,306591.93487287732,316706.25526042219,316600.87955820921,306286.00540354662,316390.23332512338,306082.22203637724,316179.72724273952,316074.52672891854,285391.68109995761,315864.2306977681,305573.35660369357,315654.07458431734,305370.04738803447,315444.05829547392,315339.10255620553,305065.33716600708,315129.29582986026,304862.36595440231,314919.62869566219,314814.84744659229,284254.28482905147,314605.38952649222,304355.52854735445,314396.07096646569,304153.0295975827,314186.89167379128,314082.35422375257,303849.53376368649,313873.38365838875,303647.37147089205,313664.55212884338,313560.18847359222,283121.4215223582,313351.56532434578,303142.55400701327,313143.08097976894,302940.86209390586,312934.73534751008,312830.61451965669,{"$f":"SUM(LS32:LS33)","v":302638.57580833416},312622.47678284923,302437.21921049576,312414.47752774874,312310.52980204334,292064.25429691374,312102.73809676559,301934.41363953089,311895.08464296721,301733.52554673434,311687.56934866449,311583.86348259577,301432.44398896908,311376.55525520066,301231.88987508055,311169.38495760929,311065.85150380962,280869.22161114367,310858.88792887464,300731.08817885793,310652.06205443345,300531.00070283737,310445.37378886883,310342.08123080153,300231.11907157215,310135.59920690284,300031.36424342438,309929.25456310424,309826.13373017637,279749.84909109841,309619.99498516443,299532.5584357279,309413.99339185649,299333.26838571572,309208.12885900051,309105.24796174234,299034.58189877914,308899.58884859941,298835.6231709093,308694.06656804378,308591.35671153391,278634.93770364515,308386.03950917855,298338.80529735086,308180.85891192465,298140.30949529586,307975.81482888374,307873.34395180707,297842.8133895754,307668.5044698022,297644.64758921578,307463.80127505382,307361.50075706188,287436.05787192466,307157.00182319776,297149.80972710875,306952.63895001094,296952.10500762553,306748.41204697517,306646.34955599095,296655.79453899141,306442.32643857691,296458.41850601917,306238.43906526192,{"$f":"SUM(OE32:OE33)","v":306136.54625441553},276418.4272800145,305932.86232792621,295965.55276425177,305729.31391985965,295768.63597457024,305525.90094005049,305424.24520758213,295473.50641779997,305221.03520123014,295276.91700468643,305017.96039798448,304916.47366941301,275316.79289744853,304713.60150217864,294786.01552359608,304510.86431327375,294589.88352351112,304308.26201289223,304207.01141784969,294295.93017221399,304004.61128199758,294100.12424397469,303802.34581041505,303701.26354572352,274219.54895413358,303499.19990256941,293611.17919522262,303297.27069980395,293415.82885704387,303095.4758479789,302994.62877573277,293123.04702358611,302793.03528273327,292928.02145773073,302591.57591731416,302490.8965045574,282881.20216505893,302289.63816320233,292441.02504417702,302088.51372643892,292246.45325267961,301887.52310517541,301787.07794753119,291954.83826810913,301586.28788260039,291760.58995459159,301385.63141069969,301285.35324435693,272038.16246459517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":2688906.3903109459},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5483.0588436904272,5313.181165200248,5497.5250935953763,5327.1992176627891,5512.0295105877631,5519.2960631995902,5348.2956729347152,5533.8579197154149,5362.4063698970995,5548.4581955627564,5555.7727724014931,5024.7327670629493,5570.4308673867699,5397.8462041689691,5585.1276356147082,{"$f":"BX55*BX57+BX56*BX58","v":5412.0876329706762},5599.8631791190073,5607.2455235589159,5433.5202582605552,5622.0394218800257,5447.8558078434417,5636.8723517410608,5644.3034856693894,5104.8014081093288,5659.1951560108519,5483.860372520011,5674.1261158494335,5498.3287371417064,5689.0964688447393,5696.5964502445513,5520.102889286959,5711.6260879351466,5534.6668744955714,5726.6953791295646,5734.2449274736764,5371.3654330640547,5749.3738951725163,5571.2451685023898,5764.5427784428948,5585.9440851448844,5779.7516825962184,5787.371175489754,5608.0652063436228,5802.6403090343774,5622.8612672780355,5817.9497279576517,5825.6195776400536,5268.7866799776357,5840.9896240071994,5660.0224329376751,5856.4002219967388,5674.9555754255989,5871.8514785982061,5879.5923873898064,5697.429194596848,5895.1048331322218,5712.4610293617889,5910.6582061969857,5918.4502742081158,5352.7442970263255,5934.0652408093301,5750.2143546788675,5949.7214052192021,5765.3854553788951,5965.4188761321338,5973.283135572643,5788.2171895444862,5989.0427706696937,5803.4885551736243,6004.8439852620986,6012.7602191394571,5438.0397707559996,6028.624008755487,5841.8434761562339,6044.5296526633565,5857.2563269099564,6060.4772612895031,6068.4668369598348,5880.4518825984251,{"$f":"EJ55*EJ57+EJ56*EJ58","v":6084.4776003504885},5895.9665959934118,6100.5306058018214,6108.5729841167349,5722.004934778608,6124.6895617187693,5934.9326990115414,6140.8486605568241,5950.5911520831796,6157.0503928169683,6165.167281619385,5974.1563267560605,6181.4331750092306,5989.9182656405083,6197.741983582996,6205.9125164351381,5612.7299024468193,6222.2859101758077,6029.5052898220465,6238.7025027243699,6045.4132588612911,6255.1624080545671,6263.4086387117759,6069.3539423621123,6279.933727573205,6085.367046250798,6296.5024154679431,6304.8031449877326,5702.1682221909305,6321.4374472078989,6125.5848859157095,6338.1156366048717,6141.7463469358845,6354.8378289685552,6363.215462530773,6166.0685229622768,6380.0038771190902,6182.3367941457727,6396.8365854871854,6405.2695863461986,5793.0317330947219,6422.1689545977879,6223.1955012790786,6439.1129093641903,6239.6144936509099,6456.1015682804164,6464.6126986404934,6264.3242412501595,6481.6686350262316,6280.8517457951539,6498.7695710089383,6507.3369509384484,6095.5339720674474,6524.505609023583,6322.3615325593073,6541.7195641054241,6339.0421600205082,6558.9789356934834,6567.6256901102606,6364.1456551089468,6584.9534112279416,6380.9365238745168,6602.3268490069095,6611.0307493246828,{"$f":"GV55*GV57+GV56*GV58","v":5979.1255314125519},6628.4729883513692,6423.1077651618052,6645.9612461781198,6440.0541968427606,6663.495644218815,6672.2801838487985,6465.5577137493592,6689.884020562401,6482.6161434194346,6707.53430242796,6716.3768985734641,6074.4023308244614,6734.0970780281123,6525.4593794450793,6751.8640095880492,6542.6758509108722,6769.6778166018712,6778.6023370393923,6568.5857639454389,6796.4866892248001,6585.9160180777035,6814.418226661267,6823.4017287393881,6171.1973570169412,6841.4042775764119,6629.4419570142582,6859.4543235090923,6646.932771323296,6877.5519918515829,6886.6187236775604,6673.255556369666,6904.7880613222696,6690.8619664612024,6923.0053361105474,6932.1319894439839,6493.4467600325388,6950.4214071927627,6735.0814871149305,6968.7590788989246,6752.8510158944591,6987.145131873488,6996.3563412129351,6779.5932520290589,7014.8152055332639,6797.4802185989383,7033.3227708710046,7042.5948565614617,6369.439246453775,7061.1757144509538,6842.4043731288521,7079.8055952200721,6860.4570576675769,7098.4846282085227,7107.8426172969421,6887.6254288037999,7126.5956218730626,6905.7974224929467,7145.3981035126981,7154.8179390110199,6470.9356579712239,7173.6948811122784,6951.4374391731717,7192.6216272681131,{"$f":"JH55*JH57+JH56*JH58","v":6969.7777915313118},7211.5983088792436,7221.1054166380409,6997.3790880900715,7240.1572485670895,7015.8406507786549,7259.2593459719756,7268.8292856573635,6574.0494051994492,7288.0070300442831,7062.2079368047998,7307.2353721086711,7080.8405409418319,7326.5144453451103,7336.1730479661865,7108.8816615487613,7355.5284690337458,7127.6374074913801,7374.9349565527446,7384.6573923212127,6917.3350552381326,7404.1407322497416,7174.7435518316342,7423.6754761249422,7193.6730647519926,7443.261759568617,7453.0742711082612,7222.1610179616691,7472.7381189785192,7241.2156349406278,7492.4538470392872,7502.3312089014862,6785.2324058299473,7522.1250140076563,7289.0724112322932,7541.9710421775217,7308.3035641493379,7561.8694311940071,7571.8383041762709,7337.2454701969909,7591.8154936011351,7356.60372069397,7611.8453899224323,7621.8801466110035,6893.3544419867485,7641.9893641280341,7405.223090186144,7662.1516368783377,7424.7606897046708,7682.3671048403949,7692.4948308700659,7454.1637822858129,7712.7903549175526,7473.8305046721789,7733.1394257408783,7743.3340853274813,7003.199392555839,7763.7637413222856,7523.2246192153307,7784.2472979804807,7543.0735485329305,7804.7848975110956,7815.0740078964491,7572.9451766113125,{"$f":"LT55*LT57+LT56*LT58","v":7835.692939198635},7592.9252863574284,7856.366270539469,7866.7233810616435,7368.894523158694,7887.4785816910353,7643.1064914406143,7908.2885418857859,7663.2717115681635,7929.1534061210159,7939.6064725064825,7693.6193412125913,7960.5539645273648,7713.9178321163718,7981.5567234463588,7992.0788735443939,7228.1682923277058,8013.1648063313087,7764.8986699528486,8034.3063712720768,7785.3852209544684,8055.5037151440083,8066.1233501529323,7816.2164372048419,8087.4046384764633,7836.8383826398958,8108.7420743708963,8119.4318939348095,7343.3484699114551,8140.8538290648785,7888.6315953019048,8162.3322828419041,7909.4445975546596,8183.8674043820829,8194.6562622697147,7940.7671063177722,8216.2766659083809,7961.7176605014447,8237.9541118241796,8248.8142726510414,7460.3640327230678,8270.5775642897934,8014.3361931049349,8292.398275194797,8035.4808485786116,8314.2765568583945,8325.2373341752846,8067.302478554152,8347.202256899538,8088.5868778357453,8369.2251308642099,8380.2583473259201,7849.9315212900092,8402.3684349570158,8142.0438817758677,8424.5368568249341,8163.5254753331528,8446.7637668360367,8457.8992031020225,8195.854179970398,8480.2141347908819,8217.477744139951,8502.5879411676888,8513.796970889407,{"$f":"OF55*OF57+OF56*OF58","v":7700.0187668326398},8536.2593806741625,8271.7865803780933,8558.7810542462794,8293.6104810954548,8581.3621479646044,8592.6750263535087,8326.4543405811492,8615.3455443666953,8348.4224741990474,8638.0758752304118,8649.4635197798016,7822.717837066436,8672.2838659383815,8403.5967166022492,8695.1644202471689,8425.768379111887,8718.1053415565693,8729.5984895918227,8459.1356023897752,8752.6302601637581,8481.4537961375663,8775.7227966983337,8787.2919022857641,7947.3721053707959,8810.4758885004085,8537.5072348711547,8833.7210422764329,8560.0322007243067,8857.0275249955157,8868.703815256873,8593.9311275468845,8892.1025949128889,8616.6049595996064,8915.5631088314094,8927.3165670213457,8362.3703250577018,8950.86998786193,8673.5516045738932,8974.485550963198,8696.4355036259039,8998.1634202784226,9010.0257711199174,8730.874606638823,9033.7974081150314,8753.9097440592013,9057.6317631022775,9069.5725115359928,8202.6713562422483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":5}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":5},{"$f":"F64/(months/Months_Period)","v":0.41666666666666669},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(BW14+BW15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(EI14+EI15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(GU14+GU15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(JG14+JG15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(LS14+LS15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(OE14+OE15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":319999.99999999988},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(BX64:BX65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(EJ64:EJ65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(GV64:GV65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(JH64:JH65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(LT64:LT65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(OF64:OF65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":447047.06219717581},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,834.70965108493351,836.08824193719772,837.46910964433653,838.85225796676093,840.23769067109242,841.62541153017344,843.01542432307758,844.40773283511987,845.80234085786708,847.1992521891483,848.59847063306461,850.00000000000023,851.40384410663239,852.81000677594204,854.21849183722372,{"$f":"BX66*BX51","v":855.62930312609649},857.04244448451448,858.45791976077703,859.87573280953939,861.29588749182255,862.71838767502481,864.14323723293171,865.57044004572629,867.0000000000008,868.43192098876557,869.86620691146118,871.30286167396844,872.74188918861876,874.18329337420516,875.6270781559931,877.07324746573056,878.52180524165942,879.97275542852572,881.42610197759063,882.88184884664133,884.34000000000128,885.80055940854152,887.2635310496911,888.72891890744847,890.19672697239173,891.66695924168982,893.13961971911351,894.6147124150458,896.09224134649321,897.57221053709691,899.05462401714306,900.53948582357475,902.02680000000191,903.51657059671288,905.00880167068533,906.50349728559786,908.00066151184012,909.50029842652418,911.00241211349635,912.50700666334717,914.01408617342349,915.52365474783926,917.03571649748653,918.55027554004675,920.06733600000246,921.5869020086476,923.10897770409963,924.63356723131039,926.16067474207739,927.69030439505525,929.22246035576677,930.75714679661473,932.2943678968926,933.83412784279665,935.37643082743671,936.92128105084817,938.4686827200029,940.01864004882088,941.57115725818198,943.12623857593712,944.68388823691953,946.2441104829569,947.80690956288254,949.37228973254742,{"$f":"EJ66*EJ51","v":950.94025525483096},952.51081039965311,954.08395944398603,955.65970667186571,957.23805637440364,958.8190128497979,960.40258040334641,961.98876334745648,963.57756600165851,965.1689926926166,966.76304775414098,968.35973552719918,969.95906035992823,971.56102660764691,973.16563863286649,974.77290080530372,976.38281750189242,977.99539310679472,979.61063201141405,981.22853861440638,982.84911732169246,984.47237254646973,986.09830870922463,987.726930237744,989.35824156712761,990.9922471398005,992.62895140552439,994.2683588214104,995.91047385193076,997.55530096893108,999.20284465164275,1000.8531093866948,1002.5060996681266,1004.1618199973996,1005.8202748834094,1007.4814688424992,1009.1454063984706,1010.812092082597,1012.4815304336355,1014.1537259978392,1015.8286833289699,1017.5064069883102,1019.1869015446761,1020.8701715744292,1022.5562216614896,1024.245056397348,1025.9366803810778,1027.6310982193493,1029.3283145264402,1031.0283339242492,1032.7311610423085,1034.4368005177964,1036.14525699555,1037.856535128077,1039.5706395755703,1041.2875750059186,1043.0073460947201,1044.7299575252957,1046.4554139887005,1048.1837201837373,1049.9148808169698,1051.648900602735,1053.3857842631553,1055.1255365281529,{"$f":"GV66*GV51","v":1056.8681621354615},1058.6136658306391,1060.3620523670822,1062.1133265060375,1063.8674930166151,1065.6245566758023,1067.3845222684749,1069.1473945874125,1070.9131784333099,1072.6818786147901,1074.453499948419,1076.2280472587165,1078.0055253781713,1079.7859391472525,1081.5692934144245,1083.3555930361588,1085.1448428769481,1086.9370478093188,1088.7322127138452,1090.5303424791614,1092.3314420019767,1094.1355161870865,1095.9425699473879,1097.7526082038914,1099.5656358857352,1101.3816579301981,1103.2006792827135,1105.0227048968825,1106.8477397344875,1108.6757887655056,1110.5068569681225,1112.3409493287452,1114.1780708420167,1116.018226510829,1117.8614213463363,1119.70766036797,1121.5569486034506,1123.4092910888025,1125.2646928683685,1127.1231589948206,1128.9846945291779,1130.8493045408163,1132.7169941074856,1134.5877683153208,1136.4616322588577,1138.3385910410461,1140.2186497732639,1142.1018135753302,1143.9880875755202,1145.8774769105796,1147.7699867257365,1149.665622174718,1151.5643884197623,1153.4662906316335,1155.371333989636,1157.2795236816278,1159.1908649040356,1161.1053628618679,1163.0230227687298,1164.9438498468373,1166.8678493270313,1168.7950264487915,1170.7253864602519,1172.6589346182129,{"$f":"JH66*JH51","v":1174.595676188158},1176.5356164442669,1178.4787606694294,1180.4251141552611,1182.3746822021169,1184.327470119106,1186.2834832241051,1188.2427268437748,1190.2052063135727,1192.1709269777682,1194.1398941894577,1196.112113310578,1198.087589711922,1200.0663287731529,1202.0483358828187,1204.0336164383671,1206.0221758461601,1208.0140195214888,1210.009152888588,1212.0075813806511,1214.0093104398447,1216.0143455173243,1218.0226920732475,1220.0343555767904,1222.0493415061612,1224.0676553486167,1226.0893026004758,1228.1142887671351,1230.1426193630841,1232.1742999119192,1234.2093359463604,1236.2477330082647,1238.2894966486424,1240.3346324276715,1242.3831459147132,1244.4350426883268,1246.4903283362851,1248.5490084555897,1250.6110886524859,1252.6765745424784,1254.7454717503463,1256.8177859101581,1258.8935226652882,1260.9726876684306,1263.055286581616,1265.1413250762257,1267.230808833008,1269.323743542094,1271.4201349030116,1273.5199886247024,1275.6233104255366,1277.7301060333291,1279.8403811853543,1281.9541416283625,1284.0713931185951,1286.1921414218004,1288.3163923132495,1290.4441515777514,1292.5754250096695,1294.7102184129371,1296.8485376010728,1298.9903883971972,1301.1357766340482,1303.2847081539965,{"$f":"LT66*LT51","v":1305.437188809062},1307.5932244609303,1309.7528209809675,1311.915984250237,1314.0827201595148,1316.2530346093067,1318.4269335098634,1320.6044227811963,1322.7855083530949,1324.9701961651419,1327.1584921667297,1329.3504023170769,1331.5459325852439,1333.7450889501497,1335.9478774005877,1338.1543039352425,1340.3643745627062,1342.5780953014937,1344.7954721800613,1347.0165112368209,1349.2412185201574,1351.4696000884453,1353.7016620100649,1355.9374103634191,1358.1768512369492,1360.4199907291531,1362.6668349485999,1364.9173900139479,1367.1716620539605,1369.4296572075241,1371.6913816236631,1373.956841461558,1376.2260428905611,1378.4989920902149,1380.7756952502671,1383.0561585706882,1385.3403882616892,1387.6283905437372,1389.9201716475729,1392.2157378142276,1394.5150952950407,1396.8182503516755,1399.1252092561372,1401.4359782907898,1403.7505637483732,1406.0689719320198,1408.3912091552729,1410.7172817421026,1413.0471960269235,1415.3809583546124,1417.7185750805247,1420.0600525705129,1422.4053972009422,1424.7546153587095,1427.1077134412606,1429.4646978566061,1431.8255750233411,1434.1903513706609,1436.5590333383791,1438.9316273769452,1441.3081399474627,1443.6885775217052,1446.0729465821357,1448.4612536219236,{"$f":"OF66*OF51","v":1450.8535051449614},1453.2497076658842,1455.6498677100863,1458.0539918137388,1460.4620865238085,1462.8741583980748,1465.2902140051472,1467.7102599244847,1470.1343027464127,1472.5623490721403,1474.9944055137796,1477.430478694363,1479.8705752478616,1482.314701819203,1484.7628650642889,1487.2150716500148,1489.6713282542858,1492.1316415660374,1494.5960182852511,1497.0644651229757,1499.5369888013417,1502.0135960535838,1504.4942936240559,1506.979088268251,1509.4679867528196,1511.9609958555877,1514.4581223655753,1516.9593730830156,1519.464754819372,1521.9742743973586,1524.4879386509569,1527.0057544254357,1529.5277285773693,1532.0538679746564,1534.5841794965379,1537.1186700336168,1539.657346487877,1542.2002157727006,1544.7472848128882,1547.2985605446772,1549.8540499157607,1552.4137598853069,1554.9776974239774,1557.5458695139457,1560.118283148918,1562.6949453341506,1565.2758630864698,1567.8610434342904,1570.4504934176357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2241859.328113771},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,4730.9091437774841,{"$f":"BX59-BX68","v":4556.4583298445796},4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,4931.0795928658772,{"$f":"EJ59-EJ68","v":5133.5373450956577},4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,5555.9052127965297,{"$f":"GV59-GV68","v":4922.2573692770902},5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,6019.9626926499004,{"$f":"JH59-JH68","v":5795.1821153431538},6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,6269.6604684573158,{"$f":"LT59-LT68","v":6530.2557503895732},6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,7065.3357172674832,{"$f":"OF59-OF68","v":6249.1652616876781},7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70-BW46","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70-EI46","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70-GU46","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70-JG46","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70-LS46","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70-OE46","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8535933257219952E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2549292736163951E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BW82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EI82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GU82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JG82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LS82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OE82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QQ82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TC82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VO82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YA82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAM82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8535933257219952E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2549292736163951E-2},{"$f":"SUM(K80:XFD80)","v":18989.600245184673},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520.31940673084398,1043.6845516681715,1570.1132633248194,2099.6234745744891,2632.2332232626313,3167.9606528209092,3706.8240128852553,4248.8416599175507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":818989.6002451845},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BX79+BX80+BX81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EJ79+EJ80+EJ81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GV79+GV80+GV81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JH79+JH80+JH81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LT79+LT80+LT81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OF79+OF80+OF81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QR79+QR80+QR81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TD79+TD80+TD81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VP79+VP80+VP81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YB79+YB80+YB81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAN79+AAN80+AAN81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BX82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EJ82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GV82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JH82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LT82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OF82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QR82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TD82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VP82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YB82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAN82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.6041666666666665E-3},null,{"$f":"SUM(K85:XFD85)","v":818989.60024518974},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*BW84*BW7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*EI84*EI7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*GU84*GU7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*JG84*JG7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*LS84*LS7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*OE84*OE7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":18989.600245189737},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2515.5637753003261,2344.3075059578828,2527.2705666458719,2355.5615423908607,2539.0064026115028,2544.8852343642488,2372.4948313064701,2556.6647695751276,2383.8186117340642,2568.4735260684406,2574.3888844632606,2041.9473497577815,2586.2416059749698,2412.2507800878589,2598.1237264723163,{"$f":"BX70-BX85","v":2423.6729125394118},2610.0353173293247,2616.0021864929708,2440.8591081458485,2627.9581170830356,2452.3520028632488,2639.9436972029612,2645.9476283184954,2105.0159908041601,2657.9778177169187,2481.2087483033824,2670.0378368702973,2492.8014306479195,2682.1277581653662,2688.1839547833902,2510.2442245160605,2700.3188653883194,2521.9087017618781,2712.4838598468064,2718.5776613218673,2354.2400157588859,2730.7879184588069,2551.1962201475312,2743.0284422302789,2562.9619408673248,2755.2993060493604,2761.4461384654728,2580.6650766234093,2773.7626503827164,2592.5036394357708,2786.1096866353405,2792.2946745113109,2233.9744626724655,2804.6876361053187,2622.2282139618223,2817.1113074059735,2634.1694966085911,2829.5657628665144,2835.804557971142,2652.1367706283331,2848.3053296536305,2664.1519573087821,2860.8370723943312,2867.1145813629014,2299.8915437211549,2879.6929214955148,2694.3199596695999,2892.3024206827236,2706.4393633316499,2904.9431544319109,2911.2752579117082,2724.6746254427039,2923.9629854676336,2736.8690100256595,2936.6821371294941,2943.0535207834414,2366.7856707308288,2955.8199514014982,2767.4869015928839,2968.6179967822513,2779.7870213678693,2981.4477335013785,2987.8745100917845,2798.2941755607094,{"$f":"EJ70-EJ85","v":3000.7519277904898},2810.6703682885905,3013.6612290526677,3020.1278601397012,2631.9814610990366,3033.0851315638033,2841.7447013030273,3046.0744799042,2854.228168776353,3059.095982819184,3065.6188165600765,2873.0111739236931,3078.6886973441347,2885.5718217276931,3091.7909276449614,3098.3541983246664,2503.561667639759,3111.505099763845,2917.1092405054646,3124.6885468047954,2929.7787242344307,3137.9046182029292,3144.5249126973836,2948.841594819201,3157.7900687009092,2961.5893818058298,3171.088046757251,3177.7493688611544,2573.4723310338318,3191.0967289338,2993.5966239588993,3204.4771099130089,3006.4548299625899,3217.8905916659874,3224.609770342196,3025.8016368146095,3238.0730534154513,3038.7392847580081,3251.5696377483823,3258.3304430431913,2644.4176324605846,3271.87713030431,3071.2231824292344,3285.4573204845933,3084.2728546842523,3299.0710945779006,3305.8906009542475,3103.9077257256426,3319.5549031946234,3117.0379945657364,3333.252992661462,3340.1147331154839,2926.6032977667296,3353.8636565903385,3150.0054756785689,3367.6465717943379,3163.2493966206198,3381.4635608630201,3388.3848588163924,3183.176517620042,3402.2531131058035,3196.5022059666139,3416.1556474385866,3423.1197954913619,{"$f":"GV70-GV85","v":2789.4719519719224},3437.0739052155618,3229.9602954895549,3451.062502366914,3243.4012865209775,3465.0856702378446,3472.1102442751558,3263.6249018567792,3486.1854248239229,3277.1488474994762,3500.2953851743728,3507.36343400958,2863.6113881411225,3521.5257215756915,3311.104668725487,3535.7229992467223,3324.7455907287563,3549.9553514873846,3557.0847070203795,3345.2700041611092,3571.3698299176554,3358.9950845854487,3585.6902394087115,3592.8637032303291,2938.8463038260384,3607.2372023410458,3393.4558604263771,3621.6462013070418,3407.2996142836405,3636.0907857809093,3643.3264494042701,3428.1291897357528,3657.8245731750853,3442.0583226452059,3672.3584974590435,3679.6389117708463,3239.10439412392,3694.2266987987928,3477.0313769413947,3708.8505025989357,3491.0809040601139,3723.5104100275034,3730.853929800282,3512.2200664085699,3745.568155969238,3526.3562102527244,3760.3187037925732,3767.7076256809637,3092.6657415730874,3782.5128202352066,3561.8489690979472,3797.3545557401862,3576.1072519426466,3812.2329202717215,3819.6858660021385,3597.5604878170047,3834.6193396638587,3611.9066423259114,3849.5896634388005,3857.088671859015,3171.2823913390253,3872.1144373583188,3647.9266354077522,3887.1772753447326,{"$f":"JH70-JH85","v":3662.396698037986},3902.2772751298085,3909.8412386634441,3684.1685566296424,3924.997149059805,3698.7277633543813,3940.1904454427026,3947.8011415084206,3251.0587815807089,3963.0506857613468,3735.2826253101744,3978.3378414929252,3749.9675339247419,3993.6626992667893,4001.3392947781999,3772.0626278052264,4016.7208758824177,3786.8379706647233,4032.140386358989,4039.8643936353942,3570.54032749312,4055.34096942725,3823.9354424532189,4070.855703242984,3838.8383059406638,4086.4086869148327,4094.1995512026174,3861.2613118893664,4109.8100823102668,3876.2559177235412,4125.4590937877583,4133.2980585880541,3414.1574918761376,4149.0049642748163,3913.9038480124123,4164.7505821840277,3929.0278185078855,4180.5350054332503,4188.4417982186169,3951.7834783493449,4204.2846045456208,3967.0005174786443,4220.1664499519757,4228.1220416374053,3497.5137380999645,4244.0626217466415,4005.2068640479679,4260.0424760310761,4020.5551374964912,4276.0616989105256,4284.0861031393615,4043.6482589473158,4300.1645564270311,4059.0909457386483,4316.2826153171154,4324.3565266005135,3582.0975829374215,4340.5341724393656,4097.8637769004927,4356.7516622623752,4113.4395936266901,4373.0090918087299,4381.1528139572329,4136.8750511521484,{"$f":"LT70-LT85","v":4397.4703330844059},4152.5466445913298,4413.8280322533337,4422.0219795062385,3922.0263856940114,4438.4401297765617,4191.8941406255835,4454.8987017994223,4207.7007859099012,4471.3977926507068,4479.6625630345843,4231.4835215903458,4496.2226146369539,4247.3873258610547,4512.823428740603,4521.1391523039838,3755.018500459832,4537.8012937246476,4287.3177804676197,4554.5044427300891,4303.3585851291427,4571.2486977503959,4579.6362708377001,4327.4936095362555,4596.4423699343461,4343.6329746055744,4613.289822117129,4621.7290866156945,3843.3913905523273,4638.6387545521866,4384.1547963730736,4655.590024075178,4400.4331373589303,4672.5829949867002,4681.0951497142796,4424.9255304419166,4698.1508603415241,4441.3038526525397,4715.2485228714395,4723.8131175316466,3933.0635201228592,4740.9738966329496,4482.4255665436303,4758.1768795988392,4498.9448675250715,4775.4221676212073,4784.0607077148434,4523.7997795068823,4801.3696435674465,4540.4205021759644,4818.7211384785169,4827.4128774502387,4294.7407067838994,4844.8284022931384,4582.1507510294396,4862.2867416631598,4598.9144830046444,4879.7879981602073,4888.5547524584763,4624.1371352882852,4906.1205775382514,4641.0037493130785,4923.7295772803845,4932.550299962315,{"$f":"OF70-OF85","v":4116.3798443825108},4950.2242557031113,4683.3512953628397,4967.9416451273737,4700.362977266479,4985.7025722613616,4994.599395043193,4725.9586633514973,5012.4258243151144,4743.0747078217391,5030.2960524114642,5039.2476237802712,4210.061844513406,5057.1837468140111,4786.0484342327927,5075.163931291987,4803.3116335524337,5093.1882826853634,5102.2170540014031,4829.2857199616319,5120.3078540572478,4846.6547827788145,5138.4430857691095,5147.5273967123449,4305.1187013128092,5165.7294753396527,4890.2636952004123,5183.976251888249,4907.7820285997677,5202.26783329299,5211.4304593007491,4934.1399558162811,5229.7894490303515,4951.7656743197822,5248.1935120297039,5257.4124796825618,4689.9275612646579,5275.8843547840625,4996.0189024558367,5294.4015731133532,5013.7960364049759,5312.9642430879485,5322.2626563907725,5040.5433198197097,5340.8937076609454,5058.4293814198827,5359.5704827106401,5368.9260507965355,4499.4354455194443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BY82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EK82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GW82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JI82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LU82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OG82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QS82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TE82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VQ82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YC82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAO82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2132.7854173051678,4265.5708346103356,6398.3562519155039,8531.1416692206712,10663.927086525839,12796.712503831006,14929.497921136173,17062.283338441342,19195.06875574651,21327.854173051677,23460.639590356845,25593.425007662012,27726.210424967179,29858.995842272347,31991.781259577514,{"$f":"BW89+BX85","v":34124.566676882685},36257.352094187852,38390.13751149302,40522.922928798187,42655.708346103354,44788.493763408522,46921.279180713689,49054.064598018856,51186.850015324024,53319.635432629191,55452.420849934359,57585.206267239526,59717.991684544693,61850.777101849861,63983.562519155028,66116.347936460195,68249.13335376537,70381.918771070545,72514.704188375719,74647.489605680894,76780.275022986069,78913.060440291243,81045.845857596418,83178.631274901592,85311.416692206767,87444.202109511942,89576.987526817116,91709.772944122291,93842.558361427466,95975.34377873264,98108.129196037815,100240.91461334299,102373.70003064816,104506.48544795334,106639.27086525851,108772.05628256369,110904.84169986886,113037.62711717404,115170.41253447921,117303.19795178439,119435.98336908956,121568.76878639474,123701.55420369991,125834.33962100509,127967.12503831026,130099.91045561543,132232.69587292059,134365.48129022575,136498.26670753091,138631.05212483607,140763.83754214123,142896.62295944639,145029.40837675155,147162.19379405671,149294.97921136188,151427.76462866704,153560.5500459722,155693.33546327736,157826.12088058252,159958.90629788768,162091.69171519284,164224.477132498,166357.26254980316,168490.04796710832,{"$f":"EI89+EJ85","v":170622.83338441348},172755.61880171864,174888.4042190238,177021.18963632896,179153.97505363412,181286.76047093928,183419.54588824444,185552.3313055496,187685.11672285476,189817.90214015992,191950.68755746508,194083.47297477024,196216.2583920754,198349.04380938056,200481.82922668572,202614.61464399088,204747.40006129604,206880.1854786012,209012.97089590636,211145.75631321152,213278.54173051668,215411.32714782184,217544.112565127,219676.89798243216,221809.68339973732,223942.46881704248,226075.25423434764,228208.0396516528,230340.82506895796,232473.61048626312,234606.39590356828,236739.18132087344,238871.9667381786,241004.75215548376,243137.53757278892,245270.32299009408,247403.10840739924,249535.8938247044,251668.67924200956,253801.46465931472,255934.25007661988,258067.03549392504,260199.8209112302,262332.60632853536,264465.39174584055,266598.17716314574,268730.96258045093,270863.74799775612,272996.53341506131,275129.31883236649,277262.10424967168,279394.88966697687,281527.67508428206,283660.46050158725,285793.24591889244,287926.03133619763,290058.81675350282,292191.60217080801,294324.3875881132,296457.17300541839,298589.95842272358,300722.74384002876,302855.52925733395,304988.31467463914,{"$f":"GU89+GV85","v":307121.10009194433},309253.88550924952,311386.67092655471,313519.4563438599,315652.24176116509,317785.02717847028,319917.81259577547,322050.59801308066,324183.38343038585,326316.16884769103,328448.95426499622,330581.73968230141,332714.5250996066,334847.31051691179,336980.09593421698,339112.88135152217,341245.66676882736,343378.45218613255,345511.23760343774,347644.02302074293,349776.80843804812,351909.59385535331,354042.37927265849,356175.16468996368,358307.95010726887,360440.73552457406,362573.52094187925,364706.30635918444,366839.09177648963,368971.87719379482,371104.66261110001,373237.4480284052,375370.23344571039,377503.01886301558,379635.80428032076,381768.58969762595,383901.37511493114,386034.16053223633,388166.94594954152,390299.73136684671,392432.5167841519,394565.30220145709,396698.08761876228,398830.87303606747,400963.65845337266,403096.44387067785,405229.22928798303,407362.01470528822,409494.80012259341,411627.5855398986,413760.37095720379,415893.15637450898,418025.94179181417,420158.72720911936,422291.51262642455,424424.29804372974,426557.08346103493,428689.86887834012,430822.6542956453,432955.43971295049,435088.22513025568,437221.01054756087,439353.79596486606,441486.58138217125,{"$f":"JG89+JH85","v":443619.36679947644},445752.15221678163,447884.93763408682,450017.72305139201,452150.5084686972,454283.29388600239,456416.07930330758,458548.86472061276,460681.65013791795,462814.43555522314,464947.22097252833,467080.00638983352,469212.79180713871,471345.5772244439,473478.36264174909,475611.14805905428,477743.93347635947,479876.71889366466,482009.50431096985,484142.28972827503,486275.07514558022,488407.86056288541,490540.6459801906,492673.43139749579,494806.21681480098,496939.00223210617,499071.78764941136,501204.57306671655,503337.35848402174,505470.14390132693,507602.92931863212,509735.7147359373,511868.50015324249,514001.28557054768,516134.07098785287,518266.85640515806,520399.64182246325,522532.42723976844,524665.21265707363,526797.99807437882,528930.78349168401,531063.5689089892,533196.35432629439,535329.13974359958,537461.92516090476,539594.71057820995,541727.49599551514,543860.28141282033,545993.06683012552,548125.85224743071,550258.6376647359,552391.42308204109,554524.20849934628,556656.99391665147,558789.77933395666,560922.56475126185,563055.35016856703,565188.13558587222,567320.92100317741,569453.7064204826,571586.49183778779,573719.27725509298,575852.06267239817,577984.84808970336,{"$f":"LS89+LT85","v":580117.63350700855},582250.41892431374,584383.20434161893,586515.98975892412,588648.7751762293,590781.56059353449,592914.34601083968,595047.13142814487,597179.91684545006,599312.70226275525,601445.48768006044,603578.27309736563,605711.05851467082,607843.84393197601,609976.6293492812,612109.41476658639,614242.20018389157,616374.98560119676,618507.77101850195,620640.55643580714,622773.34185311233,624906.12727041752,627038.91268772271,629171.6981050279,631304.48352233309,633437.26893963828,635570.05435694347,637702.83977424866,639835.62519155385,641968.41060885903,644101.19602616422,646233.98144346941,648366.7668607746,650499.55227807979,652632.33769538498,654765.12311269017,656897.90852999536,659030.69394730055,661163.47936460574,663296.26478191093,665429.05019921612,667561.8356165213,669694.62103382649,671827.40645113168,673960.19186843687,676092.97728574206,678225.76270304725,680358.54812035244,682491.33353765763,684624.11895496282,686756.90437226801,688889.6897895732,691022.47520687839,693155.26062418357,695288.04604148876,697420.83145879395,699553.61687609914,701686.40229340433,703819.18771070952,705951.97312801471,708084.7585453199,710217.54396262509,712350.32937993028,714483.11479723547,{"$f":"OE89+OF85","v":716615.90021454066},718748.68563184584,720881.47104915103,723014.25646645622,725147.04188376141,727279.8273010666,729412.61271837179,731545.39813567698,733678.18355298217,735810.96897028736,737943.75438759255,740076.53980489774,742209.32522220293,744342.11063950812,746474.8960568133,748607.68147411849,750740.46689142368,752873.25230872887,755006.03772603406,757138.82314333925,759271.60856064444,761404.39397794963,763537.17939525482,765669.96481256001,767802.7502298652,769935.53564717039,772068.32106447557,774201.10648178076,776333.89189908595,778466.67731639114,780599.46273369633,782732.24815100152,784865.03356830671,786997.8189856119,789130.60440291709,791263.38982022228,793396.17523752747,795528.96065483266,797661.74607213784,799794.53148944303,801927.31690674822,804060.10232405341,806192.8877413586,808325.67315866379,810458.45857596898,812591.24399327417,814724.02941057936,816856.81482788455,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"QQ89+QR85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"TC89+TD85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"VO89+VP85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"YA89+YB85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"AAM89+AAN85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,816856.81482787931,814724.02941057412,812591.24399326905,810458.45857596386,808325.67315865867,806192.88774135348,804060.10232404829,801927.3169067431,799794.53148943803,797661.74607213284,795528.96065482765,793396.17523752246,791263.38982021727,789130.6044029122,786997.81898560701,{"$f":"BX88-BX89","v":784865.03356830182},782732.24815099663,780599.46273369144,778466.67731638625,776333.89189908118,774201.10648177599,772068.3210644708,769935.53564716561,767802.75022986042,765669.96481255535,763537.17939525016,761404.39397794497,759271.60856063978,757138.82314333459,755006.03772602952,752873.25230872433,750740.46689141914,748607.68147411395,746474.89605680876,744342.11063950357,742209.32522219839,740076.53980489331,737943.75438758812,735810.96897028293,733678.18355297775,731545.39813567256,729412.61271836737,727279.82730106218,725147.04188375699,723014.2564664518,720881.47104914673,718748.68563184154,716615.90021453635,714483.11479723116,712350.32937992597,710217.54396262078,708084.75854531559,705951.97312801052,703819.18771070533,701686.40229340014,699553.61687609495,697420.83145878976,695288.04604148457,693155.26062417938,691022.47520687419,688889.68978956901,686756.90437226393,684624.11895495874,682491.33353765355,680358.54812034848,678225.76270304329,676092.9772857381,673960.19186843291,671827.40645112772,669694.62103382265,667561.83561651746,665429.05019921227,663296.2647819072,661163.47936460201,659030.69394729682,656897.90852999163,654765.12311268644,652632.33769538137,650499.55227807618,{"$f":"EJ88-EJ89","v":648366.76686077099},646233.98144346592,644101.19602616073,641968.41060885554,639835.62519155035,637702.83977424516,635570.05435694009,633437.2689396349,631304.48352232971,629171.69810502464,627038.91268771945,624906.12727041426,622773.34185310907,620640.55643580388,618507.77101849881,616374.98560119362,614242.20018388843,612109.41476658336,609976.62934927817,607843.84393197298,605711.05851466779,603578.2730973626,601445.48768005753,599312.70226275234,597179.91684544715,595047.13142814208,592914.34601083689,590781.5605935317,588648.77517622651,586515.98975892132,584383.20434161625,582250.41892431106,580117.63350700587,577984.8480897008,575852.06267239561,573719.27725509042,571586.49183778523,569453.70642048004,567320.92100317497,565188.13558586978,563055.35016856459,560922.56475125952,558789.77933395433,556656.99391664914,554524.20849934395,552391.42308203876,550258.63766473357,548125.85224742838,545993.06683012319,543860.281412818,541727.49599551281,539594.71057820763,537461.92516090244,535329.13974359725,533196.35432629206,531063.56890898687,528930.78349168168,526797.99807437649,524665.2126570713,522532.42723976611,520399.64182246092,518266.85640515573,516134.07098785054,514001.28557054535,{"$f":"GV88-GV89","v":511868.50015324017},509735.71473593498,507602.92931862979,505470.1439013246,503337.35848401941,501204.57306671422,499071.78764940903,496939.00223210384,494806.21681479865,492673.43139749346,490540.64598018827,488407.86056288308,486275.0751455779,484142.28972827271,482009.50431096752,479876.71889366233,477743.93347635714,475611.14805905195,473478.36264174676,471345.57722444157,469212.79180713638,467080.00638983119,464947.220972526,462814.43555522081,460681.65013791563,458548.86472061044,456416.07930330525,454283.29388600006,452150.50846869487,450017.72305138968,447884.93763408449,445752.1522167793,443619.36679947411,441486.58138216892,439353.79596486373,437221.01054755854,435088.22513025336,432955.43971294817,430822.65429564298,428689.86887833779,426557.0834610326,424424.29804372741,422291.51262642222,420158.72720911703,418025.94179181184,415893.15637450665,413760.37095720146,411627.58553989627,409494.80012259108,407362.0147052859,405229.22928798071,403096.44387067552,400963.65845337033,398830.87303606514,396698.08761875995,394565.30220145476,392432.51678414957,390299.73136684438,388166.94594953919,386034.160532234,383901.37511492881,381768.58969762363,379635.80428031844,377503.01886301325,{"$f":"JH88-JH89","v":375370.23344570806},373237.44802840287,371104.66261109768,368971.87719379249,366839.0917764873,364706.30635918211,362573.52094187692,360440.73552457173,358307.95010726654,356175.16468996136,354042.37927265617,351909.59385535098,349776.80843804579,347644.0230207406,345511.23760343541,343378.45218613022,341245.66676882503,339112.88135151984,336980.09593421465,334847.31051690946,332714.52509960427,330581.73968229908,328448.9542649939,326316.16884768871,324183.38343038352,322050.59801307833,319917.81259577314,317785.02717846795,315652.24176116276,313519.45634385757,311386.67092655238,309253.88550924719,307121.100091942,304988.31467463681,302855.52925733163,300722.74384002644,298589.95842272125,296457.17300541606,294324.38758811087,292191.60217080568,290058.81675350049,287926.0313361953,285793.24591889011,283660.46050158492,281527.67508427973,279394.88966697454,277262.10424966936,275129.31883236417,272996.53341505898,270863.74799775379,268730.9625804486,266598.17716314341,264465.39174583822,262332.60632853303,260199.82091122784,258067.03549392265,255934.25007661746,253801.46465931227,251668.67924200709,249535.8938247019,247403.10840739671,245270.32299009152,243137.53757278633,241004.75215548114,{"$f":"LT88-LT89","v":238871.96673817595},236739.18132087076,234606.39590356557,232473.61048626038,230340.82506895519,228208.03965165,226075.25423434481,223942.46881703963,221809.68339973444,219676.89798242925,217544.11256512406,215411.32714781887,213278.54173051368,211145.75631320849,209012.9708959033,206880.18547859811,204747.40006129292,202614.61464398773,200481.82922668254,198349.04380937736,196216.25839207217,194083.47297476698,191950.68755746179,189817.9021401566,187685.11672285141,185552.33130554622,183419.54588824103,181286.76047093584,179153.97505363065,177021.18963632546,174888.40421902027,172755.61880171509,170622.8333844099,168490.04796710471,166357.26254979952,164224.47713249433,162091.69171518914,159958.90629788395,157826.12088057876,155693.33546327357,153560.55004596838,151427.76462866319,149294.979211358,147162.19379405282,145029.40837674763,142896.62295944244,140763.83754213725,138631.05212483206,136498.26670752687,134365.48129022168,132232.69587291649,130099.9104556113,127967.12503830611,125834.33962100092,123701.55420369573,121568.76878639054,119435.98336908536,117303.19795178017,115170.41253447498,113037.62711716979,110904.8416998646,108772.05628255941,106639.27086525422,104506.48544794903,{"$f":"OF88-OF89","v":102373.70003064384},100240.91461333865,98108.129196033464,95975.343778728275,93842.558361423085,91709.772944117896,89576.987526812707,87444.202109507518,85311.416692202329,83178.63127489714,81045.84585759195,78913.060440286761,76780.275022981572,74647.489605676383,72514.704188371194,70381.918771066004,68249.133353760815,66116.347936455626,63983.562519150437,61850.777101845248,59717.991684540058,57585.206267234869,55452.42084992968,53319.635432624491,51186.850015319302,49054.064598014113,46921.279180708923,44788.493763403734,42655.708346098545,40522.922928793356,38390.137511488167,36257.352094182977,34124.566676877788,31991.781259572599,29858.99584226741,27726.210424962221,25593.425007657032,23460.639590351842,21327.854173046653,19195.068755741464,17062.283338436275,14929.497921131086,12796.712503825896,10663.927086520707,8531.141669215518,6398.3562519103289,4265.5708346051397,2132.7854172999505,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"QR88-QR89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"TD88-TD89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"VP88-VP89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"YB88-YB89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"AAN88-AAN89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,3.0715454439802785E-3,2.869912404968861E-3,3.1019958604562928E-3,2.8988271284035305E-3,3.1328026449038821E-3,3.148341465414197E-3,2.9428377096618902E-3,3.1796936101982504E-3,2.9726118084231327E-3,3.2114167138467859E-3,3.2274192627891893E-3,2.5667794018171047E-3,3.2597102011497794E-3,3.0486065842575448E-3,{"$f":"IF(BV90,BW86/BV90)","v":3.2923874856408096E-3},3.0796437475054009E-3,3.3254575063219323E-3,3.3421418277739322E-3,3.126903392423381E-3,3.3758132411555682E-3,3.1588882418417462E-3,3.4098939863309316E-3,3.427090007618054E-3,2.7340158926874298E-3,3.4617977298481784E-3,3.2405721294171573E-3,3.4969323157060493E-3,3.2739519897229887E-3,3.5325010548595487E-3,3.5504505549235161E-3,3.3248001990508025E-3,3.5866845542827474E-3,3.3592284057955622E-3,3.6233716631193839E-3,3.6418875915084706E-3,3.1628467368804837E-3,3.679269211069639E-3,3.4472059076755819E-3,3.717124002908175E-3,3.4831798504635159E-3,3.7554603200906063E-3,3.7748117143556067E-3,3.5380044595140921E-3,3.8138864110615562E-3,3.57514199147951E-3,3.8534643843009995E-3,3.8734449235426995E-3,3.1081440666686035E-3,3.9137948729098355E-3,3.6701052266378685E-3,3.9546711656021308E-3,3.708961456952166E-3,3.9960834189957072E-3,4.0169936000121137E-3,3.7682075409948266E-3,4.0592283395320125E-3,3.808359921296293E-3,4.1020241199425326E-3,4.1236356610564167E-3,3.3180034465151798E-3,4.1672927072790352E-3,3.9111050718332241E-3,4.2115374483587577E-3,3.9531756016175437E-3,4.256381014209088E-3,4.2790309109142456E-3,4.0173564250694568E-3,4.3247941979907226E-3,4.0608763589407033E-3,4.3711853802485857E-3,4.3946202169582657E-3,3.5454178840901183E-3,4.4419761212958798E-3,4.1723239652236514E-3,4.4899908864221936E-3,4.2179932541809217E-3,4.5386774638592961E-3,4.5632768219048296E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.2877038325165309E-3},4.6129961462413509E-3,4.3350006692927066E-3,4.6634211687865412E-3,4.6889027357388049E-3,4.0998613290065371E-3,4.7404130250730814E-3,4.4562208666171863E-3,4.7926651972081515E-3,4.5059365918811356E-3,4.8456744133213202E-3,4.872467763240595E-3,4.5818706236410598E-3,4.9266418794640821E-3,4.6334221903934682E-3,4.9816127798679583E-3,5.0094022153070062E-3,4.0617509245574916E-3,5.0655996915098638E-3,4.7656663500558159E-3,5.1226365018905836E-3,4.8199529426546563E-3,5.1805305088827962E-3,5.2098046812731171E-3,4.9029241306534745E-3,5.269019089330868E-3,4.9592916611298273E-3,5.3291376082201846E-3,5.3595420489337825E-3,4.3560471461708784E-3,5.4210538839199428E-3,5.104032415534609E-3,5.483520207469463E-3,5.1635082298728419E-3,5.5469622121512808E-3,5.5790558887484024E-3,5.2544773787430183E-3,5.6440025318788799E-3,5.3163245250736164E-3,5.7099806377367739E-3,5.74336380417911E-3,4.6788272186913497E-3,5.8109333821706735E-3,5.4753068880214594E-3,5.8795945129860314E-3,5.5407061950003538E-3,5.9493725323658325E-3,5.9846885067642895E-3,5.6408159968164258E-3,6.0561910911221713E-3,5.7089332885898198E-3,6.1288774094744956E-3,6.1656732541837799E-3,5.4237064233463323E-3,6.2401883735043687E-3,5.8842406321974261E-3,6.3159594855997283E-3,5.9564420943413162E-3,6.3930171326778132E-3,6.4320382218650725E-3,6.0670622729100425E-3,6.5110851226552989E-3,6.14239893550336E-3,6.5914993506125405E-3,{"$f":"IF(GT90,GU86/GT90)","v":6.632229856362146E-3},5.4269746599477607E-3,6.7147595606812903E-3,6.336539116476885E-3,6.7987442605963204E-3,6.4166030885379815E-3,6.8842211130010107E-3,6.9275310538976084E-3,6.5393896882615012E-3,7.01531859879181E-3,6.6230955394929536E-3,7.1046968683608639E-3,7.149995546243142E-3,5.8631558157988106E-3,7.2418388306689169E-3,6.8391147374955849E-3,7.335380252099049E-3,6.9283327567835166E-3,7.4306654731452846E-3,7.4789767261273935E-3,7.0653070300749484E-3,7.5769668847811616E-3,7.158788386072216E-3,7.676822365237459E-3,7.7274657018385181E-3,6.3499452006081369E-3,7.8302168129794972E-3,7.4004236440405931E-3,7.9349662852266096E-3,7.5003850243691413E-3,8.0417708654034574E-3,8.0959621427803656E-3,7.6540399144578615E-3,8.2059605432846083E-3,7.7590352907227636E-3,8.3181656075750551E-3,8.3751157849677859E-3,7.4083914450208876E-3,8.4907531057473312E-3,8.0309220257093559E-3,8.6087638744591528E-3,8.1436048703331567E-3,8.7292194981628025E-3,8.7903872304122919E-3,8.3170510450576718E-3,8.9146503771300525E-3,8.435735340102276E-3,9.041549845572483E-3,9.1060137464703886E-3,7.5132616234082211E-3,9.2370228366827362E-3,8.7436944057605308E-3,9.3708801865364788E-3,8.8715921619243084E-3,9.5076769175954159E-3,9.5772070926333115E-3,9.0687618622310572E-3,9.7185923807005265E-3,9.203892358167088E-3,9.863162472485934E-3,9.9366747017156573E-3,8.2150304702742032E-3,1.0086221848512841E-2,9.555334655208433E-3,{"$f":"IF(JF90,JG86/JF90)","v":1.0239227258118384E-2},9.701635523521419E-3,1.0395809063784534E-2,1.0475479508599337E-2,9.927572805762612E-3,1.0637659376403655E-2,1.0082697962865943E-2,1.0803735435170112E-2,1.088827758644096E-2,9.0196763605235736E-3,1.1060459821153647E-2,1.0487206845434083E-2,1.1236897259774418E-2,1.0656053712096663E-2,1.1417745839413384E-2,1.1509875130341241E-2,1.091733702778911E-2,1.1697649780613292E-2,1.1097101998455839E-2,1.1890260170268573E-2,1.1988436238157098E-2,1.0663189505632333E-2,1.2188650219623589E-2,1.1567291787284313E-2,1.2394180740665723E-2,1.1764168228306454E-2,1.2605237947960294E-2,1.271290777431301E-2,1.2069541488045241E-2,1.2932673759994989E-2,1.2280146962037095E-2,1.3158542509282403E-2,1.3273843887694816E-2,1.103998252521244E-2,1.350934521604911E-2,1.2832963296275092E-2,1.3751608208695783E-2,1.3065283218478432E-2,1.4000922963105017E-2,1.4128319972011935E-2,1.3426626011975692E-2,1.4388793426335139E-2,1.3676538303091488E-2,1.4657120199820768E-2,1.4794338571728783E-2,1.2329930410165228E-2,1.5075116932912953E-2,1.4335290344150476E-2,1.5364676278280667E-2,1.4613328577846727E-2,1.5663428562330054E-2,1.581638788803472E-2,1.504719895362556E-2,1.6129759783749635E-2,1.5348287800316785E-2,1.6453473610183272E-2,1.6619367805313943E-2,1.3880492625032607E-2,1.6959567432416594E-2,1.6145942193049267E-2,1.7311457569469262E-2,1.6484360348240593E-2,1.7675643284997579E-2,1.7862547578306992E-2,{"$f":"IF(LR90,LS86/LR90)","v":1.7014546961567883E-2},1.8246405076060217E-2,1.7383984823731432E-2,1.8644264999256435E-2,1.8848684676627064E-2,1.6870845587550292E-2,1.9269012032269411E-2,1.8368739975262633E-2,1.9705379595334076E-2,1.8789204245790381E-2,2.0158713200057073E-2,2.0392051254260191E-2,1.9451151638606667E-2,2.0872730669133154E-2,1.9914742905677803E-2,2.1373024528356564E-2,2.1630902297234411E-2,1.8150691869175121E-2,2.2162925108529911E-2,2.1159963154685688E-2,2.2717791733535921E-2,2.1695887726410571E-2,2.329699248783092E-2,2.3596219712294121E-2,2.254481952944706E-2,2.4215009849494873E-2,2.3143193506492462E-2,2.4862472972762031E-2,2.5197582210958861E-2,2.1200618183965538E-2,2.5891910872552989E-2,2.4766271232161165E-2,2.6620347099998592E-2,2.5472011665274089E-2,2.7385449545662289E-2,2.7782621028324458E-2,2.6598932097222402E-2,2.8608103629711133E-2,2.7399947558424786E-2,2.9477874236589575E-2,2.9930489903543803E-2,2.5261604862018179E-2,3.0873644925169506E-2,2.9601081264955614E-2,3.1870977207228472E-2,3.0571335962965816E-2,3.2927267793963121E-2,3.3479172625882681E-2,3.2137513856516566E-2,3.463415713850309E-2,3.3263576246756792E-2,3.5862790742142749E-2,3.650695348516278E-2,3.3011096562201088E-2,3.7859945676226386E-2,3.6414151851000047E-2,3.9306593785043108E-2,3.7829736443949956E-2,4.0856933233266154E-2,4.1674522415561209E-2,4.0150391350765556E-2,4.3402543937451771E-2,4.1846719026683799E-2,4.5266493486984478E-2,{"$f":"IF(OD90,OE86/OD90)","v":4.6254538876160538E-2},3.9388750150178321E-2,4.8354452893871622E-2,4.6720955344711559E-2,5.0637410842895053E-2,4.8974692793007271E-2,5.3128374367837891E-2,5.4460928587039291E-2,5.2758624662800763E-2,5.7321419869987351E-2,5.5597186071055689E-2,6.0475821437681918E-2,6.2177741134750844E-2,5.3350634496036879E-2,6.5865663352994167E-2,6.4115330060193335E-2,6.9988066394206766E-2,6.8246386535387754E-2,7.4626416958080061E-2,7.7170279563915728E-2,7.5476974551334411E-2,8.2784858881012974E-2,8.1159038441567827E-2,8.9231999307655643E-2,9.2827821000692576E-2,8.0741712999009965E-2,0.10091907342986808,9.969130458963818E-2,0.11048241527949591,0.10957684923554789,0.12195947588264137,0.12860450536744955,0.12852623813446229,0.14424079936795506,0.14510852903152063,0.16404818067013185,0.17607465795083244,0.16915140905957574,0.20614217726645126,0.2129532267530525,0.24823883031815833,0.2612022962879616,0.31138647376224332,0.35649307729616858,0.393893612778494,0.50083741799134018,0.5929369804832969,0.83764802578950759,1.2586653132659869,2.1096521989613048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,3.6858545327763344E-2,3.4438948859626332E-2,3.7223950325475513E-2,3.4785925540842366E-2,3.7593631738846583E-2,3.7780097584970362E-2,3.5314052515942683E-2,3.8156323322379004E-2,3.5671341701077594E-2,3.8537000566161432E-2,3.8729031153470275E-2,3.0801352821805256E-2,3.9116522413797351E-2,3.6583279011090541E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":3.9508649827689715E-2},3.6955724970064809E-2,3.9905490075863186E-2,4.0105701933287184E-2,3.7522840709080574E-2,4.0509758893866821E-2,3.7906658902100952E-2,4.0918727835971183E-2,4.1125080091416646E-2,3.2808190712249156E-2,4.1541572758178144E-2,3.8886865553005884E-2,4.1963187788472592E-2,3.9287423876675866E-2,4.2390012658314588E-2,4.260540665908219E-2,3.9897602388609628E-2,4.3040214651392968E-2,4.0310740869546745E-2,4.3480459957432605E-2,4.3702651098101647E-2,3.7954160842565803E-2,4.4151230532835664E-2,4.1366470892106981E-2,4.4605488034898097E-2,4.1798158205562194E-2,4.5065523841087279E-2,4.5297740572267278E-2,4.2456053514169104E-2,4.5766636932738677E-2,4.290170389775412E-2,4.6241572611611992E-2,4.6481339082512396E-2,3.7297728800023244E-2,4.6965538474918023E-2,4.4041262719654424E-2,4.745605398722557E-2,4.4507537483425993E-2,4.7953001027948486E-2,4.8203923200145368E-2,4.5218490491937921E-2,4.8710740074384154E-2,4.5700319055555515E-2,4.9224289439310391E-2,4.9483627932677E-2,3.9816041358182161E-2,5.0007512487348423E-2,4.6933260861998685E-2,5.0538449380305092E-2,4.7438107219410525E-2,5.1076572170509052E-2,5.1348370930970944E-2,4.8208277100833481E-2,5.1897530375888672E-2,4.8730516307288439E-2,5.2454224562983029E-2,5.2735442603499189E-2,4.2545014609081416E-2,5.3303713455550558E-2,5.0067887582683816E-2,5.3879890637066323E-2,5.0615919050171057E-2,5.4464129566311553E-2,5.4759321862857951E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.1452445990198367E-2},5.5355953754896214E-2,5.202000803151248E-2,5.5961054025438495E-2,5.6266832828865659E-2,4.9198335948078445E-2,5.6884956300876977E-2,5.3474650399406236E-2,5.7511982366497821E-2,5.4071239102573623E-2,5.8148092959855846E-2,5.8469613158887143E-2,5.4982447483692715E-2,5.9119702553568985E-2,5.5601066284721619E-2,5.9779353358415499E-2,6.0112826583684074E-2,4.8741011094689896E-2,6.0787196298118365E-2,5.7187996200669791E-2,6.1471638022687E-2,5.7839435311855876E-2,6.2166366106593554E-2,6.2517656175277408E-2,5.8835089567841697E-2,6.3228229071970413E-2,5.9511499933557928E-2,6.3949651298642218E-2,6.431450458720539E-2,5.2272565754050537E-2,6.5052646607039313E-2,6.1248388986415311E-2,6.5802242489633553E-2,6.1962098758474103E-2,6.6563546545815366E-2,6.6948670664980836E-2,6.3053728544916227E-2,6.7728030382546558E-2,6.3795894300883393E-2,6.851976765284129E-2,6.8920365650149321E-2,5.6145926624296197E-2,6.9731200586048078E-2,6.5703682656257506E-2,7.055513415583238E-2,6.6488474340004239E-2,7.1392470388389986E-2,7.1816262081171478E-2,6.7689791961797113E-2,7.2674293093466055E-2,6.8507199463077845E-2,7.3546528913693954E-2,7.3988079050205352E-2,6.5084477080155995E-2,7.4882260482052432E-2,7.0610887586369117E-2,7.5791513827196733E-2,7.1477305132095798E-2,7.6716205592133754E-2,7.718445866238087E-2,7.2804747274920506E-2,7.8133021471863587E-2,7.3708787226040323E-2,7.909799220735049E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":7.9586758276345759E-2},6.5123695919373129E-2,8.0577114728175483E-2,7.6038469397722616E-2,8.1584931127155841E-2,7.6999237062455775E-2,8.2610653356012129E-2,8.3130372646771297E-2,7.8472676259138008E-2,8.4183823185501716E-2,7.9477146473915447E-2,8.525636242033037E-2,8.5799946554917711E-2,7.035786978958572E-2,8.6902065968027006E-2,8.2069376849947015E-2,8.8024563025188587E-2,8.31399930814022E-2,8.9167985677743422E-2,8.9747720713528725E-2,8.4783684360899378E-2,9.0923602617373936E-2,8.5905460632866595E-2,9.2121868382849512E-2,9.272958842206222E-2,7.6199342407297643E-2,9.3962601755753966E-2,8.8805083728487111E-2,9.5219595422719322E-2,9.0004620292429699E-2,9.6501250384841489E-2,9.7151545713364387E-2,9.1848478973494338E-2,9.8471526519415292E-2,9.3108423488673167E-2,9.9817987290900662E-2,0.10050138941961342,8.8900697340250648E-2,0.10188903726896797,9.6371064308512278E-2,0.10330516649350983,9.7723258443997874E-2,0.10475063397795363,0.10548464676494751,9.9804612540692061E-2,0.10697580452556063,0.10122882408122731,0.1084985981468698,0.10927216495764466,9.0159139480898653E-2,0.11084427404019284,0.10492433286912636,0.11245056223843775,0.1064591059430917,0.11409212301114499,0.11492648511159974,0.10882514234677268,0.11662310856840633,0.11044670829800506,0.11835794966983121,0.11924009642058789,9.8580365643290438E-2,0.12103466218215408,0.11466401586250119,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.12287072709742061},0.11641962628225702,0.12474970876541441,0.12570575410319204,0.11913087366915134,0.12765191251684388,0.12099237555439132,0.12964482522204135,0.13065933103729152,0.10823611632628288,0.13272551785384376,0.12584648214520899,0.13484276711729301,0.12787264454515995,0.1370129500729606,0.13811850156409489,0.13100804433346933,0.1403717973673595,0.13316522398147007,0.14268312204322287,0.14386123485788518,0.127958274067588,0.14626380263548305,0.13880750144741175,0.14873016888798868,0.14117001873967744,0.15126285537552353,0.15255489329175612,0.1448344978565429,0.15519208511993987,0.14736176354444513,0.15790251011138884,0.15928612665233779,0.13247979030254928,0.16211214259258933,0.15399555955530111,0.1650192985043494,0.15678339862174118,0.16801107555726019,0.16953983966414321,0.16111951214370829,0.17266552111602168,0.16411845963709787,0.17588544239784923,0.17753206286074541,0.14795916492198274,0.18090140319495543,0.17202348412980573,0.18437611533936799,0.17535994293416074,0.18796114274796066,0.18979665465641665,0.18056638744350673,0.19355711740499562,0.18417945360380142,0.19744168332219925,0.19943241366376732,0.16656591150039129,0.20351480918899911,0.19375130631659121,0.20773749083363113,0.19781232417888711,0.21210771941997095,0.2143505709396839,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.20417456353881458},0.2189568609127226,0.20860781788477717,0.22373117999107722,0.22618421611952477,0.20245014705060349,0.23122814438723294,0.22042487970315161,0.23646455514400891,0.22547045094948459,0.24190455840068487,0.24470461505112229,0.23341381966328001,0.25047276802959784,0.23897691486813363,0.25647629434027874,0.25957082756681293,0.21780830243010146,0.26595510130235894,0.25391955785622827,0.27261350080243107,0.26035065271692687,0.27956390985397106,0.28315463654752948,0.2705378343533647,0.29058011819393847,0.27771832207790953,0.29834967567314435,0.30237098653150635,0.25440741820758644,0.31070293047063585,0.297195254785934,0.31944416519998309,0.30566413998328906,0.32862539454794748,0.33339145233989348,0.31918718516666883,0.34329724355653357,0.32879937070109744,0.35373449083907493,0.35916587884252565,0.30313925834421818,0.37048373910203408,0.35521297517946737,0.38245172648674164,0.36685603155558977,0.39512721352755742,0.40175007151059217,0.38565016627819881,0.41560988566203705,0.39916291496108147,0.43035348890571301,0.43808344182195336,0.39613315874641308,0.45431934811471664,0.43696982221200054,0.47167912542051726,0.45395683732739944,0.49028319879919385,0.50009426898673448,0.48180469620918664,0.52083052724942125,0.50216062832020558,0.54319792184381377,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.55505446651392643},0.47266500180213988,0.58025343472645941,0.56065146413653877,0.60764893011474064,0.58769631351608731,0.63754049241405464,0.65353114304447146,0.63310349595360915,0.68785703843984825,0.6671662328526683,0.72570985725218295,0.74613289361701018,0.64020761395244252,0.79038796023593005,0.76938396072232007,0.83985679673048119,0.81895663842465305,0.89551700349696073,0.92604335476698874,0.90572369461601299,0.99341830657215568,0.97390846129881392,1.0707839916918678,1.1139338520083109,0.96890055598811964,1.2110288811584171,1.1962956550756583,1.3257889833539509,1.3149221908265747,1.4635137105916964,1.5432540644093946,1.5423148576135475,1.7308895924154606,1.7413023483782477,1.9685781680415824,2.1128958954099892,2.0298169087149089,2.4737061271974152,2.5554387210366301,2.9788659638179,3.134427555455539,3.7366376851469196,4.2779169275540232,4.7267233533419279,6.0100490158960822,7.1152437657995629,10.051776309474091,15.103983759191841,25.315826387535658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8535933257219952E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2549292736163951E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9941804718255588,0.98839481055929057,0.98264281911176921,0.97692430154053589,0.97123906304342444,0.96558690995192531,0.95996764972458815,0.95438109094046386,0.94882704329258183,0.94330531758146874,0.9378157257087032,0.93235808067050741,0.92693219655137737,0.92153788851774987,{"$f":"1/(1+$F$95)^BW8","v":0.91617497281170557},0.91084326674470983,0.90554258869138904,0.90027275808334284,0.89503359540299487,0.88982492217747577,0.88464656097254402,0.87949833538654165,0.87438007004438534,0.86929159059159211,0.86423272368833948,0.85920329700356113,0.85420313920907609,0.84923207997375272,0.84428994995770612,0.83937658080652966,0.83449180514555965,0.82963545657417459,0.8248073696601258,0.82000737993390194,0.81523532388312669,0.81049103894698915,0.80577436351070508,0.80108513690001204,0.79642319937569606,0.79178839212815066,0.78718055727196534,0.78259953784054859,0.77804517778078086,0.77351732194769751,0.76901581609920455,0.76454050689082431,0.76009124187047139,0.75566786947326015,0.75127023901634049,0.74689820069376567,0.74255160557138877,0.73823030558178948,0.73393415351922997,0.72966300303464005,0.72541670863063235,0.72119512565654609,0.71699811030351812,0.71282551959958551,0.7086772114048151,0.70455304440646027,0.70045287811414858,0.6963765728550948,0.69232398976934351,0.6882949908050392,0.6842894387137225,0.68030719704565534,0.67634813014517303,0.67241210314606248,0.66849898196696877,0.66460863330682662,0.66074092464032053,0.65689572421336995,0.65307290103864013,0.64927232489108166,0.64549386630349304,0.64173739656211093,0.63800278770222518,0.63428991250381994,{"$f":"1/(1+$F$95)^EI8","v":0.63059864448724001},0.62692885790888198,0.62328042775691106,0.61965322974700177,0.61604714031810559,0.61246203662824039,0.60889779655030674,0.605354298667927,0.6018314222713097,0.59832904735313786,0.59484705460447962,0.59138532541072553,0.58794374184754672,0.5845221866768785,0.5811205433429264,0.57773869596819549,0.57437652934954353,0.57103392895425609,0.56771078091614491,0.56440697203166934,0.56112238975607986,0.5578569221995846,0.55461045812353704,0.55138288693664728,0.5481740986912147,0.5449839840793822,0.54181243442941307,0.53865934170198837,0.53552459848652767,0.53240809799752908,0.52930973407093174,0.52622940116049999,0.52316699433422698,0.52012240927076114,0.51709554225585175,0.5140862901788158,0.51109455052902619,0.50812022139241908,0.50516320144802263,0.50222338996450488,0.49930068679674294,0.49639499238241153,0.49350620773859044,0.49063423445839405,0.48777897470761805,0.48494033122140701,0.48211820730094113,0.4793125068101422,0.47652313417239839,0.47374999436730902,0.47099299292744712,0.46825203593514136,0.46552703001927725,0.46281788235211618,0.46012450064613286,0.45744679315087189,0.45478466864982253,0.45213803645731099,0.44950680641541113,0.44689088889087353,0.44429019477207199,0.44170463546596794,0.43913412289509246,0.43657856949454582,{"$f":"1/(1+$F$95)^GU8","v":0.43403788820901501},0.43151199248980765,0.42900079629190396,0.4265042140710254,0.42402216078072114,0.42155455186947033,0.41910130327780198,0.41666233143543174,0.41423755325841477,0.41182688614631585,0.40943024797939498,0.40704755711581042,0.4046787323888375,0.40232369310410349,0.39998235903683887,0.3976546504291445,0.39534048798727439,0.39303979287893509,0.39075248673059959,0.38847849162483788,0.38621773009766258,0.38397012513589052,0.38173560017451852,0.37951407909411566,0.37730548621823023,0.37510974631081201,0.37292678457364875,0.37075652664381858,0.36859889859115685,0.36645382691573763,0.36432123854536969,0.36220106083310755,0.36009322155477669,0.35799764890651342,0.35591427150231819,0.35384301837162474,0.35178381895688171,0.34973660311114962,0.3477013010957109,0.34567784357769449,0.34366616162771391,0.34166618671751942,0.33967785071766288,0.33770108589517778,0.33573582491127141,0.33378200081903098,0.33183954706114327,0.32990839746762712,0.3279884862535794,0.32607974801693435,0.32418211773623512,0.32229553076841899,0.32041992284661575,0.31855523007795755,0.31670138894140326,0.31485833628557408,0.31302600932660241,0.31120434564599336,0.30939328318849796,0.3075927602599996,0.30580271552541238,0.30402308800659161,0.30225381708025661,0.30049484247592562,{"$f":"1/(1+$F$95)^JG8","v":0.29874610427386261},0.29700754290303633,0.29527909913909051,0.29356071410232693,0.29185232925569937,0.29015388640281953,0.28846532768597472,0.2867865955841567,0.28511763291110259,0.2834583828133464,0.28180878876828258,0.28016879458224042,0.27853834438856984,0.27691738264573834,0.27530585413543895,0.27370370396070909,0.27211087754406077,0.27052732062562113,0.26895297926128425,0.2673877998208733,0.26583172898631385,0.26428471374981755,0.2627467014120764,0.26121763958046729,0.25969747616726763,0.25818615938788098,0.25668363775907244,0.25518986009721539,0.25370477551654791,0.25222833342743911,0.25076048353466573,0.24930117583569922,0.24785036061900201,0.2464079884623343,0.24497401023107038,0.24354837707652477,0.24213104043428846,0.24072195202257435,0.23932106384057253,0.237928328166815,0.2365436975575505,0.23516712484512786,0.23379856313638925,0.23243796581107312,0.23108528652022581,0.22974047918462251,0.22840349799319798,0.22707429740148563,0.22575283213006617,0.22443905716302531,0.22313292774642007,0.22183439938675417,0.22054342784946271,0.21925996915740492,0.21798397958936633,0.21671541567856914,0.21545423421119189,0.21420039222489726,0.21295384700736808,0.21171455609485301,0.21048247727071973,0.20925756856401656,0.20803978824804323,0.20682909483892892,{"$f":"1/(1+$F$95)^LS8","v":0.20562544709421954},0.20442880401147268,0.20323912482686057,0.20205636901378185,0.20088049628148086,0.19971146657367503,0.19854924006719057,0.19739377717060563,0.19624503852290187,0.19510298499212353,0.19396757767404427,0.19283877789084206,0.19171654718978148,0.19060084734190397,0.18949164034072538,0.18838888840094145,0.18729255395714045,0.18620259966252381,0.18511898838763355,0.18404168321908765,0.18297064745832253,0.18190584462034307,0.18084723843247946,0.17979479283315175,0.17874847197064136,0.1777082402018699,0.17667406209118475,0.17564590240915209,0.17462372613135685,0.17360749843720955,0.17259718470875995,0.17159275052951806,0.17059416168328162,0.16960138415297057,0.16861438411946814,0.16763312796046881,0.16665758224933314,0.16568771375394889,0.16472348943559906,0.1637648764478363,0.16281184213536418,0.16186435403292476,0.16092237986419242,0.15998588754067461,0.15905484516061869,0.15812922100792506,0.15720898355106699,0.15629410144201628,0.15538454351517544,0.15448027878631618,0.15358127645152367,0.15268750588614738,0.15179893664375776,0.15091553845510919,0.15003728122710872,0.14916413504179102,0.14829607015529911,0.14743305699687145,0.14657506616783414,0.14572206844059982,0.14487403475767191,0.14403093623065466,0.14319274413926922,0.14235942993037518,{"$f":"1/(1+$F$95)^OE8","v":0.14153096521699793},0.14070732177736175,0.13988847155392822,0.1390743866524406,0.13826503934097359,0.13746040204898854,0.13666044736639446,0.13586514804261399,0.13507447698565533,0.1342884072611894,0.13350691209163204,0.13272996485523214,0.13195753908516453,0.13118960846862848,0.13042614684595139,0.12966712820969753,0.12891252670378231,0.12816231662259123,0.12741647241010437,0.12667496865902586,0.12593778010991818,0.12520488165034191,0.12447624831400018,0.12375185527988812,0.12303167787144742,0.12231569155572575,0.12160387194254092,0.12089619478365014,0.12019263597192396,0.119493171540525,0.11879777766209158,0.11810643064792603,0.11741910694718773,0.11673578314609082,0.11605643596710669,0.11538104226817085,0.11470957904189483,0.11404202341478223,0.11337835264644963,0.11271854412885186,0.11206257538551198,0.11141042407075558,0.11076206796894934,0.11011748499374467,0.10947665318732495,0.1088395507196578,0.10820615588775122,0.10757644711491446,0.10695040295002291,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^QQ8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^TC8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^VO8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^YA8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^AAM8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":84285976.21387212},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814223.46719198336,807377.03674586723,800582.71705810656,793840.13347607956,787148.91394293716,780508.68898007914,773919.09166974586,767379.75763772626,760890.32503617834,754450.4345265663,748059.72926270857,741717.85487393872,735424.45944837818,729179.1935163202,722981.71003372292,{"$f":"BX95*BW90*BX7","v":716831.66436581209},710728.71427079395,704672.51988367329,698662.74370018195,692699.05056081153,686781.10763495287,680908.58440514072,675081.15265140298,669298.48643571406,663560.26208655012,657866.15818354825,652215.85554226616,646609.03719904483,641045.38839596964,635524.59656593192,630046.35131779092,624610.34442163224,619216.26979412616,613863.82348398119,608552.70365749579,603282.61058420595,598053.24662262679,592864.31620609015,587715.52582867583,582606.58403123694,577537.20138751634,572507.09049035748,567515.96593800595,562563.5443205015,557649.5442061614,552773.68612815347,547935.69257115817,543135.28795811976,538372.19863708469,533646.1528681292,528956.88081037172,524304.11450907355,519687.58788282453,515107.03671081364,510562.19862018508,506052.81307347846,501578.62135615136,497139.36656418676,492734.79359178199,488364.64911911899,484028.68160021788,479726.64125086943,475458.28003664926,471223.3516610114,467021.61155346094,462852.81685780588,458716.72642048716,454613.10077898623,450541.70215031033,446502.29441955389,442494.64312853705,438518.51546451886,434573.68024898646,430659.9079265194,426776.97055372671,422924.64178825956,419102.69687789597,415310.91264969879,411549.06749924616,{"$f":"EJ95*EI90*EJ7","v":407816.94137993339},404114.31579234678,400440.97377370764,396796.69988738786,393181.28021249414,389594.50233352295,386036.15533008362,382506.02976669086,379003.91768262512,375529.61258186004,372082.90942305874,368663.6046096349,365271.49597988225,361906.3827971688,358568.06574019656,355256.34689332754,351971.02973697259,348711.91913804633,345478.82134048449,342271.5439558255,339089.89595385507,335933.68765331246,332802.73071265989,329696.8381209136,326615.82418853533,323559.50453838619,320527.69609673956,317520.21708435554,314536.88700761419,311577.52664970816,308641.9580618951,305730.00455480773,302841.49068982265,299976.24227048666,297134.08633400069,294314.85114276066,291518.36617595522,288744.46212121967,285992.97086634545,283263.72549104603,280556.56025877723,277871.31060861243,275207.8131471732,272565.90564061236,269945.42700665258,267346.21730667702,264768.11773787386,262210.97062543296,259674.61941479566,257158.90866395537,254663.68403581096,252188.792290571,249734.08127820908,247299.39993096946,244884.59825592351,242489.5273275761,240114.03928052119,237757.98730214708,235421.2256253908,233103.60952154078,230804.99529308832,228525.24026662664,226264.20278579809,224021.74220428849,{"$f":"GV95*GU90*GV7","v":221797.71887886865},219591.99416248259,217404.43039738236,215234.89090830905,213083.23999571957,210949.34292905877,208833.06594007736,206734.27621619435,204652.84189390443,202588.63205222928,200541.51670621353,198511.36680046408,196498.05420273315,194501.45169754434,192521.43297986189,190557.87264880215,188610.64620138801,186679.6300263447,184764.70139793796,182865.73846985336,180982.62026911738,179115.22669005863,177263.43848831044,175427.13727485386,173606.20551010052,171800.52649801548,170009.98438027975,168234.46413049242,166473.85154841145,164728.03325423357,162996.89668291295,161280.33007851773,159578.2224886253,157890.46375875451,156216.9445268366,154557.55621772236,152912.19103772726,151280.74196921269,149663.10276520444,148059.16794404716,146468.83278409508,144891.9933184383,143328.54632966532,141778.38934466045,140241.4206294365,138717.53918400267,137206.64473726673,135708.63774197199,134223.41936966847,132750.89150571788,131290.95674433262,129843.51838364833,128408.48042082954,126985.74754720881,125575.22514345849,124176.81927479529,122790.43668621735,121415.98479777337,120053.37169986402,118702.50614857506,117363.2975610421,116035.65601084667,114719.4922234437,113414.71757161971,{"$f":"JH95*JG90*JH7","v":112121.24407098214},110838.98437547877,109567.85177294808,108307.7601806993,107058.62414112274,105820.35881732976,104592.87998882231,103376.10404719203,102169.9479918482,100974.32942577501,99789.166551317438,98614.37816599576,97449.883658348597,96295.603003804004,95151.456760578716,94017.366065605296,92893.252630486764,91779.038737478913,90674.647235499739,89580.001536166194,88495.025609857694,87419.643981806526,86353.781728214657,85297.364472397225,84250.318380952041,83212.570159955052,82184.047051182017,81164.676828355674,80154.387793418413,79153.108772830383,78160.769113892864,77177.298681096523,76202.627852494639,75236.687516100996,74279.409066312233,73330.724400354797,72390.56591475576,71458.866501837969,70535.559546238888,69620.578921453372,68713.858986399791,67815.334582009644,66924.941027840527,66042.614118712081,65168.290121364807,64301.905771141981,63443.39826869384,62592.70527670451,61749.764916641201,60914.51576552551,60086.896852726852,59266.847656777827,58454.308102211195,57649.218556418571,56851.519826530472,56061.153156317872,55278.060223114713,54502.183134761479,53733.464426569823,52971.847058307809,52217.274411205712,51469.690284982491,50729.038894892365,49995.26486879179,{"$f":"LT95*LS90*LT7","v":49268.313244226403},48548.12946553783,47834.659380990473,47127.849239917829,46427.645689888341,45733.995773890732,45046.846927538536,44366.146976293836,43691.844132709972,43023.886993693159,42362.224537782844,41706.80612245074,41057.581481418361,40414.500721992888,39777.514322421412,39146.573129263197,38521.628354780078,37902.631574344647,37289.534723866309,36682.290097234953,36080.850343782215,35485.168465760071,34895.197815836837,34310.892094610295,33732.205348137984,33159.091965484309,32591.506676284629,32029.404548326042,31472.740985144774,30921.471723640061,30375.552831704503,29834.940705870657,29299.592068973827,28769.463967830903,28244.513770935191,27724.69916616712,27209.978158520644,26700.309067845337,26195.650526603989,25695.961477645695,25201.201171994235,24711.329166651652,24226.305322417054,23746.089801720333,23270.643066470875,22799.925875921097,22333.899284544648,21872.524639929314,21415.763580684386,20963.578034362494,20515.930215395747,20072.78262304614,19634.09803937007,19199.83952719692,18769.970428121575,18344.454360510797,17923.255217523405,17506.337165144025,17093.664640230538,16685.202348574941,16280.915262977602,15880.768621334866,15484.727924739842,15092.758935596315,{"$f":"OF95*OE90*OF7","v":14704.827675745739},14320.900424607102,13940.943717329743,13564.924342958886,13192.80934261388,12824.566007679059,12460.161878007093,12099.564740134798,11742.742625511302,11389.663808738447,11040.296805823411,10694.610372443409,10352.573502222436,10014.155425019928,9679.3256052313027,9348.0537401002766,9020.3097580428584,8696.0638169829981,8375.2863026997657,8057.9478271859707,7744.0192270182115,7433.4715617382062,7126.2761122453558,6822.4043792004832,6521.8280814406426,6224.5191544049376,5930.4497485712709,5639.5922279039623,5351.9191683121362,5067.4033561188389,4786.0177865407841,4507.7356621786721,4232.5303915180057,3960.3755874403296,3691.2450657448221,3425.1128436801823,3161.9531384867205,2901.7403659486017,2644.4491389561631,2390.0542660782467,2138.5307501444672,1889.8537868373505,1643.9987632942946,1400.9412567192524,1160.6570330041031,923.12204535962451,688.31243295601382,456.2045195728852,226.77481225868317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000004},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6602484039091576E-3,9.5790198205355295E-3,9.4984094984753055E-3,9.4184129927111903E-3,9.3390258890231025E-3,9.2602438037802538E-3,9.1820623837346165E-3,9.1044773058157665E-3,9.0274842769270548E-3,8.9510790337431704E-3,8.8752573425090135E-3,8.8000149988399119E-3,8.7253478275231642E-3,8.6512516823208964E-3,8.5777224457742208E-3,{"$f":"BX96/$H$96","v":8.5047560290086918E-3},8.4323483715410697E-3,8.3604954410873341E-3,8.2891932333719973E-3,8.2184377719386765E-3,8.148225107961907E-3,8.0785513200602177E-3,8.0094125141104491E-3,7.9408048230632973E-3,7.8727244067600746E-3,7.8051674517506985E-3,7.7381301711128775E-3,7.6716088042725113E-3,7.6055996168252699E-3,7.5400989003593551E-3,7.4751029722794548E-3,7.4106081756318484E-3,7.3466108789306886E-3,7.2831074759854182E-3,7.2200943857293519E-3,7.1575680520493904E-3,7.095524943616858E-3,7.0339615537194687E-3,6.9728744000944164E-3,6.9122600247625687E-3,6.8521149938637477E-3,6.7924358974931348E-3,6.7332193495387421E-3,6.6744619875199664E-3,6.6161604724272174E-3,6.5583114885626225E-3,6.5009117433817744E-3,6.4439579673365452E-3,6.387446913718931E-3,6.3313753585059578E-3,6.2757401002055888E-3,6.2205379597036871E-3,6.1657657801119743E-3,6.1114204266170119E-3,6.0574987863301838E-3,6.0039977681386842E-3,5.9509143025574824E-3,5.8982453415822875E-3,5.8459878585434919E-3,5.7941388479610684E-3,5.7426953254004608E-3,5.6916543273294153E-3,5.6410129109757696E-3,5.5907681541861954E-3,5.5409171552858712E-3,5.4914570329391019E-3,5.4423849260108554E-3,5.3936979934292341E-3,5.3453934140488529E-3,5.2974683865151312E-3,5.2499201291294952E-3,5.2027458797154653E-3,5.1559428954856502E-3,5.1095084529096278E-3,5.0634398475826884E-3,5.0177343940954787E-3,4.9723894259045007E-3,4.9274022952034728E-3,4.8827703727955607E-3,{"$f":"EJ96/$H$96","v":4.8384910479664497E-3},4.7945617283582705E-3,4.7509798398443596E-3,4.707742826404869E-3,4.6648481500031888E-3,4.6222932904632121E-3,4.5800757453474004E-3,4.5381930298356854E-3,4.4966426766051637E-3,4.455422235710594E-3,4.4145292744657075E-3,4.3739613773252917E-3,4.3337161457680838E-3,4.2937911981804251E-3,4.254184169740707E-3,4.214892712304589E-3,4.1759144942909712E-3,4.1372472005687458E-3,4.0988885323442956E-3,4.0608362070497454E-3,4.0230879582319684E-3,3.985641535442324E-3,3.9484947041271371E-3,3.9116452455189195E-3,3.8750909565283009E-3,3.8388296496367031E-3,3.8028591527897123E-3,3.7671773092911843E-3,3.7317819776980462E-3,3.6966710317158018E-3,3.6618423600947459E-3,3.6272938665268669E-3,3.59302346954344E-3,3.5590291024133074E-3,3.5253087130418404E-3,3.4918602638705767E-3,3.4586817317775334E-3,3.4257711079781852E-3,3.3931263979271038E-3,3.3607456212202637E-3,3.3286268114979976E-3,3.2967680163485994E-3,3.2651672972125868E-3,3.2338227292875842E-3,3.2027324014338686E-3,3.1718944160805261E-3,3.1413068891322548E-3,3.1109679498767819E-3,3.0808757408929124E-3,3.0510284179591806E-3,3.0214241499631274E-3,2.9920611188111834E-3,2.9629375193391525E-3,2.9340515592233001E-3,2.9054014588920361E-3,2.8769854514381979E-3,2.8488017825319114E-3,2.8208487103340441E-3,2.7931245054102398E-3,2.7656274506455284E-3,2.738355841159511E-3,2.7113079842221136E-3,2.6844821991699091E-3,2.6578768173229996E-3,{"$f":"GV96/$H$96","v":2.6314901819024586E-3},2.6053206479483269E-3,2.5793665822381622E-3,2.5536263632061351E-3,2.5280983808626694E-3,2.5027810367146213E-3,2.4776727436859988E-3,2.4527719260392122E-3,2.4280770192968574E-3,2.4035864701640181E-3,2.3792987364511017E-3,2.3552122869971849E-3,2.3313256015938832E-3,2.3076371709097264E-3,2.2841454964150484E-3,2.2608490903073789E-3,2.2377464754373424E-3,2.2148361852350504E-3,2.1921167636369935E-3,2.1695867650134257E-3,2.1472447540962403E-3,2.1250893059073231E-3,2.1031190056873981E-3,2.0813324488253523E-3,2.0597282407880295E-3,2.0383049970505041E-3,2.0170613430268228E-3,1.9959959140012158E-3,1.9751073550597674E-3,1.9543943210225518E-3,1.9338554763762264E-3,1.9134894952070754E-3,1.8932950611345151E-3,1.8732708672450338E-3,1.8534156160265934E-3,1.8337280193034611E-3,1.8142067981714895E-3,1.7948506829338271E-3,1.7756584130370705E-3,1.7566287370078416E-3,1.7377604123897975E-3,1.7190522056810609E-3,1.7005028922720804E-3,1.6821112563839061E-3,1.663876091006881E-3,1.6457961978397538E-3,1.6278703872291951E-3,1.6100974781097276E-3,1.5924762979440635E-3,1.5750056826638406E-3,1.5576844766107632E-3,1.5405115324781417E-3,1.5234857112528236E-3,1.5066058821575231E-3,1.489870922593536E-3,1.4732797180838462E-3,1.4568311622166158E-3,1.4405241565890561E-3,1.4243576107516823E-3,1.4083304421529442E-3,1.392441576084231E-3,1.3766899456252493E-3,1.3610744915897731E-3,1.3455941624717573E-3,{"$f":"JH96/$H$96","v":1.3302479143918224E-3},1.3150347110440948E-3,1.2999535236434144E-3,1.2850033308728953E-3,1.2701831188318444E-3,1.255491880984033E-3,1.2409286181063179E-3,1.226492338237615E-3,1.2121820566282136E-3,1.1979967956894382E-3,1.1839355849436522E-3,1.1699974609745982E-3,1.1561814673780799E-3,1.1424866547129734E-3,1.1289120804525762E-3,1.1154568089362835E-3,1.1021199113215945E-3,1.088900465536443E-3,1.0757975562318532E-3,1.0628102747349179E-3,1.0499377190020945E-3,1.0371789935728199E-3,1.0245332095234392E-3,1.0119994844214504E-3,9.9957694228005852E-4,9.8726471351303626E-4,9.7506193488989742E-4,9.629677494913711E-4,9.5098130666518028E-4,9.3910176198212022E-4,9.2732827719243832E-4,9.156600201825079E-4,9.040961649317993E-4,8.9263589147014284E-4,8.8127838583528244E-4,8.7002284003072079E-4,8.5886845198384775E-4,8.4781442550435789E-4,8.368599702429485E-4,8.2600430165030161E-4,8.1524664093634343E-4,8.0458621502978243E-4,7.9402225653792396E-4,7.835540037067581E-4,7.7318070038131864E-4,7.6290159596631587E-4,7.5271594538703433E-4,7.4262300905049915E-4,7.3262205280690787E-4,7.227123479113238E-4,7.1289317098563205E-4,7.0316380398075592E-4,6.9352353413912945E-4,6.8397165395742826E-4,6.7450746114955265E-4,6.6513025860986713E-4,6.5583935437668725E-4,6.4663406159601788E-4,6.3751369848553952E-4,6.2847758829884075E-4,6.1952505928989385E-4,6.1065544467777549E-4,6.0186808261162639E-4,5.931623161358529E-4,{"$f":"LT96/$H$96","v":5.845374931555652E-4},5.7599296640225173E-4,5.6752809339969009E-4,5.5914223643009002E-4,5.5083476250046798E-4,5.4260504330925282E-4,5.3445245521311941E-4,5.2637637919405002E-4,5.1837620082662093E-4,5.1045131024551286E-4,5.026011021132446E-4,4.9482497558812715E-4,4.8712233429243883E-4,4.7949258628081609E-4,4.7193514400886385E-4,4.6444942430197894E-4,4.570348483243887E-4,4.4969084154840083E-4,4.4241683372386507E-4,4.3521225884784418E-4,4.2807655513449322E-4,4.2100916498514471E-4,4.1400953495860022E-4,4.0707711574162526E-4,4.0021136211964767E-4,3.9341173294765556E-4,3.86677691121297E-4,3.8000870354817717E-4,3.7340424111935319E-4,3.6686377868102432E-4,3.6038679500641739E-4,3.539727727678653E-4,3.476211985090775E-4,3.4133156261760078E-4,3.3510335929746993E-4,3.2893608654204658E-4,3.2282924610704475E-4,3.1678234348374187E-4,3.1079488787237423E-4,3.0486639215571609E-4,2.9899637287284002E-4,2.9318435019305814E-4,2.8742984789004308E-4,2.8173239331612688E-4,2.7609151737677685E-4,2.7050675450524821E-4,2.6497764263741004E-4,2.5950372318674585E-4,2.5408454101952602E-4,2.4871964443015166E-4,2.4340858511666801E-4,2.3815091815644751E-4,2.3294620198203997E-4,2.2779399835718976E-4,2.2269387235301829E-4,2.1764539232437097E-4,2.126481298863277E-4,2.0770165989087474E-4,2.0280556040373884E-4,1.9795941268138062E-4,1.9316280114814669E-4,1.8841531337358049E-4,1.8371654004988914E-4,1.7906607496956641E-4,{"$f":"OF96/$H$96","v":1.7446351500317037E-4},1.6990846007725437E-4,1.6540051315245118E-4,1.609392802017083E-4,1.5652437018867389E-4,1.5215539504623239E-4,1.4783196965518862E-4,1.4355371182309926E-4,1.3932024226325133E-4,1.3513118457378549E-4,1.3098616521696471E-4,1.2688481349858586E-4,1.2282676154753451E-4,1.1881164429548078E-4,1.1483909945671651E-4,1.1090876750813188E-4,1.0702029166933063E-4,1.0317331788288364E-4,9.9367494794719221E-5,9.5602473734649135E-5,9.1877908697030316E-5,8.8193456321560359E-5,8.454877587420629E-5,8.0943529228265907E-5,7.7377380845560574E-5,7.3849997757758444E-5,7.0361049547827551E-5,6.6910208331617753E-5,6.349714873957047E-5,6.0121547898555697E-5,5.678308541383522E-5,5.3481443351151112E-5,5.0216306218938934E-5,4.6987360950664475E-5,4.3794296887283395E-5,4.0636805759822995E-5,3.7514581672085017E-5,3.4427321083468943E-5,3.1374722791914809E-5,2.8356487916964794E-5,2.5372319882942749E-5,2.2421924402250809E-5,1.9505009458782526E-5,1.6621285291451367E-5,1.3770464377834157E-5,1.0952261417928425E-5,8.1663933180230359E-6,5.4125791746812708E-6,2.6905402588356052E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8535933257221982E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2549292736166837E-2},{"$f":"SUM(K98:XFD98)","v":5.8535933257221982E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.967189197274493E-5,2.7490947810397508E-5,2.946402694518913E-5,2.7302351089779483E-5,2.9257325005957403E-5,2.9154409547286261E-5,2.7021319435322175E-5,2.8949448313497376E-5,2.6835206361947529E-5,2.8745644815926355E-5,2.8644176509424778E-5,2.2587697234703857E-5,2.8442105321957325E-5,2.6374262840792647E-5,2.8241186035767323E-5,{"$f":"BX92*BX97","v":2.619161872879548E-5},2.8041416188062771E-5,2.7941961514571249E-5,2.5919506441883832E-5,2.774391105212365E-5,2.5739332485420562E-5,2.7547003564539145E-5,2.7448977593998915E-5,2.171028658698405E-5,2.7253779479042372E-5,2.529320810957725E-5,2.7059717458504604E-5,2.5116478909124385E-5,2.6866788669274646E-5,2.6770748324959066E-5,2.4853223850159977E-5,2.6579513881380202E-5,2.4678943950830671E-5,2.6389405247938503E-5,2.62947721529077E-5,2.2638290757424416E-5,2.6106346461426142E-5,2.4247513822344668E-5,2.5919038801854898E-5,2.4076644839417423E-5,2.5732845968153192E-5,2.5640166594866623E-5,2.3822160085554645E-5,2.5455639875349307E-5,2.3653713127341459E-5,2.5272219742328139E-5,2.5180923590801253E-5,2.0028749722038959E-5,2.4999156981896905E-5,2.3236813795058924E-5,2.4818488417096069E-5,2.3071735534048843E-5,2.463891439931659E-5,2.4549536740703839E-5,2.2825912606216409E-5,2.4371597890915499E-5,2.2663223524928797E-5,2.4194744656509224E-5,2.4106724007592779E-5,1.9224972667122319E-5,2.3931492349666745E-5,2.2260658106739592E-5,2.3757337121249702E-5,2.2101288261429216E-5,2.358425458106421E-5,2.3498114389903844E-5,2.1864000050210869E-5,2.3326633787696956E-5,2.1706981744348321E-5,2.3156216363464007E-5,2.307140513688863E-5,1.8445908288319388E-5,2.2902575224512396E-5,2.1318524568587662E-5,2.2734798769593251E-5,2.1164769825566323E-5,2.2568071828885021E-5,2.2485100685902665E-5,2.0935873240733696E-5,{"$f":"EJ92*EJ97","v":2.2319940557892507E-5},2.0784428301398297E-5,2.2155819957608278E-5,2.2074148217884525E-5,1.9125230535885758E-5,2.1911579319819723E-5,2.040982910710435E-5,2.1750039792306105E-5,2.0261586777129538E-5,2.1589525528125699E-5,2.1509651579716052E-5,2.0040925143707344E-5,2.1350667457450709E-5,1.9894947418565339E-5,2.1192698227892265E-5,2.1114092890299966E-5,1.6961524558059383E-5,2.0957638142901087E-5,1.9533935151222878E-5,2.0802187782431933E-5,1.9391094642838689E-5,2.0647737571829432E-5,2.0570886193543669E-5,1.9178499864810644E-5,2.0417928222841029E-5,1.9037875869941239E-5,2.0265959729896005E-5,2.0190345194935328E-5,1.6255818234083491E-5,2.003985285405729E-5,1.8690162106501341E-5,1.9890339215530117E-5,1.8552606255113824E-5,1.9741799943033309E-5,1.9667894335152132E-5,1.8347900766239571E-5,1.9520808451115629E-5,1.8212510958633041E-5,1.9374686033557288E-5,1.9301984755969901E-5,1.5574069726502631E-5,1.915729931947267E-5,1.7877792992970488E-5,1.9013566375088792E-5,1.7745399257552997E-5,1.8870781514594044E-5,1.8799743235609289E-5,1.7548397777248154E-5,1.8658372214850074E-5,1.7418117699720699E-5,1.8517938217149691E-5,1.844807121513731E-5,1.607010325561361E-5,1.8309034427127602E-5,1.7096081317258198E-5,1.8170923551943503E-5,1.6968722855907653E-5,1.8033734133857656E-5,1.7965483577226637E-5,1.6779233966735864E-5,1.7829667977909928E-5,1.6653935276107671E-5,1.7694762672559381E-5,1.7627649982382396E-5,{"$f":"GV92*GV97","v":1.4281030535085966E-5},1.7494101729451403E-5,1.6344257244085406E-5,1.7361452580555164E-5,1.6221803878771274E-5,1.7229698054169353E-5,1.7164154873280447E-5,1.6039631440798127E-5,1.7033733872772225E-5,1.5919182829328921E-5,1.6904196281759102E-5,1.6839757362486998E-5,1.3668925259505837E-5,1.671153647138902E-5,1.5621533127116325E-5,1.6584187770016846E-5,1.55038522071494E-5,1.6457706770298904E-5,1.6394790256194778E-5,1.5328796623206921E-5,1.6269602395307281E-5,1.521306464249561E-5,1.6145271019616985E-5,1.6083425112421483E-5,1.3079161457148989E-5,1.5960370057884983E-5,1.4927108454415973E-5,1.5838160283049718E-5,1.4814065627411624E-5,1.5716791310309128E-5,1.565642072635042E-5,1.464592497221078E-5,1.5536304568465451E-5,1.4534774768037054E-5,1.5417018033774945E-5,1.5357684479806129E-5,1.3440354123072398E-5,1.523963401047311E-5,1.4260174259395531E-5,1.5122402011989914E-5,1.415163415780971E-5,1.500598403219089E-5,1.4948078909507665E-5,1.3990205182811039E-5,1.4832873622192169E-5,1.3883501148722768E-5,1.4718471248264148E-5,1.4661569768824485E-5,1.1964691055530329E-5,1.4548363458670979E-5,1.3619917044081551E-5,1.4435948996830365E-5,1.3515743894754229E-5,1.4324321969702561E-5,1.4268802366970948E-5,1.3360822919757308E-5,1.4158348233085496E-5,1.3258429276585103E-5,1.4048670533765721E-5,1.3994121476197186E-5,1.1438949975608594E-5,1.3885600208193344E-5,1.3005522257807958E-5,1.3777844426745794E-5,{"$f":"JH92*JH97","v":1.2905580421353984E-5},1.3670849768263476E-5,1.3617636499058092E-5,1.2756964122888131E-5,1.3511775363791208E-5,1.265874543079244E-5,1.3406664483951907E-5,1.3354389036374189E-5,1.0933489840820346E-5,1.3250395424593844E-5,1.2416177370974075E-5,1.314714126316849E-5,1.2320331817311555E-5,1.3044622248434368E-5,1.2993637079142896E-5,1.2177817923099571E-5,1.289221273888059E-5,1.2083639532223954E-5,1.279151283413587E-5,1.2741433211917792E-5,1.1195684866830684E-5,1.2641811967800323E-5,1.1851074580320517E-5,1.2542904519379982E-5,1.1759191306118779E-5,1.2444706631456673E-5,1.2395872452498463E-5,1.1622579204135661E-5,1.2298730990954524E-5,1.1532307649448416E-5,1.2202288555496315E-5,1.2154328162106094E-5,9.9812058619586476E-6,1.2058926410105906E-5,1.1309413179224739E-5,1.1964213228719277E-5,1.1221359572585114E-5,1.1870184458495651E-5,1.1823425431360762E-5,1.1090450842541755E-5,1.1730415507946663E-5,1.1003954187994224E-5,1.1638079655409274E-5,1.1592163220071409E-5,9.5332642301844701E-6,1.1500830767498124E-5,1.0790401623794849E-5,1.1410162130863613E-5,1.070604678104392E-5,1.1320153232622844E-5,1.1275394915039816E-5,1.0580645655486598E-5,1.1186368010041248E-5,1.049779379219729E-5,1.1097990711895883E-5,1.1054044406280962E-5,9.1033733216317536E-6,1.0966633971735091E-5,1.0293259323024561E-5,1.0879863103197754E-5,1.0212474322099728E-5,1.0793727810165933E-5,1.0750897261514579E-5,1.0092388083725843E-5,{"$f":"LT92*LT97","v":1.066570788226122E-5},1.0013052986512793E-5,1.0581144167866578E-5,1.0539095703854825E-5,9.2930482224003336E-6,1.0455463108296058E-5,9.8172181789504882E-6,1.0372446362036266E-5,9.7398763134882328E-6,1.0290041565832649E-5,1.0249067434740944E-5,9.6249156347345043E-6,1.0167573286605521E-5,9.5489715809609845E-6,1.0086681408694934E-5,1.0046460119082876E-5,8.2954987054111662E-6,9.9664644432289988E-6,9.36152390060969E-6,9.8870614563870497E-6,9.2875008785065693E-6,9.8082473539668852E-6,9.769059949867845E-6,9.1774801089627741E-6,9.6911220756070278E-6,9.104803863332129E-6,9.6137636446732709E-6,9.5753005485350888E-6,7.9164007442448123E-6,9.4988042599770871E-6,8.9254371136181981E-6,9.4228780750295032E-6,8.8546112235197822E-6,9.3475182864063737E-6,9.3100496366800547E-6,8.7493486302579688E-6,9.2355325273318564E-6,8.6798195988894359E-6,9.1615726180768065E-6,9.1248004723464859E-6,7.5531282266903355E-6,9.0516695254770282E-6,8.5082342853669964E-6,8.9790866859162068E-6,8.4404865342504596E-6,8.907048345670147E-6,8.8712322398573011E-6,8.3398044997316837E-6,8.800003920134698E-6,8.2733048565685885E-6,8.7293111528801073E-6,8.6941644915862372E-6,7.689809567427119E-6,8.6242684031736075E-6,8.1092084841500299E-6,8.5548990252803884E-6,8.0444227088986149E-6,8.4860528506000235E-6,8.4518248730460676E-6,7.9481478907251339E-6,8.3837569639136961E-6,7.8845626790688008E-6,8.3162035636196296E-6,8.2826187260812877E-6,{"$f":"OF92*OF97","v":6.871899802781765E-6},8.215830629075863E-6,7.7276699889880484E-6,8.1495484523337086E-6,7.6657329446092498E-6,8.0837687901025021E-6,8.051066342272587E-6,7.5736964010267577E-6,7.9860341031601858E-6,7.5129136127509222E-6,7.9214959384678601E-6,7.8894110876462119E-6,6.5528856616543905E-6,7.8256077655818263E-6,7.3629467654827482E-6,7.7622901840587766E-6,7.303748192395076E-6,7.6994550392766128E-6,7.6682173528744226E-6,7.2157854771147291E-6,7.6060997057662489E-6,7.1576961118962499E-6,7.5444563102703082E-6,7.5138114423657952E-6,6.2475822768473427E-6,7.4528733465108175E-6,7.0143848217191005E-6,7.39240142333138E-6,6.9578174943230734E-6,7.3323924709609719E-6,7.3025606128839179E-6,6.8737687239248027E-6,7.2432401503257643E-6,6.8182668306240352E-6,7.1843747280864592E-6,7.155111674375251E-6,6.345644350113715E-6,7.0969229255974901E-6,6.6813484570207987E-6,7.0391813924383299E-6,6.6273082155773511E-6,6.9818839745804748E-6,6.953400844652258E-6,6.5470181124718226E-6,6.8967638235361858E-6,6.4940008146101921E-6,6.8405632406626227E-6,6.8126256624771581E-6,5.6761041734464528E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8535933257219952E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":615282.51272811135},{"$f":"NPV($F$100,M70:ACA70)","v":618884.12633805047},622506.82232937869,626150.72410978179,629815.95580932696,633502.64228468575,637210.90912339033,640940.88264811225,644692.68992096267,648466.4587478264,652262.31768270745,656080.39603211475,659920.82385946531,663783.73198951327,667669.25201280997,671577.51629018283,675508.6579572435,679462.81092893041,683440.10990405979,687440.69036992465,691464.68860690366,695512.24169310485,699583.48750903853,703678.56474230671,707797.61289233586,711940.77227512538,716108.18402802316,720299.99011454417,724516.33332919702,728757.35730234941,733023.20650512516,737314.02625432354,741629.96271736664,745971.16291728511,750337.77473771817,754729.94692795968,759147.82910802064,763591.57177372253,768061.32630183594,772557.24495522096,777079.48088802909,781628.18815091054,786203.52169626742,790805.63738352689,795434.69198445883,800090.84318850643,804774.2496081657,809485.07078438636,814223.46719199978,818989.60024520231,819135.28311042849,819453.07501324289,819589.76407993131,819898.96229308401,820026.5255666126,820148.95671191416,820444.4949224093,820557.59315513389,820844.19957675692,820947.82876148354,821046.14919091947,821677.48668287008,821768.22551153251,822033.48631428415,822114.42689951602,{"$f":"NPV($F$100,BY70:AEM70)","v":822370.29209195054},822441.29261037742,822506.74186780199,822747.71731690888,822803.00432936091,823034.22108371824,823079.19959258649,823118.43745623867,823698.83663990221,823729.6714174411,823937.45575863961,823957.62729630503,824155.15331617254,824164.50924551254,824167.86374404095,824349.17760870606,824341.47817012703,824512.14382579259,824493.23333071615,824468.11833981622,824807.19398153713,824771.70653147041,824915.60305061541,824868.5096593803,825001.20710394857,824942.34394021053,824876.98938303324,824992.03332869941,824914.65312107757,825018.07897213649,824928.50418886694,824832.22008336859,825293.69258171157,825187.15317895764,825262.44956001104,825143.30360201269,825206.40202282788,825074.47352988017,824935.53398608253,824979.44893404061,824827.45238321961,824858.71947874862,824693.48448405392,824521.00476192776,824914.73845129379,824730.97551978065,824731.5098766255,824534.06490036345,824521.32721885701,824310.01118504396,824091.12608962692,824057.56036234321,823824.50979491847,823777.18901968922,823529.77812078269,823274.54759543482,823594.09090443945,823326.47040935536,823245.61642253667,822963.15805416915,822867.87726479711,822570.37802829989,822264.7105756657,822146.83420460252,{"$f":"NPV($F$100,EK70:AGY70)","v":821825.81008096959},821692.98837217153,821356.39831834205,821011.37137213256,821052.47117753443,820692.70789401792,820522.17913280614,820146.32238697552,819960.11183973402,819567.94347763271,819166.95668768371,818956.23032677395,818538.59293602477,818311.6277414473,817877.11487900547,817433.49528429192,817582.0714515649,817123.57389117533,816856.78833178408,816380.86181192298,816097.05923433276,815603.46949790092,815100.37019338657,814790.00926801912,814268.8831421301,813940.90724272188,813401.51284082828,812852.29972136009,812904.14876946737,812338.67692291725,811967.39513911435,811383.05953678768,810993.3257514271,810389.87486127974,809776.17243635363,809357.68578053557,808724.47805742233,808286.89756246365,807633.92529624933,806970.36999064218,806916.84331270936,806235.54381352791,805750.91021202016,805049.20562444208,804544.57800937362,803822.19826957153,803088.77050617023,802553.03243013704,801798.51118380809,801242.090185576,800466.1971270073,799678.9005655559,799300.50692555553,798492.63796424551,797883.89824748691,797053.95411987021,796423.54901202,795571.23960479745,794707.01982696215,794042.94959920167,793155.9155789006,792469.44012931804,791559.29289015394,790636.85387113306,{"$f":"NPV($F$100,GW70:AJK70)","v":790342.6631127455},789399.14832805539,788657.22420124407,787689.85494543833,786924.48431926023,785932.94914097502,784928.58534495218,784126.82775413315,783097.81647746544,782271.81836458121,781217.83865698113,780150.62133196357,779720.90899660403,778630.76696655166,777744.66474123742,776628.75730333093,775717.29520561115,774575.28801868227,773419.46663057117,772468.69423695735,771286.25658264919,770309.27216451173,769099.87372208235,767876.22248917993,767299.42589899176,766050.86207761848,765008.77101330797,763732.38963081746,762662.88341780996,761358.32557887444,760038.89572525583,758926.93972552218,757578.77940412913,756438.49375100783,755061.23315458407,753668.63022041251,752708.41007264727,751287.44688195921,750075.36127247999,748624.3614811087,747382.6377255827,745901.21591820056,744403.77895024221,743116.21045863361,741587.75697513588,740269.56849224493,738709.70137650846,737133.31451114593,736222.74200225819,734616.99229354609,733222.50703019463,731584.35343056987,730157.85804976686,728486.88687679311,726798.68157238374,725322.71957885753,723601.05905220972,722092.0333223315,720336.49134840036,718563.17413726752,717465.28292886273,715660.13306578901,714068.60439147532,712228.50891559897,{"$f":"NPV($F$100,JI70:ALW70)","v":710602.42284643243},708726.93775361381,706832.91037023882,705153.46880284813,703223.36787507765,701508.23830710305,699541.60638604837,697555.8519054408,696255.21598558675,694234.97476781311,692430.67593998183,690372.76026439108,688531.16869490466,686435.10203195643,684319.08925166947,682419.96686006605,680265.0695302299,678327.4412129845,676133.16839185823,673918.32718271622,672159.84525999601,669906.26925729599,667870.90726412134,665576.71082877845,663501.10249779595,661165.77401876589,658808.98461225093,656671.33775830793,654272.62921858719,652093.43377915525,649652.27903977886,647188.99580851325,645430.43408567749,642926.73098527861,640643.47334138514,638096.0037016141,635769.34497423901,633177.5597459405,630562.69646814268,628169.18516398326,625509.16209183272,623070.85241344711,620365.10392932943,617635.56150225853,615620.64974739123,612847.39463487768,610296.76177244552,607476.36293052998,604878.94195931242,602010.81018061959,599117.8651206611,596448.4237809995,593506.84031984874,590789.11163607205,587798.28280423174,584781.87296541955,582490.06523377111,579426.40560217795,576587.48294855212,573473.05451086734,570583.70754430175,567417.87801743508,564225.3732898304,561258.45870066551,{"$f":"NPV($F$100,LU70:AOI70)","v":558013.58171813167},554994.63423384237,551696.73367104656,548371.33459227474,545526.46557346219,542148.53010426578,538997.36756370321,535564.75483795139,532359.24690914794,528871.27823378576,525354.6276378812,522065.57104096405,518492.52255125635,515147.39417753316,511517.24867980788,507857.53806306282,504942.52564052126,501227.66712745395,497741.54685664567,493967.83359322487,490423.17640463327,486589.8801217592,482725.75770826108,479091.15895489499,475166.3359781261,471471.34807910444,467485.07437606726,463467.02738338889,460203.79807371472,456126.21978273394,452279.25696486264,448138.34036341426,444228.3414069016,440023.30504896562,435785.14196354296,431778.34001424257,427474.85854589468,423403.03325483511,419033.42848420941,414629.68122960214,410990.90582686593,406522.92013620835,402287.32900442206,397751.19313160086,393447.73657618352,388842.61203610012,384201.89242965094,379794.26886609476,375083.27500260423,370605.65403826843,365823.52226543787,361004.70609900751,356690.35471309396,351800.6611731936,347145.02300708689,342181.99663785042,337453.29098924209,332416.03190565441,327340.52000161668,322499.71573214297,317348.5919208565,312432.43235383334,307204.76976001338,301937.68583264307,{"$f":"NPV($F$100,OG70:AQU70)","v":297455.94099352934},292114.11743141711,287007.89796689485,281587.19842043082,276402.34697114181,270901.80591501947,265360.17010570125,260054.73654568766,254431.77997423368,249045.26001821557,243339.9882203443,237592.36851018667,232640.29035092177,226812.10283769472,221220.93479752055,215307.92283636413,209632.15080559652,203633.27846441843,197590.26239282606,191784.80429672948,185654.34127577336,179761.64608867254,173542.66915736374,167278.20455325374,161819.47901634744,155468.1895460446,149355.18799022777,142912.69085261589,136708.67618004684,130173.85992390446,123591.62888493259,117248.15864576712,110571.90681833365,104134.59870247285,97363.181365079494,90542.907936701478,84250.196319721377,77334.692934500054,70658.574457147173,63644.99402657606,56870.964485115495,49758.11432285983,42594.33001506469,35670.3311638296,28405.451651290368,21380.510814765432,14013.307730155464,6593.624466654288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":818989.60024520196},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-145.68286522617564,-317.7919028144097,-136.68906668841373,-309.19821315270383,-127.5632735285908,-122.43114530155435,-295.53821049514227,-113.09823272458743,-286.60642162302975,-103.62918472662568,-98.320429435931146,-631.33749195060227,-90.738828662433662,-265.26080275163986,{"$f":"IF(BW7,BV100-BW100)","v":-80.940585231874138},-255.86519243451767,-71.000518426881172,-65.449257424566895,-240.97544910688885,-55.287012452026829,-231.2167543573305,-44.978508868254721,-39.237863652175292,-580.39918366353959,-30.83477753889747,-207.78434119850863,-20.171537665417418,-197.5260198675096,-9.3559293400030583,-3.3544985284097493,-181.31386466510594,7.6994385790312663,-170.66565566556528,18.910495076444931,25.114990899921395,-339.07564172090497,35.487450066721067,-143.896519144997,47.093391235102899,-132.69744456827175,58.863163738045841,65.354557177284732,-115.04394566616975,77.380207621841691,-103.42585105891339,89.574783269548789,96.284105498343706,-461.47249834297691,106.53940275392961,-75.296381053398363,119.14595799834933,-63.098420815193094,131.9284929477144,138.93954379763454,-43.914947958081029,151.99655082100071,-31.267095529008657,165.23499469470698,172.47972212615423,-393.73368936602492,183.76293151313439,-0.53435684484429657,197.44497626204975,12.737681506434456,211.31603381305467,218.88509541703388,33.565727283712476,233.05056742473971,47.320775229251012,247.41089890652802,255.23052534786984,-319.5433090046281,267.62049508409109,80.853986818692647,282.4583683675155,95.280789372045547,297.49923649721313,305.6674526341958,{"$f":"IF(EI7,EH100-EI100)","v":117.87637106317561},321.02412363293115,132.82170879805926,336.59005382948089,345.02694620948751,-41.099805401870981,359.76328351651318,170.52876121178269,375.85674583062064,186.21054724149872,392.16836210130714,400.98678994900547,210.7263609097572,417.63739074917976,226.96519457746763,434.51286244182847,443.61959471355658,-148.57616727298591,458.49756038957275,266.78555939125363,475.92651986109558,283.80257759022061,493.58973643183708,503.09930451435503,310.36092536745127,521.12612588901538,327.97589940822218,539.39440189360175,549.21311946818605,-51.849048107280396,565.47184655012097,371.28178380290046,584.33560232666787,389.7337853605859,603.45089014736004,613.70242492610123,418.48665581806563,633.20772311324254,437.58049495867454,652.97226621431764,663.55530560715124,53.526677932823077,681.29949918144848,484.63360150775407,701.70458757807501,504.62761506845709,722.3797398020979,733.42776340129785,535.7380760331871,754.52124632894993,556.42099823208991,775.89305856870487,787.29656145139597,378.39364000037313,807.86896131001413,608.7397167586023,829.94412761670537,630.40510785020888,852.30940722255036,864.21977783530019,664.07022776047233,887.034020301071,686.47544958256185,910.14723916410003,{"$f":"IF(GU7,GT100-GU100)","v":922.43901902087964},294.19075838755816,943.51478469010908,741.92412681132555,967.36925580573734,765.37062617810443,991.53517828520853,1004.3637960228371,801.75759081903379,1029.0112766677048,825.99811288423371,1053.9797076000832,1067.2173250175547,429.71233535953797,1090.142030052375,886.1022253142437,1115.9074379064841,911.46209771977738,1142.0071869288804,1155.8213881111005,950.7723936138209,1182.4376543081598,976.98441813746467,1209.398442429374,1223.6512329024263,576.79659018816892,1248.5638213732745,1042.0910643105162,1276.3813824905083,1069.5062130074948,1304.5578389355214,1319.4298536186107,1111.9559997336473,1348.1603213930503,1140.2856531213038,1377.2605964237591,1392.6029341715621,960.22014776524156,1420.9631906880531,1212.0856094792252,1450.9997913712868,1241.7237555260072,1481.4218073821394,1497.4369679583469,1287.5684916086029,1528.4534834977239,1318.1884828909533,1559.8671157364734,1576.386865362525,910.57250888773706,1605.749708712101,1394.4852633514674,1638.1535996247549,1426.4953808030114,1670.9711729737464,1688.2053044093773,1475.9619935262017,1721.6605266478145,1509.0257298782235,1755.5419739311328,1773.3172111328458,1097.8912084047915,1805.1498630737187,1591.5286743136821,{"$f":"IF(JG7,JF100-JG100)","v":1840.0954758763546},1626.0860691665439,1875.4850928186206,1894.0273833749816,1679.4415673906915,1930.100927770487,1715.1295679745963,1966.631921054679,1985.7544806075748,1300.6359198540449,2020.2412177736405,1804.2988278312841,2057.9156755907461,1841.5915694864234,2096.0666629482294,2116.0127802869538,1899.1223916034214,2154.8973298361525,1937.6283172453986,2194.2728211262729,2214.8412091420032,1758.4819227202097,2253.5760027000215,2035.3619931746507,2294.1964353428921,2075.6083309825044,2335.3284790300531,2356.7894065149594,2137.6468539430061,2398.7085397207411,2179.1954394319328,2441.1547393763904,2463.2832312656101,1758.5617228357587,2503.7031003988814,2283.2576438934775,2547.4696397710359,2326.658727375092,2591.7852282985114,2614.86327779782,2393.5113041594159,2660.0230721505359,2438.3096783856163,2705.7484841176774,2729.5424270709045,2014.9117548672948,2773.2551125135506,2550.6328624321613,2820.3988419155357,2597.4209712175652,2868.1317786928266,2892.9450599584961,2669.4413396616001,2941.5834611507598,2717.7286837766878,2990.8288318403065,3016.4098388121929,2291.8077316484414,3063.6596315931529,2838.9226536258357,3114.4284376847791,2889.3469665655866,3165.8295268666698,3192.5047276046826,{"$f":"IF(LS7,LR100-LS100)","v":2966.914589164895},3244.8769825338386,3018.947484289296,3297.9005627958104,3325.3990787718212,2844.8690188125474,3377.9354691964108,3151.1625405625673,3432.6127257518237,3205.5079288034467,3487.9686753621791,3516.6505959045608,3289.0565969171585,3573.0484897076967,3345.1283737231861,3630.145497725287,3659.7106167450547,2915.0124225415639,3714.8585130673018,3486.1202708082856,3773.7132634207956,3544.6571885916055,3833.296282874071,3864.1224134981167,3634.5987533660955,3924.8229767688899,3694.987899021653,3986.2737030371791,4018.0469926783699,3263.2293096741778,4077.5782909807749,3846.9628178713028,4140.9166014483781,3909.9989565126598,4205.0363579359837,4238.1630854226532,4006.8019493003958,4303.4814683478908,4071.825291059562,4369.6047706257086,4403.7472546072677,3638.7754027362098,4467.9856906575733,4235.591131786292,4536.1358728212072,4303.4565554173314,4605.1245400834014,4640.7196064491873,4407.6235635561752,4710.9938634905266,4477.6209643358015,4782.1317728305585,4818.8161664303625,4314.3513859135564,4889.693539900356,4655.6381661067135,4963.0263692364679,4728.7056486083311,5037.2590835876763,5075.5119040377322,4840.8042694737087,5151.1238112864667,4916.1595670231618,5227.6625938199577,{"$f":"IF(OE7,OD100-OE100)","v":5267.0839273703168},4481.7448391137295,5341.8235621122294,5106.2194645222626,5420.6995464640204,5184.8514492890099,5500.5410561223398,5541.6358093182207,5305.4335600135964,5622.9565714539785,5386.5199560181063,5705.2717978712753,5747.6197101576254,4952.0781592649,5828.1875132270507,5591.168040174176,5913.0119611564151,5675.7720307676063,5998.8723411780957,6043.0160715923703,5805.4580960965832,6130.4630209561146,5892.6951871008205,6218.9769313088036,6264.4646041099913,5458.7255369063059,6351.2894703028433,6113.0015558168234,6442.4971376118774,6204.0146725690574,6534.8162561423815,6582.2310389718623,6343.4702391654719,6676.2518274334725,6437.3081158607965,6771.417337393359,6820.2734283780155,6292.7116169801011,6915.5033852213237,6676.1184773528803,7013.5804305711135,6774.0295414605644,7112.8501622556651,7163.7843077951402,6923.9988512350901,7264.8795125392317,7024.9408365249365,7367.2030846099678,7419.683263501176,6593.624466654288,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":1422869.7278685698},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4794.0320578316696,4794.8848260774603,4796.7450506394534,4797.5451728487324,4799.3550934452614,4800.101796970971,4800.8184591067802,4802.5484196048828,4803.2104506622618,4804.8881281002341,4805.4947312043596,4806.0702590135515,4809.7658519425713,4810.2970001446665,4811.8497290093583,{"$f":"BX70-BX101","v":4812.3235222790972},4813.8212530613737,4814.2368612227056,4814.6199745579052,4816.0305468402303,4816.3541745257471,4817.7076233763837,4817.9709092758385,4818.2005917728675,4821.598012560984,4821.7785068070589,4822.9947918408825,4823.1128678205969,4824.2691048105371,4824.3238706169677,4824.3435064863343,4825.404844114456,4825.3597747326112,4826.3587820755292,4826.2480877271137,4826.1010747849587,4828.0858856972536,4827.878156597696,4828.7204683003438,4828.4448027407643,4829.2215596164824,4828.8769985933559,4828.4944395947468,4829.1678600660425,4828.714907799852,4829.3203206709595,4828.795986318135,4828.2323783206102,4830.9336506565569,4830.3100123203885,4830.750766712792,4830.053334728952,4830.4226872239678,4829.6504314786753,4828.837135891582,4829.0941961377976,4828.2044701429586,4828.3874950047921,4827.420276541915,4826.4106503923476,4828.7154072875483,4827.639733819612,4827.6428617258416,4826.4870991303833,4826.412537924024,4825.1755797998421,4823.8943154641593,4823.6978353480617,4822.3336521015763,4822.0566555281339,4820.6084127407394,4819.1143970406247,4820.9848736225749,4819.4183320793591,4818.9450457199036,4817.2916493009916,4816.7339143093332,4814.9924747627565,4813.2032218027016,{"$f":"EJ70-EJ101","v":4812.5132214627265},4810.634076795699,4809.8565925283547,4807.8863312353815,4805.8666838060753,4806.1072653524579,4804.0013573964125,4803.0031513787471,4800.8030388400221,4799.7130380230446,4797.4174439162389,4795.0702303191038,4793.8367239001227,4791.3920444553933,4790.0634825083007,4787.5200209162776,4784.9232522179127,4785.7929566794401,4783.1090984193788,4781.5474442488676,4778.7615639493779,4777.1002990762599,4774.2110254881964,4771.2660867569175,4769.4493601170616,4766.3988997027755,4764.4790621688171,4761.3216666981361,4758.10679644628,4758.4102996888469,4755.1002574611666,4752.9269248915089,4749.5064619071718,4747.2251188237951,4743.6927627212626,4740.1003983017117,4737.6507476073766,4733.9442071045014,4731.3827888392325,4727.5605547412079,4723.6763718329294,4723.3630484280293,4719.3749982266481,4716.5381502116861,4712.430656920963,4709.4767720809705,4705.2482548581174,4700.9550669976234,4697.8190741708413,4693.4024136388143,4690.145351397925,4685.6035889692557,4680.9950750715243,4678.7801125854921,4674.0511762251344,4670.4878614828003,4665.6297060755787,4661.9395709456376,4656.95049828626,4651.8917071647375,4648.0045101099004,4642.8121736892199,4638.7938255796544,4633.46619377565,{"$f":"GV70-GV101","v":4628.0666108895321},4626.3445378306205,4620.8215859833972,4616.4786638663445,4610.8160776480408,4606.3359092578039,4600.5318655574865,4594.6527283429132,4589.9595654613859,4583.9361519204103,4579.1010948794574,4572.9315262971932,4566.6844700867523,4564.1691088284842,4557.7878607164112,4552.600978645406,4546.0689103141467,4540.733581863672,4534.0487362144468,4527.2830278524561,4521.7175929146633,4514.7960837531518,4509.0772142845053,4501.9978876330706,4494.8351309430373,4491.458798272939,4484.1502134210286,4478.0502361217013,4470.5788185813135,4464.3183641505557,4456.6820130908272,4448.9586073072733,4442.4496690872029,4434.5580868290699,4427.8833183404522,4419.8213949044521,4411.6696636638462,4406.0489254159074,4397.7311847673373,4390.6361285328167,4382.1425658392745,4374.8740199505319,4366.2023791471029,4357.4369921051348,4349.9000897766819,4340.9531446669389,4333.2370053612676,4324.1061776236065,4314.8786499905182,4309.5485288282734,4300.1491230516476,4291.9863734205992,4282.3972884448031,4274.0471646031428,4264.265978897929,4254.3839115959709,4245.7442303212119,4235.6663297528557,4226.8331068128355,4216.556878031337,4206.1766002394015,4199.7499915897679,4189.1833783992379,4179.8672167735458,{"$f":"JH70-JH101","v":4169.0960461766099},4159.5775996163557,4148.5992725936303,4137.5124065441187,4127.6816385944858,4116.3836126849528,4106.3439416931915,4094.8320782060136,4083.2082790318318,4075.5948852928741,4063.769214784058,4053.2075832073469,4041.1613817434863,4030.3814536237278,4018.111931796414,4005.7256535069728,3994.608963351433,3981.9950707244925,3970.6529825378839,3957.8086017985588,3944.8438220780781,3934.5503840323963,3921.358866583736,3909.4446852052597,3896.0153922633272,3883.8656251899474,3870.1955619928258,3856.3998752515281,3843.886959894694,3829.8458955967762,3817.0897717165362,3802.8002446276114,3788.3811863455467,3778.0872811811032,3763.4316214241026,3750.0663597181592,3735.1545084379613,3721.5351944399063,3706.3639377259651,3691.0575914950969,3677.0469497002532,3661.4762563981958,3647.2033831394665,3631.3650318716682,3615.3874005378375,3603.5929265382583,3587.3594189209743,3572.4290514207078,3555.9195835840937,3540.7153375228663,3523.9264604860327,3506.9923365908835,3491.3665125814387,3474.1476792671283,3458.2392007819763,3440.7321050934879,3423.0752685941479,3409.659958151381,3391.7265405798253,3375.1086418827645,3356.8780443662708,3339.9649822472284,3321.4335036577186,3302.7458792924208,{"$f":"LT70-LT101","v":3285.3787678557346},3266.3845776072021,3248.7128867626907,3229.4083180395855,3209.9427841866318,3193.2900778853182,3173.5170173681836,3155.0713933527659,3134.9782744116219,3116.2145345936951,3095.7973844351918,3075.2123419783557,3055.9595422344246,3035.044369443036,3015.4633483204843,2994.2139528640964,2972.791495223436,2955.7281979625131,2933.9829269645015,2913.5765966144609,2891.4868138427055,2870.7378321814922,2848.2992746447508,2825.6802734753273,2804.4048104706244,2781.4304928890897,2759.8015363851173,2736.467511242492,2712.9474981833173,2693.845880876579,2669.9773958069391,2647.4588399319682,2623.2195981514387,2600.3320543558839,2575.7174815967946,2550.9089984466882,2527.4548092988007,2502.2639788981451,2478.4291695508982,2452.8512802295463,2427.0735346918173,2405.7736232805446,2379.6198520625057,2354.8264240828003,2328.2737294129074,2303.0830448429733,2276.1265185708244,2248.9616332558744,2223.1611973820882,2195.5849551453312,2169.3747829531267,2141.3821283250445,2113.1747381755104,2087.9202796979498,2059.2980022278934,2032.0457897318602,2002.9942517014806,1975.3143318776993,1945.8282657259115,1916.1182831197439,1887.7821835569521,1857.6295995950841,1828.8524007655951,1798.2517898971664,{"$f":"OF70-OF101","v":1767.4204225739486},1741.1861108960493,1709.9172481457445,1680.0275159685207,1648.2969452826364,1617.9469334441901,1585.7490030301406,1553.3105206430682,1522.2546701663041,1489.3401691088011,1457.8096718453571,1424.4133309278131,1390.7691025536742,1361.7816508921278,1327.6658113637841,1294.9373874407393,1260.3250200899947,1227.101358812436,1191.9863997142011,1156.6130411702161,1122.6302504063015,1086.7450129831623,1052.2515717654742,1015.8482099075218,979.17858171167063,947.22542234197772,910.04755668875623,874.26453158153981,836.55277333587765,800.23699445577586,761.9848376340542,723.45513395597663,686.3230389020473,647.24297576415302,609.56159194151223,569.92446860971359,530.00136158972418,493.16638686790611,452.6858424081247,413.60655984740697,372.55191224957889,332.89949813745079,291.26376590079963,249.32988588978696,208.79961242688205,166.27396220011451,125.15281540583965,82.028204600526806,38.596396170324624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7.254929273617261E-2,7.2549292736147297E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736189264E-2,7.2549292736147297E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736163951E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":7.2549292736163951E-2},7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736152848E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736175275E-2,7.2549292736144633E-2,7.2549292736161286E-2,7.2549292736183491E-2,7.2549292736158622E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736169502E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.254929273617261E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.254929273617261E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736152848E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736183491E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736177939E-2,7.2549292736150184E-2,7.2549292736163951E-2,7.2549292736180826E-2,7.2549292736158622E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2549292736166837E-2},7.2549292736152848E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736177939E-2,7.2549292736152848E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736177939E-2,7.2549292736158622E-2,7.2549292736155735E-2,7.2549292736177939E-2,7.2549292736147297E-2,7.2549292736175275E-2,7.2549292736177939E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736152848E-2,7.2549292736183491E-2,7.2549292736144633E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736175275E-2,7.2549292736158622E-2,7.2549292736150184E-2,7.2549292736169502E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736150184E-2,7.2549292736180826E-2,7.2549292736152848E-2,7.2549292736183491E-2,7.2549292736155735E-2,7.2549292736158622E-2,7.2549292736163951E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2549292736175275E-2},7.2549292736158622E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736155735E-2,7.254929273617261E-2,7.2549292736152848E-2,7.2549292736177939E-2,7.2549292736152848E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736150184E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736180826E-2,7.2549292736150184E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736177939E-2,7.2549292736152848E-2,7.254929273617261E-2,7.2549292736169502E-2,7.2549292736152848E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.254929273617261E-2,7.2549292736155735E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736177939E-2,7.2549292736150184E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736180826E-2,7.2549292736155735E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736163951E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.2549292736163951E-2},7.2549292736152848E-2,7.2549292736175275E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.254929273617261E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736158622E-2,7.2549292736180826E-2,7.2549292736150184E-2,7.2549292736163951E-2,7.2549292736175275E-2,7.2549292736155735E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736150184E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736152848E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736175275E-2,7.2549292736155735E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736152848E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.2549292736166837E-2},7.2549292736175275E-2,7.2549292736158622E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736169502E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2549292736163951E-2},7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"BV108+BW7","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,{"$f":"EH108+EI7","v":79},80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,{"$f":"GT108+GU7","v":143},144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,{"$f":"JF108+JG7","v":207},208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,{"$f":"LR108+LS7","v":271},272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,{"$f":"OD108+OE7","v":335},336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"QP108+QQ7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"TB108+TC7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"VN108+VO7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"XZ108+YA7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"AAL108+AAM7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,{"$f":"ROUNDUP(BW108/$G$109,0)","v":2},2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,{"$f":"ROUNDUP(EI108/$G$109,0)","v":7},7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,{"$f":"ROUNDUP(GU108/$G$109,0)","v":12},12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,{"$f":"ROUNDUP(JG108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,{"$f":"ROUNDUP(LS108/$G$109,0)","v":23},23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(OE108/$G$109,0)","v":28},28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(TC108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(VO108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(YA108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":24},{"$f":"F110*G109","v":288},{"$f":"SUM(K110:XFD110)","v":288},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2029-03-01"},{"$f":"EDATE(F111,5)","v":"2029-08-01"},{"$f":"EDATE(G111,6)","v":"2030-02-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":8},{"$f":"MONTH(H111)","v":2},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2029-02-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"BW113+BW114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"EI113+EI114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"GU113+GU114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JG113+JG114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"LS113+LS114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OE113+OE114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,{"$f":"BW116+BW115","v":3},3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,{"$f":"EI116+EI115","v":14},14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,{"$f":"GU116+GU115","v":24},25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,{"$f":"JG116+JG115","v":35},35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,{"$f":"LS116+LS115","v":46},46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,{"$f":"OE116+OE115","v":56},57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"QQ116+QQ115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"TC116+TC115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"VO116+VO115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"YA116+YA115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"AAM116+AAM115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2241859.328113771},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.3},null,{"$f":"SUM(K120:XFD120)","v":1724507.1754721303},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3575.6532250811492,3443.9176332792695,3584.6584491931071,3452.5745843815603,3593.6860153205157,3598.2081935918586,3465.6001912397214,3607.2693745233041,3474.3107915686401,3616.3530333643139,3620.9033090526373,3211.33289774073,3630.0207871385674,3496.1816903023282,{"$f":"BW119/$F$120","v":3639.1608798288339},3504.9679460342918,3648.3236420265325,3652.9135413831837,3518.1880965007817,3662.1104110678489,3527.0287847449358,3671.3300880831762,3675.9484966335867,3259.8472370071754,3685.2024884785278,3549.226281237346,3694.479426288819,3558.1437291946822,3703.7793657465645,3708.4379785296596,3571.5612629394063,3717.7725251488364,3580.5339377438813,3727.130213193826,3731.817752790027,3451.5580254338875,3741.2102582799803,3603.0627980405375,3750.6260457964972,3612.1133524403785,3760.0651718111753,3764.7935044389542,3625.7311491758283,3774.2677443752955,3634.837735954568,3783.7654645696216,3788.5231475511373,3359.0460615212564,3798.0561949311432,3657.7027932822998,3807.6128651624163,3666.8883953182758,3817.1932155166787,3821.9922886740842,3680.709375333462,3831.6082668913832,3689.9518266261152,3841.2480689996146,3846.0769220523607,3409.7515084817865,3855.7525683082172,3713.1579822882827,3865.4521830676085,3722.4806004898596,3875.1758244131374,3880.0466732437508,3736.5077251906705,3889.8064636713857,3745.888021023713,3899.5904264882015,3904.4914908373917,3461.2085292584588,3914.3118220820506,3769.4402453061934,3924.1564723749375,3778.9018759023361,3934.0255006204202,3938.9691749207323,{"$f":"EI119/$F$120","v":3793.1381483583668},3948.8748808428136,3802.658296610583,3958.8051125829502,3963.7794441883607,3665.2052910801572,3973.7465760530545,3826.5616296986113,3983.7383824687445,3836.1642969857849,3993.7549231725779,3998.7724875886493,3850.6127624837391,4008.8262420379247,3860.2747992560467,4018.9048807308686,4023.9535504844876,3566.4208345730203,4034.069628514625,3884.5343521620248,4044.2107416230483,3894.2801088766141,4054.3769503908438,4059.469484617347,3908.9438554802837,4069.6734507739052,3918.749845469998,4079.9026646633988,4085.0267585894785,3620.1982679530765,4095.2939586453599,3943.3708009723591,4105.5865593985973,3953.2617286675058,4115.904622285504,4121.0732212672028,3968.1438877844439,4131.4295928620149,3978.0959246639814,4141.811580810423,4147.0122002679682,3674.7715767428863,4157.4327289303674,4003.0835382572322,4167.8790290690467,4013.1217476841693,4178.3511629869754,4183.5969371226274,4028.2254946390849,4194.107938845993,4038.325701439157,4204.6449307435614,4209.9231926312705,3891.8374731322288,4220.4992876119277,4063.6853022951818,4231.101530076543,4073.8729337890672,4241.7299832062981,4247.0540585550461,4089.2014884040073,4257.7219464699774,4099.4520179013707,4268.4162036490416,{"$f":"GU119/$F$120","v":4273.7732406127152},3786.3518225208386,4284.5071711697919,4125.1890098420945,4295.2676305169862,4135.528233712419,4306.0546827253938,4311.4582012156334,4151.0848608938049,4322.2852631762235,4161.4878960035721,4333.1390788304161,4338.5760394728832,3843.382158035608,4349.4701068314298,4187.6077584851191,4360.3910896552998,4198.1007754107104,4371.3390529173475,4376.8231725581136,4213.8887857432901,4387.8117286329407,4224.4465399158589,4398.8274282414459,4404.3454773349977,3901.2551701009279,4415.4020151124714,4250.9548290242656,4426.4858604709307,4261.6038704529292,4437.597079296982,4443.1629743918747,4277.6266208007082,4454.3153772925025,4288.3413384233645,4465.4953190493934,4471.09563775078,4132.2229318685286,4482.3170123876616,4315.2436878819708,4493.5660922339257,4326.0510164348316,4504.8429441020544,4510.4918054657301,4342.3119105490287,4521.8104409803118,4353.1858673522247,4533.1570162290318,4538.8408022970243,4019.5778145217346,4550.229413492596,4380.4879895408576,4561.6461331118107,4391.4558994213958,4573.091028905299,4578.8240640825434,4407.9583885555176,4590.311351514636,4418.9938920239074,4601.8269851876676,4607.5954532032174,4080.0521604955329,4619.1537343565278,4446.7015790099385,{"$f":"JG119/$F$120","v":4630.7405328076156},4457.8323964178107,4642.3559172576743,4648.1743507450856,4474.5799799498536,4659.8327433576715,4485.7793697381148,4671.5198944214389,4677.3742760104524,4141.4186145275971,4689.1046946665492,4513.8984943194937,4700.8640452293021,4525.1945778691615,4712.6523973630437,4718.5574708333597,4542.190803931072,4730.3894562981422,4553.5564522845316,4742.2506182031975,4748.1921622619702,4387.1736498448363,4760.097220563398,4582.0929690449129,4772.0316311908855,4593.5567101891011,4783.9954647846153,4789.9884373136811,4610.8051763034873,4801.9965381657194,4622.3394884836225,4814.0342393022511,4820.0642122255549,4266.8791609086966,4832.1464473692185,4651.2994348596767,4844.258461145535,4662.9332583177329,4856.4003251833983,4862.4824734798349,4680.4376120419329,4874.6692475775299,4692.1430267567785,4886.8860517362646,4893.0057376481327,4330.9993503116402,4905.2677223475448,4721.5325241177961,4917.5599179509563,4733.3388883089683,4929.8823970889944,4936.0550157265607,4751.102827886526,4948.4230567170753,4762.9818177260122,4960.8215635556016,4967.0322645428314,4396.063846340453,4979.4766074957952,4792.8070724658928,4991.9515996673408,4804.7884699475826,5004.4573147029987,5010.7217163556934,{"$f":"LS119/$F$120","v":4822.8157449671662},5023.2736541458253,4834.8708168434596,5035.8564996603855,5042.159536008774,4657.547540768599,5054.7888823705607,4865.1381214851926,5067.4493223881454,4877.2970793962068,5080.1409307352878,5086.4984464151939,4895.5914914580881,5099.2369476477852,4907.8251870509403,5112.006804650593,5118.4035150839627,4529.0799367423078,5131.2205469460114,4938.5409213636822,5144.0691231040428,4950.8800018725469,5156.9493192735099,5163.4012985714362,4969.4454052626324,5176.3290671073182,4981.8603014698019,5189.2886457094583,5195.7803876314319,4597.0590829673038,5208.7878245056563,5013.0309335986476,5221.8272626002663,5025.5527343569984,5234.8987786860516,5241.4465900149598,5044.3930367285257,5254.5663674205316,5056.9917461213126,5267.7184155204668,5274.3065652590876,4666.0376441754051,5287.5071645677826,5088.6238337298446,5300.7402283876982,5101.330988330953,5314.0058345587495,5320.650865400009,5120.450151393884,5333.9654314404725,5133.2353226777941,5347.3127352182191,5353.9986882733901,4944.2508646838978,5367.3952458448503,5165.3355141035436,5380.8247376679446,5178.2306925460089,5394.2872426656731,5401.0308998181872,5197.6327327641939,5414.543072956476,5210.6070512448041,5428.088457373502,{"$f":"OE119/$F$120","v":5434.8736286672947},4807.0502012982142,5448.4689792371373,5243.1820866676971,5462.0977403327233,5256.2679958243434,5475.7599919742534,5482.6037018064317,5275.9569851205115,5496.3163397079097,5289.1231731745438,5510.0626690127938,5516.948493142645,4879.11327832198,5530.7455108609065,5322.1798857984304,5544.5764219978109,5335.4592698904626,5558.4413076850242,5565.3865163896699,5355.4393363590762,5579.3025164326273,5368.8001539107554,5593.2526946725211,5600.2406261673177,4952.2339373984432,5614.2422251114003,5402.345471158138,5628.2782070718595,5415.8211122345656,5642.3486543062745,5649.3968281583975,5436.0964408626523,5663.5191279503997,5449.6546858653455,5677.6760994883625,5684.7676130674836,5248.2407527460191,5698.9767477609457,5483.6956305853882,5713.2207618603998,5497.3703490078024,5727.4997387639351,5734.6523643814917,5517.9451824037515,5748.9839422816258,5531.7036913269621,5763.350692319852,5770.547283155156,5101.708356018933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":2241859.328113771},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27623.307531101698,0,0,0,0,0,27294.50047673615,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,28043.039032727858,0,0,0,0,0,27708.789048248756,0,0,0,0,0,28469.050050318281,0,0,0,0,0,28314.485832424827,0,0,0,0,0,28901.432470049782,0,0,0,0,0,28556.022694092018,0,0,0,0,0,29340.27947875037,0,0,0,0,0,28989.149758900141,0,0,0,0,0,29785.685581354115,0,0,0,0,0,29428.74045341077,0,0,0,0,0,30237.746618568672,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,0,0,30072.1995257622,0,0,0,0,0,30696.55978475765,0,0,0,0,0,30327.690990435916,0,0,0,0,0,31162.223646039856,0,0,0,0,0,30787.243295809181,0,0,0,0,0,31634.83815860749,0,0,0,0,0,31253.644192071239,0,0,0,0,0,32114.504687265544,0,0,0,0,0,31937.184150860685,0,0,0,0,0,32601.326024194284,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":32207.391735425335},0,0,0,0,0,33095.406407937015,0,0,0,0,0,32694.941885336259,0,0,0,0,0,33596.851542615426,0,0,0,0,0,33189.747668960299,0,0,0,0,0,34105.768617374291,0,0,0,0,0,33915.826392740863,0,0,0,0,0,34622.26632605803,0,0,0,0,0,34201.549007508162,0,0,0,0,0,35146.454887120854,0,0,0,0,0,34718.759700274619,0,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,35678.446063773052,0,0,0,0,0,35243.65634140667,0,0,0,0,0,36218.35318436518,0,0,0,0,0,36014.87908567088,0,0,0,0,0,36766.291163012575,0,0,0,0,0,36316.954460006127,0,0,0,0,0,37322.376520462021,0,0,0,0,0,36865.583333893963,0,0,0,0,0,37886.72740520307,0,0,0,0,0,37422.352989799052,0,0,0,0,0,38459.463614825894,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,0,0,38241.480930112477,0,0,0,0,0,39040.706617627766,0,0,0,0,0,38560.787047423779,0,0,0,0,0,39630.579574470597,0,0,0,0,0,39142.69175719234,0,0,0,0,0,40229.207360891356,0,0,0,0,0,39733.217907792932,0,0,0,0,0,40836.716589467549,0,0,0,0,0,40603.177151793963,0,0,0,0,0,41453.235632440075,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":40940.633687595822},0,0,0,0,0,42078.894644595362,0,0,0,0,0,41557.777220024502,0,0,0,0,0,42713.825586408995,0,0,0,0,0,42184.050044422962,0,0,0,0,0,43358.162247452827,0,0,0,0,0,43107.941135974346,0,0,0,0,0,44012.040270067955,0,0,0,0,0,43464.510891758167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,1724507.175472131,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21248.698100847461,0,0,0,0,0,20995.769597489343,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,21571.568486713735,0,0,0,0,0,21314.453114037504,0,0,0,0,0,21899.269269475601,0,0,0,0,0,21780.373717249866,0,0,0,0,0,22231.871130807522,0,0,0,0,0,21966.171303147708,0,0,0,0,0,22569.445752884902,0,0,0,0,0,22299.345968384721,0,0,0,0,0,22912.065831810854,0,0,0,0,0,22637.492656469822,0,0,0,0,0,23259.805091206668,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,0,0,0,23132.461173663232,0,0,0,0,0,23612.738295967421,0,0,0,0,0,23328.993069566088,0,0,0,0,0,23970.941266184502,0,0,0,0,0,23682.494842930144,0,0,0,0,0,24334.490891236528,0,0,0,0,0,24041.264763131716,0,0,0,0,0,24703.46514405042,0,0,0,0,0,24567.064731431296,0,0,0,0,0,25077.943095534065,0,0,0,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},24774.91671955795,0,0,0,0,0,25458.004929182316,0,0,0,0,0,25149.955296412507,0,0,0,0,0,25843.73195585802,0,0,0,0,0,25530.575129969464,0,0,0,0,0,26235.206628749453,0,0,0,0,0,26089.097225185276,0,0,0,0,0,26632.512558506176,0,0,0,0,0,26308.883851929357,0,0,0,0,0,27035.734528554502,0,0,0,0,0,26706.738230980478,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},0,0,27444.958510594653,0,0,0,0,0,27110.504878005129,0,0,0,0,0,27860.271680280908,0,0,0,0,0,27703.753142823749,0,0,0,0,0,28281.762433086595,0,0,0,0,0,27936.118815389331,0,0,0,0,0,28709.520400355399,0,0,0,0,0,28358.141026072284,0,0,0,0,0,29143.636465540818,0,0,0,0,0,28786.4253767685,0,0,0,0,0,29584.202780635303,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,0,0,29416.523792394211,0,0,0,0,0,30031.312782790585,0,0,0,0,0,29662.143882633682,0,0,0,0,0,30485.061211131229,0,0,0,0,0,30109.762890147947,0,0,0,0,0,30945.544123762582,0,0,0,0,0,30564.013775225329,0,0,0,0,0,31412.858914975037,0,0,0,0,0,31233.213193687658,0,0,0,0,0,31887.104332646206,0,0,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},31492.795144304484,0,0,0,0,0,32368.380495842586,0,0,0,0,0,31967.520938480382,0,0,0,0,0,32856.788912622302,0,0,0,0,0,32449.26926494074,0,0,0,0,0,33352.432498040631,0,0,0,0,0,33159.954719980262,0,0,0,0,0,33855.415592359961,0,0,0,0,0,33434.239147506276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":1212932.8203164779},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21248.698100847461,0,0,0,0,0,20995.769597489343,0,0,{"$f":"BW123*BW110","v":0},0,0,21571.568486713735,0,0,0,0,0,21314.453114037504,0,0,0,0,0,21899.269269475601,0,0,0,0,0,21780.373717249866,0,0,0,0,0,22231.871130807522,0,0,0,0,0,21966.171303147708,0,0,0,0,0,22569.445752884902,0,0,0,0,0,22299.345968384721,0,0,0,0,0,22912.065831810854,0,0,0,0,0,22637.492656469822,0,0,0,0,0,23259.805091206668,{"$f":"EI123*EI110","v":0},0,0,0,0,23132.461173663232,0,0,0,0,0,23612.738295967421,0,0,0,0,0,23328.993069566088,0,0,0,0,0,23970.941266184502,0,0,0,0,0,23682.494842930144,0,0,0,0,0,24334.490891236528,0,0,0,0,0,24041.264763131716,0,0,0,0,0,24703.46514405042,0,0,0,0,0,24567.064731431296,0,0,0,0,0,25077.943095534065,0,0,0,0,{"$f":"GU123*GU110","v":0},24774.91671955795,0,0,0,0,0,25458.004929182316,0,0,0,0,0,25149.955296412507,0,0,0,0,0,25843.73195585802,0,0,0,0,0,25530.575129969464,0,0,0,0,0,26235.206628749453,0,0,0,0,0,26089.097225185276,0,0,0,0,0,26632.512558506176,0,0,0,0,0,26308.883851929357,0,0,0,0,0,27035.734528554502,0,0,0,0,0,26706.738230980478,0,0,{"$f":"JG123*JG110","v":0},0,0,27444.958510594653,0,0,0,0,0,27110.504878005129,0,0,0,0,0,27860.271680280908,0,0,0,0,0,27703.753142823749,0,0,0,0,0,28281.762433086595,0,0,0,0,0,27936.118815389331,0,0,0,0,0,28709.520400355399,0,0,0,0,0,28358.141026072284,0,0,0,0,0,29143.636465540818,0,0,0,0,0,28786.4253767685,0,0,0,0,0,29584.202780635303,{"$f":"LS123*LS110","v":0},0,0,0,0,29416.523792394211,0,0,0,0,0,30031.312782790585,0,0,0,0,0,29662.143882633682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":1576812.6664114215},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27623.307531101698,0,0,0,0,0,27294.50047673615,0,0,0,{"$f":"BX122*BX110","v":0},0,28043.039032727858,0,0,0,0,0,27708.789048248756,0,0,0,0,0,28469.050050318281,0,0,0,0,0,28314.485832424827,0,0,0,0,0,28901.432470049782,0,0,0,0,0,28556.022694092018,0,0,0,0,0,29340.27947875037,0,0,0,0,0,28989.149758900141,0,0,0,0,0,29785.685581354115,0,0,0,0,0,29428.74045341077,0,0,0,0,0,30237.746618568672,0,{"$f":"EJ122*EJ110","v":0},0,0,0,30072.1995257622,0,0,0,0,0,30696.55978475765,0,0,0,0,0,30327.690990435916,0,0,0,0,0,31162.223646039856,0,0,0,0,0,30787.243295809181,0,0,0,0,0,31634.83815860749,0,0,0,0,0,31253.644192071239,0,0,0,0,0,32114.504687265544,0,0,0,0,0,31937.184150860685,0,0,0,0,0,32601.326024194284,0,0,0,0,0,{"$f":"GV122*GV110","v":32207.391735425335},0,0,0,0,0,33095.406407937015,0,0,0,0,0,32694.941885336259,0,0,0,0,0,33596.851542615426,0,0,0,0,0,33189.747668960299,0,0,0,0,0,34105.768617374291,0,0,0,0,0,33915.826392740863,0,0,0,0,0,34622.26632605803,0,0,0,0,0,34201.549007508162,0,0,0,0,0,35146.454887120854,0,0,0,0,0,34718.759700274619,0,0,0,{"$f":"JH122*JH110","v":0},0,35678.446063773052,0,0,0,0,0,35243.65634140667,0,0,0,0,0,36218.35318436518,0,0,0,0,0,36014.87908567088,0,0,0,0,0,36766.291163012575,0,0,0,0,0,36316.954460006127,0,0,0,0,0,37322.376520462021,0,0,0,0,0,36865.583333893963,0,0,0,0,0,37886.72740520307,0,0,0,0,0,37422.352989799052,0,0,0,0,0,38459.463614825894,0,{"$f":"LT122*LT110","v":0},0,0,0,38241.480930112477,0,0,0,0,0,39040.706617627766,0,0,0,0,0,38560.787047423779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666649,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,{"$f":"BW130*(1+BX129*BX110)","v":1.0404},1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,{"$f":"EI130*(1+EJ129*EJ110)","v":1.2936066304537963},1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,{"$f":"GU130*(1+GV129*GV110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,{"$f":"JG130*(1+JH129*JH110)","v":1.9606760320220162},1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,{"$f":"LS130*(1+LT129*LT110)","v":2.4378542053013459},2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,{"$f":"OE130*(1+OF129*OF110)","v":2.5870703854994304},2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,{"$f":"QQ130*(1+QR129*QR110)","v":2.5870703854994304},2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,{"$f":"TC130*(1+TD129*TD110)","v":2.5870703854994304},2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,{"$f":"VO130*(1+VP129*VP110)","v":2.5870703854994304},2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,{"$f":"YA130*(1+YB129*YB110)","v":2.5870703854994304},2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,{"$f":"AAM130*(1+AAN129*AAN110)","v":2.5870703854994304},2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":753501.59944597562}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":800000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":640000}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.5305501238746368}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.5305501238746368}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":800000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":160000.00000000003},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":800000},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27623.307531101698,0,0,0,0,0,27294.50047673615,0,0,0,{"$f":"BX126","v":0},0,28043.039032727858,0,0,0,0,0,27708.789048248756,0,0,0,0,0,28469.050050318281,0,0,0,0,0,28314.485832424827,0,0,0,0,0,28901.432470049782,0,0,0,0,0,28556.022694092018,0,0,0,0,0,29340.27947875037,0,0,0,0,0,28989.149758900141,0,0,0,0,0,29785.685581354115,0,0,0,0,0,29428.74045341077,0,0,0,0,0,30237.746618568672,0,{"$f":"EJ126","v":0},0,0,0,30072.1995257622,0,0,0,0,0,30696.55978475765,0,0,0,0,0,30327.690990435916,0,0,0,0,0,31162.223646039856,0,0,0,0,0,30787.243295809181,0,0,0,0,0,31634.83815860749,0,0,0,0,0,31253.644192071239,0,0,0,0,0,32114.504687265544,0,0,0,0,0,31937.184150860685,0,0,0,0,0,32601.326024194284,0,0,0,0,0,{"$f":"GV126","v":32207.391735425335},0,0,0,0,0,33095.406407937015,0,0,0,0,0,32694.941885336259,0,0,0,0,0,33596.851542615426,0,0,0,0,0,33189.747668960299,0,0,0,0,0,34105.768617374291,0,0,0,0,0,33915.826392740863,0,0,0,0,0,34622.26632605803,0,0,0,0,0,34201.549007508162,0,0,0,0,0,35146.454887120854,0,0,0,0,0,34718.759700274619,0,0,0,{"$f":"JH126","v":0},0,35678.446063773052,0,0,0,0,0,35243.65634140667,0,0,0,0,0,36218.35318436518,0,0,0,0,0,36014.87908567088,0,0,0,0,0,36766.291163012575,0,0,0,0,0,36316.954460006127,0,0,0,0,0,37322.376520462021,0,0,0,0,0,36865.583333893963,0,0,0,0,0,37886.72740520307,0,0,0,0,0,37422.352989799052,0,0,0,0,0,38459.463614825894,0,{"$f":"LT126","v":0},0,0,0,38241.480930112477,0,0,0,0,0,39040.706617627766,0,0,0,0,0,38560.787047423779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.5305501238746368},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18047.960076715688,0,0,0,0,0,17833.130748857307,0,0,0,{"$f":"BX164/$F$165","v":0},0,18322.195787836077,0,0,0,0,0,18103.810267972844,0,0,0,0,0,18600.534282567609,0,0,0,0,0,18499.548228283955,0,0,0,0,0,18883.035595649017,0,0,0,0,0,18657.358716094532,0,0,0,0,0,19169.760611612321,0,0,0,0,0,18940.346550371822,0,0,0,0,0,19460.771076187099,0,0,0,0,0,19227.557460784734,0,0,0,0,0,19756.129607843777,0,{"$f":"EJ164/$F$165","v":0},0,0,0,19647.967784049739,0,0,0,0,0,20055.89970947722,0,0,0,0,0,19814.895649193371,0,0,0,0,0,20360.145780232069,0,0,0,0,0,20115.148674693701,0,0,0,0,0,20668.933127471108,0,0,0,0,0,20419.876294512742,0,0,0,0,0,20982.327978888166,0,0,0,0,0,20866.473859745722,0,0,0,0,0,21300.39749476677,0,0,0,0,0,{"$f":"GV164/$F$165","v":21043.016646780106},0,0,0,0,0,21623.209780385976,0,0,0,0,0,21361.562339799733,0,0,0,0,0,21950.833898574921,0,0,0,0,0,21684.848572576888,0,0,0,0,0,22283.339882417207,0,0,0,0,0,22159.239258941652,0,0,0,0,0,22620.798748106758,0,0,0,0,0,22345.918943788551,0,0,0,0,0,22963.282507956337,0,0,0,0,0,22683.843644651744,0,0,0,{"$f":"JH164/$F$165","v":0},0,23310.864183560301,0,0,0,0,0,23026.790035589438,0,0,0,0,0,23663.617819112813,0,0,0,0,0,23530.676012424901,0,0,0,0,0,24021.618494883085,0,0,0,0,0,23728.039933817123,0,0,0,0,0,24384.942340848807,0,0,0,0,0,24086.49201279835,0,0,0,0,0,24753.666550489441,0,0,0,0,0,24450.262951900695,0,0,0,0,0,25127.869394740581,0,{"$f":"LT164/$F$165","v":0},0,0,0,24985.44826046137,0,0,0,0,0,25507.630236110766,0,0,0,0,0,25194.070057507106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71111.111111111109,142222.22222222222,213333.33333333331,284444.44444444444,355555.55555555556,426666.66666666669,497777.77777777781,568888.88888888888,640000,640000,640000,640000,640000,640000,634752.03992328432,634752.03992328432,634752.03992328432,634752.03992328432,634752.03992328432,634752.03992328432,629613.94997289265,629613.94997289265,629613.94997289265,{"$f":"BW172","v":629613.94997289265},629613.94997289265,629613.94997289265,623884.03318451438,623884.03318451438,623884.03318451438,623884.03318451438,623884.03318451438,623884.03318451438,618257.90358023182,618257.90358023182,618257.90358023182,618257.90358023182,618257.90358023182,618257.90358023182,612022.52736926882,612022.52736926882,612022.52736926882,612022.52736926882,612022.52736926882,612022.52736926882,605763.4296883702,605763.4296883702,605763.4296883702,605763.4296883702,605763.4296883702,605763.4296883702,598995.66268648859,598995.66268648859,598995.66268648859,598995.66268648859,598995.66268648859,598995.66268648859,592318.21722412389,592318.21722412389,592318.21722412389,592318.21722412389,592318.21722412389,592318.21722412389,584994.82095699408,584994.82095699408,584994.82095699408,584994.82095699408,584994.82095699408,584994.82095699408,577754.37082576216,577754.37082576216,577754.37082576216,577754.37082576216,577754.37082576216,577754.37082576216,569848.68716609036,569848.68716609036,569848.68716609036,569848.68716609036,569848.68716609036,569848.68716609036,562018.1034486274,562018.1034486274,562018.1034486274,562018.1034486274,562018.1034486274,562018.1034486274,553502.33590975613,{"$f":"EI172","v":553502.33590975613},553502.33590975613,553502.33590975613,553502.33590975613,553502.33590975613,544924.41484390153,544924.41484390153,544924.41484390153,544924.41484390153,544924.41484390153,544924.41484390153,535767.00343130238,535767.00343130238,535767.00343130238,535767.00343130238,535767.00343130238,535767.00343130238,526667.44785073504,526667.44785073504,526667.44785073504,526667.44785073504,526667.44785073504,526667.44785073504,516840.65102751768,516840.65102751768,516840.65102751768,516840.65102751768,516840.65102751768,516840.65102751768,507062.31537337432,507062.31537337432,507062.31537337432,507062.31537337432,507062.31537337432,507062.31537337432,496534.62855337071,496534.62855337071,496534.62855337071,496534.62855337071,496534.62855337071,496534.62855337071,486045.44482992537,486045.44482992537,486045.44482992537,486045.44482992537,486045.44482992537,486045.44482992537,474784.02574763569,474784.02574763569,474784.02574763569,474784.02574763569,474784.02574763569,474784.02574763569,463413.23240284267,463413.23240284267,463413.23240284267,463413.23240284267,463413.23240284267,463413.23240284267,451381.09955613274,451381.09955613274,451381.09955613274,451381.09955613274,451381.09955613274,{"$f":"GU172","v":451381.09955613274},439365.70490047528,439365.70490047528,439365.70490047528,439365.70490047528,439365.70490047528,439365.70490047528,426529.80921809882,426529.80921809882,426529.80921809882,426529.80921809882,426529.80921809882,426529.80921809882,413698.84306266106,413698.84306266106,413698.84306266106,413698.84306266106,413698.84306266106,413698.84306266106,400021.98602533934,400021.98602533934,400021.98602533934,400021.98602533934,400021.98602533934,400021.98602533934,386337.57717326924,386337.57717326924,386337.57717326924,386337.57717326924,386337.57717326924,386337.57717326924,371780.98883431742,371780.98883431742,371780.98883431742,371780.98883431742,371780.98883431742,371780.98883431742,357057.36935206212,357057.36935206212,357057.36935206212,357057.36935206212,357057.36935206212,357057.36935206212,341577.71799099661,341577.71799099661,341577.71799099661,341577.71799099661,341577.71799099661,341577.71799099661,326063.35340702801,326063.35340702801,326063.35340702801,326063.35340702801,326063.35340702801,326063.35340702801,309621.33796721225,309621.33796721225,309621.33796721225,309621.33796721225,309621.33796721225,309621.33796721225,293129.92108190473,293129.92108190473,293129.92108190473,{"$f":"JG172","v":293129.92108190473},293129.92108190473,293129.92108190473,275681.6553199825,275681.6553199825,275681.6553199825,275681.6553199825,275681.6553199825,275681.6553199825,258168.49839079272,258168.49839079272,258168.49839079272,258168.49839079272,258168.49839079272,258168.49839079272,239668.25053949576,239668.25053949576,239668.25053949576,239668.25053949576,239668.25053949576,239668.25053949576,220930.93953786077,220930.93953786077,220930.93953786077,220930.93953786077,220930.93953786077,220930.93953786077,201327.93983373491,201327.93983373491,201327.93983373491,201327.93983373491,201327.93983373491,201327.93983373491,181626.45869659248,181626.45869659248,181626.45869659248,181626.45869659248,181626.45869659248,181626.45869659248,160874.04552967552,160874.04552967552,160874.04552967552,160874.04552967552,160874.04552967552,160874.04552967552,140005.03442747067,140005.03442747067,140005.03442747067,140005.03442747067,140005.03442747067,140005.03442747067,118051.46856553064,118051.46856553064,118051.46856553064,118051.46856553064,118051.46856553064,118051.46856553064,95962.234984940558,95962.234984940558,95962.234984940558,95962.234984940558,95962.234984940558,95962.234984940558,72753.610289898788,{"$f":"LS172","v":72753.610289898788},72753.610289898788,72753.610289898788,72753.610289898788,72753.610289898788,49223.234235235395,49223.234235235395,49223.234235235395,49223.234235235395,49223.234235235395,49223.234235235395,24700.068683829337,24700.068683829337,24700.068683829337,24700.068683829337,24700.068683829337,24700.068683829337,-1.1823431123048067E-9,-1.1823431123048067E-9,-1.1823431123048067E-9,-1.1823431123048067E-9,-1.1823431123048067E-9,-1.1823431123048067E-9,-1.2059899745509028E-9,-1.2059899745509028E-9,-1.2059899745509028E-9,-1.2059899745509028E-9,-1.2059899745509028E-9,-1.2059899745509028E-9,-1.2301097740419209E-9,-1.2301097740419209E-9,-1.2301097740419209E-9,-1.2301097740419209E-9,-1.2301097740419209E-9,-1.2301097740419209E-9,-1.2547119695227594E-9,-1.2547119695227594E-9,-1.2547119695227594E-9,-1.2547119695227594E-9,-1.2547119695227594E-9,-1.2547119695227594E-9,-1.2798062089132146E-9,-1.2798062089132146E-9,-1.2798062089132146E-9,-1.2798062089132146E-9,-1.2798062089132146E-9,-1.2798062089132146E-9,-1.3054023330914789E-9,-1.3054023330914789E-9,-1.3054023330914789E-9,-1.3054023330914789E-9,-1.3054023330914789E-9,-1.3054023330914789E-9,-1.3315103797533084E-9,-1.3315103797533084E-9,-1.3315103797533084E-9,-1.3315103797533084E-9,-1.3315103797533084E-9,-1.3315103797533084E-9,-1.3581405873483745E-9,-1.3581405873483745E-9,-1.3581405873483745E-9,-1.3581405873483745E-9,-1.3581405873483745E-9,{"$f":"OE172","v":-1.3581405873483745E-9},-1.3853033990953419E-9,-1.3853033990953419E-9,-1.3853033990953419E-9,-1.3853033990953419E-9,-1.3853033990953419E-9,-1.3853033990953419E-9,-1.4130094670772487E-9,-1.4130094670772487E-9,-1.4130094670772487E-9,-1.4130094670772487E-9,-1.4130094670772487E-9,-1.4130094670772487E-9,-1.4412696564187936E-9,-1.4412696564187936E-9,-1.4412696564187936E-9,-1.4412696564187936E-9,-1.4412696564187936E-9,-1.4412696564187936E-9,-1.4700950495471695E-9,-1.4700950495471695E-9,-1.4700950495471695E-9,-1.4700950495471695E-9,-1.4700950495471695E-9,-1.4700950495471695E-9,-1.4994969505381129E-9,-1.4994969505381129E-9,-1.4994969505381129E-9,-1.4994969505381129E-9,-1.4994969505381129E-9,-1.4994969505381129E-9,-1.5294868895488752E-9,-1.5294868895488752E-9,-1.5294868895488752E-9,-1.5294868895488752E-9,-1.5294868895488752E-9,-1.5294868895488752E-9,-1.5600766273398526E-9,-1.5600766273398526E-9,-1.5600766273398526E-9,-1.5600766273398526E-9,-1.5600766273398526E-9,-1.5600766273398526E-9,-1.5912781598866498E-9,-1.5912781598866498E-9,-1.5912781598866498E-9,-1.5912781598866498E-9,-1.5912781598866498E-9,-1.5912781598866498E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,{"$f":"QQ172","v":-1.6231037230843827E-9},-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,{"$f":"TC172","v":-1.6231037230843827E-9},-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,{"$f":"VO172","v":-1.6231037230843827E-9},-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,{"$f":"YA172","v":-1.6231037230843827E-9},-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,{"$f":"AAM172","v":-1.6231037230843827E-9},-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9,-1.6231037230843827E-9]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":640000.00000000116},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,5247.9600767156862,0,0,0,0,0,5138.0899503916207,0,0,0,{"$f":"IF(BX7,BX165-BX178)","v":0},0,5729.9167883782247,0,0,0,0,0,5626.1296042825561,0,0,0,0,0,6235.3762109629715,0,0,0,0,0,6259.0976808985779,0,0,0,0,0,6767.7670018816116,0,0,0,0,0,6677.4454623647598,0,0,0,0,0,7323.3962671298414,0,0,0,0,0,7240.4501312319389,0,0,0,0,0,7905.6836596718549,0,0,0,0,0,7830.5837174629269,0,0,0,0,0,8515.7675388712305,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,0,0,8577.9210658546162,0,0,0,0,0,9157.4114125991891,0,0,0,0,0,9099.5555805673248,0,0,0,0,0,9826.796823217368,0,0,0,0,0,9778.3356541433477,0,0,0,0,0,10527.686820003621,0,0,0,0,0,10489.183723445327,0,0,0,0,0,11261.419082289658,0,0,0,0,0,11370.793344793006,0,0,0,0,0,12032.132846709916,0,0,0,0,0,{"$f":"IF(GV7,GV165-GV178)","v":12015.39465565745},0,0,0,0,0,12835.895682376469,0,0,0,0,0,12830.966155437756,0,0,0,0,0,13676.857037321701,0,0,0,0,0,13684.408852070101,0,0,0,0,0,14556.58833895182,0,0,0,0,0,14723.619482255304,0,0,0,0,0,15479.651361065515,0,0,0,0,0,15514.364583968618,0,0,0,0,0,16442.015439815776,0,0,0,0,0,16491.416885307499,0,0,0,{"$f":"IF(JH7,JH165-JH178)","v":0},0,17448.265761922205,0,0,0,0,0,17513.156929189787,0,0,0,0,0,18500.247851296957,0,0,0,0,0,18737.311001634986,0,0,0,0,0,19602.999704125868,0,0,0,0,0,19701.481137142426,0,0,0,0,0,20752.413166916958,0,0,0,0,0,20869.01110220484,0,0,0,0,0,21953.565861940027,0,0,0,0,0,22089.23358059008,0,0,0,0,0,23208.62469504177,0,{"$f":"IF(LT7,LT165-LT178)","v":0},0,0,0,23530.376054663393,0,0,0,0,0,24523.165551406059,0,0,0,0,0,24700.068683830519,0,0,0,0,0,2.3646862246096141E-11,0,0,0,0,0,2.411979949101806E-11,0,0,0,0,0,2.4602195480838421E-11,0,0,0,0,0,2.5094239390455188E-11,0,0,0,0,0,2.5596124178264297E-11,0,0,0,0,0,2.610804666182958E-11,0,0,0,0,0,2.6630207595066165E-11,0,0,0,0,0,{"$f":"IF(OF7,OF165-OF178)","v":2.7162811746967494E-11},0,0,0,0,0,2.7706067981906842E-11,0,0,0,0,0,2.8260189341544979E-11,0,0,0,0,0,2.8825393128375874E-11,0,0,0,0,0,2.9401900990943389E-11,0,0,0,0,0,2.9989939010762261E-11,0,0,0,0,0,3.0589737790977506E-11,0,0,0,0,0,3.120153254679706E-11,0,0,0,0,0,3.1825563197732995E-11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":8533.3333333333339},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.03703703703704,474.07407407407408,711.11111111111109,948.14814814814815,1185.1851851851852,1422.2222222222224,1659.2592592592596,1896.2962962962963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,390226.08787203109,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2133.3333333333335,2133.3333333333335,2133.3333333333335,2133.3333333333335,2133.3333333333335,2133.3333333333335,2115.8401330776146,2115.8401330776146,2115.8401330776146,2115.8401330776146,2115.8401330776146,2115.8401330776146,2098.713166576309,2098.713166576309,2098.713166576309,{"$f":"BX175-BX176","v":2098.713166576309},2098.713166576309,2098.713166576309,2079.6134439483812,2079.6134439483812,2079.6134439483812,2079.6134439483812,2079.6134439483812,2079.6134439483812,2060.8596786007729,2060.8596786007729,2060.8596786007729,2060.8596786007729,2060.8596786007729,2060.8596786007729,2040.0750912308963,2040.0750912308963,2040.0750912308963,2040.0750912308963,2040.0750912308963,2040.0750912308963,2019.2114322945674,2019.2114322945674,2019.2114322945674,2019.2114322945674,2019.2114322945674,2019.2114322945674,1996.6522089549621,1996.6522089549621,1996.6522089549621,1996.6522089549621,1996.6522089549621,1996.6522089549621,1974.3940574137464,1974.3940574137464,1974.3940574137464,1974.3940574137464,1974.3940574137464,1974.3940574137464,1949.9827365233136,1949.9827365233136,1949.9827365233136,1949.9827365233136,1949.9827365233136,1949.9827365233136,1925.8479027525407,1925.8479027525407,1925.8479027525407,1925.8479027525407,1925.8479027525407,1925.8479027525407,1899.4956238869679,1899.4956238869679,1899.4956238869679,1899.4956238869679,1899.4956238869679,1899.4956238869679,1873.3936781620914,1873.3936781620914,1873.3936781620914,1873.3936781620914,1873.3936781620914,1873.3936781620914,1845.0077863658539,{"$f":"EJ175-EJ176","v":1845.0077863658539},1845.0077863658539,1845.0077863658539,1845.0077863658539,1845.0077863658539,1816.4147161463386,1816.4147161463386,1816.4147161463386,1816.4147161463386,1816.4147161463386,1816.4147161463386,1785.8900114376747,1785.8900114376747,1785.8900114376747,1785.8900114376747,1785.8900114376747,1785.8900114376747,1755.5581595024503,1755.5581595024503,1755.5581595024503,1755.5581595024503,1755.5581595024503,1755.5581595024503,1722.8021700917257,1722.8021700917257,1722.8021700917257,1722.8021700917257,1722.8021700917257,1722.8021700917257,1690.2077179112478,1690.2077179112478,1690.2077179112478,1690.2077179112478,1690.2077179112478,1690.2077179112478,1655.1154285112359,1655.1154285112359,1655.1154285112359,1655.1154285112359,1655.1154285112359,1655.1154285112359,1620.151482766418,1620.151482766418,1620.151482766418,1620.151482766418,1620.151482766418,1620.151482766418,1582.6134191587857,1582.6134191587857,1582.6134191587857,1582.6134191587857,1582.6134191587857,1582.6134191587857,1544.7107746761424,1544.7107746761424,1544.7107746761424,1544.7107746761424,1544.7107746761424,1544.7107746761424,1504.6036651871093,1504.6036651871093,1504.6036651871093,1504.6036651871093,1504.6036651871093,{"$f":"GV175-GV176","v":1504.6036651871093},1464.5523496682511,1464.5523496682511,1464.5523496682511,1464.5523496682511,1464.5523496682511,1464.5523496682511,1421.7660307269962,1421.7660307269962,1421.7660307269962,1421.7660307269962,1421.7660307269962,1421.7660307269962,1378.9961435422035,1378.9961435422035,1378.9961435422035,1378.9961435422035,1378.9961435422035,1378.9961435422035,1333.4066200844645,1333.4066200844645,1333.4066200844645,1333.4066200844645,1333.4066200844645,1333.4066200844645,1287.7919239108976,1287.7919239108976,1287.7919239108976,1287.7919239108976,1287.7919239108976,1287.7919239108976,1239.2699627810582,1239.2699627810582,1239.2699627810582,1239.2699627810582,1239.2699627810582,1239.2699627810582,1190.1912311735405,1190.1912311735405,1190.1912311735405,1190.1912311735405,1190.1912311735405,1190.1912311735405,1138.5923933033221,1138.5923933033221,1138.5923933033221,1138.5923933033221,1138.5923933033221,1138.5923933033221,1086.8778446900935,1086.8778446900935,1086.8778446900935,1086.8778446900935,1086.8778446900935,1086.8778446900935,1032.0711265573743,1032.0711265573743,1032.0711265573743,1032.0711265573743,1032.0711265573743,1032.0711265573743,977.09973693968254,977.09973693968254,977.09973693968254,{"$f":"JH175-JH176","v":977.09973693968254},977.09973693968254,977.09973693968254,918.93885106660844,918.93885106660844,918.93885106660844,918.93885106660844,918.93885106660844,918.93885106660844,860.56166130264251,860.56166130264251,860.56166130264251,860.56166130264251,860.56166130264251,860.56166130264251,798.89416846498591,798.89416846498591,798.89416846498591,798.89416846498591,798.89416846498591,798.89416846498591,736.43646512620262,736.43646512620262,736.43646512620262,736.43646512620262,736.43646512620262,736.43646512620262,671.09313277911644,671.09313277911644,671.09313277911644,671.09313277911644,671.09313277911644,671.09313277911644,605.42152898864163,605.42152898864163,605.42152898864163,605.42152898864163,605.42152898864163,605.42152898864163,536.24681843225176,536.24681843225176,536.24681843225176,536.24681843225176,536.24681843225176,536.24681843225176,466.68344809156895,466.68344809156895,466.68344809156895,466.68344809156895,466.68344809156895,466.68344809156895,393.50489521843548,393.50489521843548,393.50489521843548,393.50489521843548,393.50489521843548,393.50489521843548,319.87411661646854,319.87411661646854,319.87411661646854,319.87411661646854,319.87411661646854,319.87411661646854,242.51203429966264,{"$f":"LT175-LT176","v":242.51203429966264},242.51203429966264,242.51203429966264,242.51203429966264,242.51203429966264,164.07744745078466,164.07744745078466,164.07744745078466,164.07744745078466,164.07744745078466,164.07744745078466,82.333562279431135,82.333562279431135,82.333562279431135,82.333562279431135,82.333562279431135,82.333562279431135,-3.9411437076826896E-12,-3.9411437076826896E-12,-3.9411437076826896E-12,-3.9411437076826896E-12,-3.9411437076826896E-12,-3.9411437076826896E-12,-4.0199665818363427E-12,-4.0199665818363427E-12,-4.0199665818363427E-12,-4.0199665818363427E-12,-4.0199665818363427E-12,-4.0199665818363427E-12,-4.1003659134730696E-12,-4.1003659134730696E-12,-4.1003659134730696E-12,-4.1003659134730696E-12,-4.1003659134730696E-12,-4.1003659134730696E-12,-4.1823732317425313E-12,-4.1823732317425313E-12,-4.1823732317425313E-12,-4.1823732317425313E-12,-4.1823732317425313E-12,-4.1823732317425313E-12,-4.2660206963773823E-12,-4.2660206963773823E-12,-4.2660206963773823E-12,-4.2660206963773823E-12,-4.2660206963773823E-12,-4.2660206963773823E-12,-4.3513411103049298E-12,-4.3513411103049298E-12,-4.3513411103049298E-12,-4.3513411103049298E-12,-4.3513411103049298E-12,-4.3513411103049298E-12,-4.438367932511028E-12,-4.438367932511028E-12,-4.438367932511028E-12,-4.438367932511028E-12,-4.438367932511028E-12,-4.438367932511028E-12,-4.527135291161249E-12,-4.527135291161249E-12,-4.527135291161249E-12,-4.527135291161249E-12,-4.527135291161249E-12,{"$f":"OF175-OF176","v":-4.527135291161249E-12},-4.6176779969844733E-12,-4.6176779969844733E-12,-4.6176779969844733E-12,-4.6176779969844733E-12,-4.6176779969844733E-12,-4.6176779969844733E-12,-4.7100315569241629E-12,-4.7100315569241629E-12,-4.7100315569241629E-12,-4.7100315569241629E-12,-4.7100315569241629E-12,-4.7100315569241629E-12,-4.8042321880626457E-12,-4.8042321880626457E-12,-4.8042321880626457E-12,-4.8042321880626457E-12,-4.8042321880626457E-12,-4.8042321880626457E-12,-4.9003168318238984E-12,-4.9003168318238984E-12,-4.9003168318238984E-12,-4.9003168318238984E-12,-4.9003168318238984E-12,-4.9003168318238984E-12,-4.9983231684603766E-12,-4.9983231684603766E-12,-4.9983231684603766E-12,-4.9983231684603766E-12,-4.9983231684603766E-12,-4.9983231684603766E-12,-5.0982896318295847E-12,-5.0982896318295847E-12,-5.0982896318295847E-12,-5.0982896318295847E-12,-5.0982896318295847E-12,-5.0982896318295847E-12,-5.2002554244661762E-12,-5.2002554244661762E-12,-5.2002554244661762E-12,-5.2002554244661762E-12,-5.2002554244661762E-12,-5.2002554244661762E-12,-5.3042605329554994E-12,-5.3042605329554994E-12,-5.3042605329554994E-12,-5.3042605329554994E-12,-5.3042605329554994E-12,-5.3042605329554994E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,{"$f":"QR175-QR176","v":-5.4103457436146098E-12},-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,{"$f":"TD175-TD176","v":-5.4103457436146098E-12},-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,{"$f":"VP175-VP176","v":-5.4103457436146098E-12},-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,{"$f":"YB175-YB176","v":-5.4103457436146098E-12},-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,{"$f":"AAN175-AAN176","v":-5.4103457436146098E-12},-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12,-5.4103457436146098E-12]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2028-06-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":288},{"$f":"LOOKUP(F183,110:110,172:172)","v":-1.6231037230843827E-9},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2133.3333333333335,2133.3333333333335,2133.3333333333335,2133.3333333333335,2133.3333333333335,7381.2934100490202,2115.8401330776146,2115.8401330776146,2115.8401330776146,2115.8401330776146,2115.8401330776146,7253.9300834692349,2098.713166576309,2098.713166576309,{"$f":"IF(BW110,BW175+BW170)","v":2098.713166576309},2098.713166576309,2098.713166576309,7828.6299549545338,2079.6134439483812,2079.6134439483812,2079.6134439483812,2079.6134439483812,2079.6134439483812,7705.7430482309373,2060.8596786007729,2060.8596786007729,2060.8596786007729,2060.8596786007729,2060.8596786007729,8296.2358895637444,2040.0750912308963,2040.0750912308963,2040.0750912308963,2040.0750912308963,2040.0750912308963,8299.1727721294737,2019.2114322945674,2019.2114322945674,2019.2114322945674,2019.2114322945674,2019.2114322945674,8786.9784341761788,1996.6522089549621,1996.6522089549621,1996.6522089549621,1996.6522089549621,1996.6522089549621,8674.0976713197215,1974.3940574137464,1974.3940574137464,1974.3940574137464,1974.3940574137464,1974.3940574137464,9297.7903245435882,1949.9827365233136,1949.9827365233136,1949.9827365233136,1949.9827365233136,1949.9827365233136,9190.432867755253,1925.8479027525407,1925.8479027525407,1925.8479027525407,1925.8479027525407,1925.8479027525407,9831.5315624243958,1899.4956238869679,1899.4956238869679,1899.4956238869679,1899.4956238869679,1899.4956238869679,9730.0793413498941,1873.3936781620914,1873.3936781620914,1873.3936781620914,1873.3936781620914,1873.3936781620914,10389.161217033321,{"$f":"IF(EI110,EI175+EI170)","v":1845.0077863658539},1845.0077863658539,1845.0077863658539,1845.0077863658539,1845.0077863658539,10422.92885222047,1816.4147161463386,1816.4147161463386,1816.4147161463386,1816.4147161463386,1816.4147161463386,10973.826128745528,1785.8900114376747,1785.8900114376747,1785.8900114376747,1785.8900114376747,1785.8900114376747,10885.445592004999,1755.5581595024503,1755.5581595024503,1755.5581595024503,1755.5581595024503,1755.5581595024503,11582.354982719819,1722.8021700917257,1722.8021700917257,1722.8021700917257,1722.8021700917257,1722.8021700917257,11501.137824235073,1690.2077179112478,1690.2077179112478,1690.2077179112478,1690.2077179112478,1690.2077179112478,12217.894537914868,1655.1154285112359,1655.1154285112359,1655.1154285112359,1655.1154285112359,1655.1154285112359,12144.299151956562,1620.151482766418,1620.151482766418,1620.151482766418,1620.151482766418,1620.151482766418,12881.570565056076,1582.6134191587857,1582.6134191587857,1582.6134191587857,1582.6134191587857,1582.6134191587857,12953.406763951793,1544.7107746761424,1544.7107746761424,1544.7107746761424,1544.7107746761424,1544.7107746761424,13576.843621386059,1504.6036651871093,1504.6036651871093,1504.6036651871093,1504.6036651871093,{"$f":"IF(GU110,GU175+GU170)","v":1504.6036651871093},13519.998320844559,1464.5523496682511,1464.5523496682511,1464.5523496682511,1464.5523496682511,1464.5523496682511,14300.44803204472,1421.7660307269962,1421.7660307269962,1421.7660307269962,1421.7660307269962,1421.7660307269962,14252.732186164752,1378.9961435422035,1378.9961435422035,1378.9961435422035,1378.9961435422035,1378.9961435422035,15055.853180863904,1333.4066200844645,1333.4066200844645,1333.4066200844645,1333.4066200844645,1333.4066200844645,15017.815472154565,1287.7919239108976,1287.7919239108976,1287.7919239108976,1287.7919239108976,1287.7919239108976,15844.380262862718,1239.2699627810582,1239.2699627810582,1239.2699627810582,1239.2699627810582,1239.2699627810582,15962.889445036362,1190.1912311735405,1190.1912311735405,1190.1912311735405,1190.1912311735405,1190.1912311735405,16669.842592239056,1138.5923933033221,1138.5923933033221,1138.5923933033221,1138.5923933033221,1138.5923933033221,16652.956977271941,1086.8778446900935,1086.8778446900935,1086.8778446900935,1086.8778446900935,1086.8778446900935,17528.89328450587,1032.0711265573743,1032.0711265573743,1032.0711265573743,1032.0711265573743,1032.0711265573743,17523.488011864873,977.09973693968254,977.09973693968254,{"$f":"IF(JG110,JG175+JG170)","v":977.09973693968254},977.09973693968254,977.09973693968254,18425.365498861887,918.93885106660844,918.93885106660844,918.93885106660844,918.93885106660844,918.93885106660844,18432.095780256393,860.56166130264251,860.56166130264251,860.56166130264251,860.56166130264251,860.56166130264251,19360.809512599601,798.89416846498591,798.89416846498591,798.89416846498591,798.89416846498591,798.89416846498591,19536.205170099973,736.43646512620262,736.43646512620262,736.43646512620262,736.43646512620262,736.43646512620262,20339.436169252072,671.09313277911644,671.09313277911644,671.09313277911644,671.09313277911644,671.09313277911644,20372.574269921541,605.42152898864163,605.42152898864163,605.42152898864163,605.42152898864163,605.42152898864163,21357.8346959056,536.24681843225176,536.24681843225176,536.24681843225176,536.24681843225176,536.24681843225176,21405.257920637094,466.68344809156895,466.68344809156895,466.68344809156895,466.68344809156895,466.68344809156895,22420.249310031595,393.50489521843548,393.50489521843548,393.50489521843548,393.50489521843548,393.50489521843548,22482.738475808517,319.87411661646854,319.87411661646854,319.87411661646854,319.87411661646854,319.87411661646854,23528.498811658239,{"$f":"IF(LS110,LS175+LS170)","v":242.51203429966264},242.51203429966264,242.51203429966264,242.51203429966264,242.51203429966264,23772.888088963056,164.07744745078466,164.07744745078466,164.07744745078466,164.07744745078466,164.07744745078466,24687.242998856844,82.333562279431135,82.333562279431135,82.333562279431135,82.333562279431135,82.333562279431135,24782.402246109952,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":480858.77080759272},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"BX115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"EJ115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"GV115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"JH115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"LT115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"OF115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27623.307531101698,0,0,0,0,0,27294.50047673615,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,28043.039032727858,0,0,0,0,0,27708.789048248756,0,0,0,0,0,28469.050050318281,0,0,0,0,0,28314.485832424827,0,0,0,0,0,28901.432470049782,0,0,0,0,0,28556.022694092018,0,0,0,0,0,29340.27947875037,0,0,0,0,0,28989.149758900141,0,0,0,0,0,29785.685581354115,0,0,0,0,0,29428.74045341077,0,0,0,0,0,30237.746618568672,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,0,0,30072.1995257622,0,0,0,0,0,30696.55978475765,0,0,0,0,0,30327.690990435916,0,0,0,0,0,31162.223646039856,0,0,0,0,0,30787.243295809181,0,0,0,0,0,31634.83815860749,0,0,0,0,0,31253.644192071239,0,0,0,0,0,32114.504687265544,0,0,0,0,0,31937.184150860685,0,0,0,0,0,32601.326024194284,0,0,0,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":32207.391735425335},0,0,0,0,0,33095.406407937015,0,0,0,0,0,32694.941885336259,0,0,0,0,0,33596.851542615426,0,0,0,0,0,33189.747668960299,0,0,0,0,0,34105.768617374291,0,0,0,0,0,33915.826392740863,0,0,0,0,0,34622.26632605803,0,0,0,0,0,34201.549007508162,0,0,0,0,0,35146.454887120854,0,0,0,0,0,34718.759700274619,0,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,35678.446063773052,0,0,0,0,0,35243.65634140667,0,0,0,0,0,36218.35318436518,0,0,0,0,0,36014.87908567088,0,0,0,0,0,36766.291163012575,0,0,0,0,0,36316.954460006127,0,0,0,0,0,37322.376520462021,0,0,0,0,0,36865.583333893963,0,0,0,0,0,37886.72740520307,0,0,0,0,0,37422.352989799052,0,0,0,0,0,38459.463614825894,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,0,0,38241.480930112477,0,0,0,0,0,39040.706617627766,0,0,0,0,0,38560.787047423779,0,0,0,0,0,39630.579574470597,0,0,0,0,0,39142.69175719234,0,0,0,0,0,40229.207360891356,0,0,0,0,0,39733.217907792932,0,0,0,0,0,40836.716589467549,0,0,0,0,0,40603.177151793963,0,0,0,0,0,41453.235632440075,0,0,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":40940.633687595822},0,0,0,0,0,42078.894644595362,0,0,0,0,0,41557.777220024502,0,0,0,0,0,42713.825586408995,0,0,0,0,0,42184.050044422962,0,0,0,0,0,43358.162247452827,0,0,0,0,0,43107.941135974346,0,0,0,0,0,44012.040270067955,0,0,0,0,0,43464.510891758167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18047.960076715688,0,0,0,0,0,17833.130748857307,0,0,0,{"$f":"BX170+BX178","v":0},0,18322.195787836077,0,0,0,0,0,18103.810267972844,0,0,0,0,0,18600.534282567609,0,0,0,0,0,18499.548228283955,0,0,0,0,0,18883.035595649017,0,0,0,0,0,18657.358716094532,0,0,0,0,0,19169.760611612321,0,0,0,0,0,18940.346550371822,0,0,0,0,0,19460.771076187099,0,0,0,0,0,19227.557460784734,0,0,0,0,0,19756.129607843777,0,{"$f":"EJ170+EJ178","v":0},0,0,0,19647.967784049739,0,0,0,0,0,20055.89970947722,0,0,0,0,0,19814.895649193371,0,0,0,0,0,20360.145780232069,0,0,0,0,0,20115.148674693701,0,0,0,0,0,20668.933127471108,0,0,0,0,0,20419.876294512742,0,0,0,0,0,20982.327978888166,0,0,0,0,0,20866.473859745722,0,0,0,0,0,21300.39749476677,0,0,0,0,0,{"$f":"GV170+GV178","v":21043.016646780106},0,0,0,0,0,21623.209780385976,0,0,0,0,0,21361.562339799733,0,0,0,0,0,21950.833898574921,0,0,0,0,0,21684.848572576888,0,0,0,0,0,22283.339882417207,0,0,0,0,0,22159.239258941652,0,0,0,0,0,22620.798748106758,0,0,0,0,0,22345.918943788551,0,0,0,0,0,22963.282507956337,0,0,0,0,0,22683.843644651744,0,0,0,{"$f":"JH170+JH178","v":0},0,23310.864183560301,0,0,0,0,0,23026.790035589438,0,0,0,0,0,23663.617819112813,0,0,0,0,0,23530.676012424901,0,0,0,0,0,24021.618494883085,0,0,0,0,0,23728.039933817123,0,0,0,0,0,24384.942340848807,0,0,0,0,0,24086.49201279835,0,0,0,0,0,24753.666550489441,0,0,0,0,0,24450.262951900695,0,0,0,0,0,25127.869394740581,0,{"$f":"LT170+LT178","v":0},0,0,0,24985.44826046137,0,0,0,0,0,25507.630236110766,0,0,0,0,0,25194.070057507106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,4730.9091437774841,{"$f":"BX220","v":4556.4583298445796},4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,4931.0795928658772,{"$f":"EJ220","v":5133.5373450956577},4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,5555.9052127965297,{"$f":"GV220","v":4922.2573692770902},5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,6019.9626926499004,{"$f":"JH220","v":5795.1821153431538},6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,6269.6604684573158,{"$f":"LT220","v":6530.2557503895732},6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,7065.3357172674832,{"$f":"OF220","v":6249.1652616876781},7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27623.307531101698,0,0,0,0,0,27294.50047673615,0,0,0,0,0,28043.039032727858,0,0,0,0,0,27708.789048248756,0,0,0,0,0,28469.050050318281,0,0,0,0,0,28314.485832424827,0,0,0,0,0,28901.432470049782,0,0,0,0,0,28556.022694092018,0,0,0,0,0,29340.27947875037,0,0,0,0,0,28989.149758900141,0,0,0,0,0,29785.685581354115,0,0,0,0,0,29428.74045341077,0,0,0,0,0,30237.746618568672,0,0,0,0,0,30072.1995257622,0,0,0,0,0,30696.55978475765,0,0,0,0,0,30327.690990435916,0,0,0,0,0,31162.223646039856,0,0,0,0,0,30787.243295809181,0,0,0,0,0,31634.83815860749,0,0,0,0,0,31253.644192071239,0,0,0,0,0,32114.504687265544,0,0,0,0,0,31937.184150860685,0,0,0,0,0,32601.326024194284,0,0,0,0,0,32207.391735425335,0,0,0,0,0,33095.406407937015,0,0,0,0,0,32694.941885336259,0,0,0,0,0,33596.851542615426,0,0,0,0,0,33189.747668960299,0,0,0,0,0,34105.768617374291,0,0,0,0,0,33915.826392740863,0,0,0,0,0,34622.26632605803,0,0,0,0,0,34201.549007508162,0,0,0,0,0,35146.454887120854,0,0,0,0,0,34718.759700274619,0,0,0,0,0,35678.446063773052,0,0,0,0,0,35243.65634140667,0,0,0,0,0,36218.35318436518,0,0,0,0,0,36014.87908567088,0,0,0,0,0,36766.291163012575,0,0,0,0,0,36316.954460006127,0,0,0,0,0,37322.376520462021,0,0,0,0,0,36865.583333893963,0,0,0,0,0,37886.72740520307,0,0,0,0,0,37422.352989799052,0,0,0,0,0,38459.463614825894,0,0,0,0,0,38241.480930112477,0,0,0,0,0,39040.706617627766,0,0,0,0,0,38560.787047423779,0,0,0,0,0,39630.579574470597,0,0,0,0,0,39142.69175719234,0,0,0,0,0,40229.207360891356,0,0,0,0,0,39733.217907792932,0,0,0,0,0,40836.716589467549,0,0,0,0,0,40603.177151793963,0,0,0,0,0,41453.235632440075,0,0,0,0,0,40940.633687595822,0,0,0,0,0,42078.894644595362,0,0,0,0,0,41557.777220024502,0,0,0,0,0,42713.825586408995,0,0,0,0,0,42184.050044422962,0,0,0,0,0,43358.162247452827,0,0,0,0,0,43107.941135974346,0,0,0,0,0,44012.040270067955,0,0,0,0,0,43464.510891758167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,-22945.636879432281,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,-23119.7677096732,4719.0270232801377,4545.0361973930267,4730.9091437774841,{"$f":"BX232-BX233","v":4556.4583298445796},4742.8207346344925,-23294.251428929718,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,-23470.987640139429,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,-23648.080678229722,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,-23827.460399360774,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,-24007.200914279143,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,-24189.262814114387,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,-24371.689503474059,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,-24556.472797873819,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,-24741.62490613724,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,-24929.169365374772,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,-25117.08669117172,4931.0795928658772,{"$f":"EJ232-EJ233","v":5133.5373450956577},4943.4557855937583,5146.4466463578356,5152.913277444869,-25307.432647357997,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,-25498.155550892407,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,-25691.34390549099,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,-25884.913316037306,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,-26080.985547470184,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,-26277.442970960125,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,-26476.441142305484,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,-26675.828669006129,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,-26877.795435788787,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,-27080.155748072724,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,5555.9052127965297,{"$f":"GV232-GV233","v":-27285.134366148246},5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,-27490.510746356689,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,-27698.545079889969,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,-27906.981418289877,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,-28118.115947829094,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,-28329.656750664853,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,-28543.936581311777,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,-28758.62697895258,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,-28976.097848629906,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,-29193.983603813547,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,-29414.691891630428,6004.8998546634866,5780.71205271292,6019.9626926499004,{"$f":"JH232-JH233","v":5795.1821153431538},6035.0626924349763,-29635.81940780444,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,-29859.812142520794,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,-30084.228472281811,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,-30311.553340872593,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,-30539.306194504788,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,-30770.01155082482,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,-31001.149304938237,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,-31235.28417848883,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,-31469.855884758541,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,-31707.469989556463,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,-31945.525383563494,6269.6604684573158,{"$f":"LT232-LT233","v":6530.2557503895732},6285.3320618964981,6546.6134495585011,6554.8073968114068,-32186.669127113299,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,-32428.258637288014,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,-32672.98312965878,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,-32918.157886327732,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,-33166.514949334844,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,-33415.326793871907,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,-33667.368970364907,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,-33919.870464447537,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,-34175.651027704895,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,-34431.895462676432,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,7065.3357172674832,{"$f":"OF232-OF233","v":-34691.46842590814},7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,-34951.509832247,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,-35214.929958205925,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,-35478.823115102423,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,-35746.145925804987,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,-36013.946370846912,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,-36285.228157404519,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,-36556.992196372012,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,-36832.290028933552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.0867129229006123E-2},{"$f":"(1+F241)^months-1","v":0.13848914918416155},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 4 - Solar 2'!E1)","v":"Project 4 - Solar 2"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8535933257219952E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520.31940673084398,1043.6845516681715,1570.1132633248194,2099.6234745744891,2632.2332232626313,3167.9606528209092,3706.8240128852553,4248.8416599175507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":800000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"BV283+BW6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"EH283+EI6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"GT283+GU6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"JF283+JG6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"LR283+LS6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"OD283+OE6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"QP283+QQ6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"TB283+TC6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"VN283+VO6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"XZ283+YA6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"AAL283+AAM6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8535933257219952E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.209545809460746,53.575900679456709,81.167584819240176,107.91566465880435,135.89412848941882,164.07077915948702,191.40326117110124,219.97379233844208,247.69979266042131,276.66898448694366,305.84237628381248,332.06984103830297,361.63690793085271,{"$f":"BW287*$F$288*BW7","v":390.35857687167618},420.33639542050361,449.4685278078037,479.86207757965389,510.46846645710536,540.22879633375533,571.25853258870643,601.44197752254536,632.90018955814423,664.57768974485975,693.27422331221817,725.3755483763332,756.63004729767727,789.17282603784361,820.86862712590539,853.85820187080947,887.07633468236111,919.44732611695781,953.12042382016205,985.94628960029331,1020.0798541226804,1054.4488932861818,1086.8864304175654,1121.7180019898628,1155.7022066504503,1191.008248839461,1225.4669221708227,1261.2531672795267,1297.284871570957,1332.4692719891261,1368.9899422477235,1404.6633731212912,1441.6789128174328,1478.9473308334384,1513.1657235467671,1550.9251396382076,1587.8375407399897,1626.1067784015781,1663.5291616546442,1702.3143706005915,1741.3631317561462,1779.5653519452392,1819.1394833632855,1857.8673067016048,1897.9731416450709,1938.3504858208848,1975.6438895617414,2016.5495151970133,2056.6094877973746,2098.0628639983743,2138.6709246536248,2180.6786488484122,2222.969334735842,2264.4152888831263,2307.270403805122,2349.281203095868,2392.707541308157,2436.4253751327983,2477.0258777368349,2521.3120063058905,2564.7549427781873,2609.629516169864,2653.6614273274654,2699.1315231849426,{"$f":"EI287*$F$288*EI7","v":2744.9054022286073},2789.8374967642344,2836.2177108557389,2881.7567557108523,2928.7505935627405,2976.0573672587989,3021.369004398799,3069.2937752038943,3116.3790490619958,3164.9360043931588,3212.6542021075838,3261.8509356146019,3311.3738288085733,3360.0591620681967,3410.233432047994,3459.5709741454757,3510.40444093212,3561.5738848781157,3609.5611803518682,3661.3880275548236,3712.3803337403569,3764.8862129909526,3816.5585174693751,3869.7515749482609,3923.2947554650473,3976.0059054224575,4030.2487044075833,4083.6605396475061,4138.6113460366105,4193.9228047698462,4246.0208422532442,4302.0391625144885,4357.229305945023,4413.9769186358935,4469.8975668774001,4527.3832108157485,4585.2446836752333,4642.2811121025479,4700.8939591340841,4758.6830831180023,4818.0563034661473,4877.8166455053988,4934.3332043533528,4994.8534808817112,5054.5534718867639,5115.8569618813735,5176.341645529611,5238.4377234617778,5300.9372051982918,5362.6202078736114,5425.9265886404455,5488.4180875905149,5552.5410210315276,5617.0794698858799,5679.5751727956331,5744.9377085195792,5809.4895470592137,5875.6932282777116,5941.0879809823346,6008.142864950315,6075.6307754030531,6142.3125264615737,6210.6669906701964,6278.2171919775019,{"$f":"GU287*$F$288*GU7","v":6347.4485666113023},6417.1259588481525,6483.5020974154686,6554.0575733757223,6623.8136935555922,6695.2723800974536,6765.9337924228357,6838.3064781487319,6911.1439231444601,6983.1873405131864,7056.9552495407934,7129.9313507944789,7204.6408335509923,7279.829008720626,7351.6890422114893,7427.8208780658706,7503.1666394559288,7580.268268652354,7656.5862434804685,7734.6692390491326,7813.251033067475,7891.0529358198592,7970.6337557019187,8049.4372539482674,8130.0290170712406,8211.1345221408883,8288.886433969632,8371.0059623730394,8452.3547960636224,8535.5155462005278,8617.908387798203,8702.1227740580034,8786.8724717194364,8870.8585824025486,8956.6808569860586,9041.7424923792496,9128.6501275598584,9216.1091012783363,9301.5013143494016,9390.0574795939992,9477.8606435300208,9567.5347463671606,9656.4590302656052,9747.2643885636044,9838.6442704792062,9929.2792593381655,10021.810713382611,10113.600631346506,10207.297371452216,10301.585825914301,10392.474785976719,10487.93385730457,10582.660030768977,10679.319246660285,10775.249174551764,10873.122820865046,10971.613006214537,11069.379481424421,11169.105887934045,11268.112382712523,11369.089720994063,11470.702035694656,11568.894716495999,11671.764563105349,{"$f":"JG287*$F$288*JG7","v":11773.924263741023},11878.082441667604,11981.53454512224,12086.996378464226,12193.119818856438,12298.543466605681,12405.993934157055,12512.748884082152,12621.542158413904,12731.016814249859,12837.053843772734,12947.879282002177,13058.020185678697,13170.228555805093,13281.756961189778,13395.364700897208,13509.682389779789,13623.327155555489,13739.069281461663,13854.143273663869,13971.326762802082,14089.241409627642,14205.099048621696,14324.472696920026,14443.190556161075,14564.048712261167,14684.256187368863,14806.616484480266,14929.738633561374,15052.217963909641,15176.869141872228,15300.882846039158,15427.081210045257,15554.064174064655,15677.580888293154,15806.122117395536,15934.039588253649,16064.174190734342,16193.690723059388,16325.437613284379,16458.001979376153,16589.957021794846,16724.162514276177,16857.76462658422,16993.630721737794,17130.338690557543,17263.570208341847,17401.951602812067,17539.744861220286,17679.836409363717,17819.346134971907,17961.168125281361,18103.86725544577,18245.99426292608,18390.454766195649,18534.349735624455,18680.592503126387,18827.738577709304,18971.401103573728,19120.344150798996,19268.738556243734,19419.51702658763,19569.753842878155,19722.389498675919,{"$f":"LS287*$F$288*LS7","v":19875.96629156734},20029.012157866637,20184.479311230469,20339.422822417328,20496.802744894085,20655.151869469606,20811.501134553047,20971.788480696734,21131.570903823427,21293.828150019621,21455.588188078618,21619.83867865544,21785.099003412401,21949.873955722785,22117.163108582379,22283.974923525035,22453.316941994508,22623.698896637008,22790.593639217699,22963.047407883801,23135.044422157756,23309.612239069451,23483.731799273271,23660.438704347845,23838.229077224412,24015.584222041707,24195.551848419811,24375.093088705355,24557.263751919552,24740.550168134425,24920.353396149112,25105.864173801463,25290.971210504631,25478.750659959631,25666.13570929757,25856.210689099858,26047.44811722741,26238.305458714247,26431.879351428895,26625.082869060032,26821.020882205696,27018.155970451498,27211.816280768413,27411.339378572979,27610.516966671799,27812.474595416599,28014.096963213415,28218.517932035236,28424.186064576425,28629.534633093266,28837.710009723916,29045.576470197382,29256.288755143723,29468.28534202011,29678.404824439502,29892.97425052178,30107.262070618224,30324.444046633242,30541.355643518058,30761.181072012365,30982.344586182171,31203.254908423347,31427.108966247895,31650.721488595027,{"$f":"OE287*$F$288*OE7","v":31877.297909730118},32105.252250015146,32329.763412373602,32560.469757854389,32790.964398679826,33024.474137568352,33257.784450801628,33494.130729676101,33731.912561933612,33969.513758743349,34210.182638594371,34450.68362429642,34694.273681908897,34939.342015515242,35180.991163140236,35429.013533716308,35676.900610529323,35927.931082024654,36178.839671016853,36432.913796869587,36688.52802008517,36944.04087597641,37202.752925437315,37461.37751623262,37723.224000269387,37986.656402999382,38246.69971396686,38513.302878206698,38779.854164297256,39049.685007078551,39319.478601218179,39592.575257480654,39867.324144793951,40142.058154519793,40420.130957311543,40698.20404709375,40979.640031670737,41262.777392136195,41544.250297634229,41830.800783828963,42117.390401493321,42407.404209040331,42697.47308877873,42990.991122793472,43286.281721143154,43581.651760140201,43880.508904251794,44179.462005252659,44481.92781367086,44786.218897617378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":818989.6002451845}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":9.4048602490609703}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":5.8535933257219952E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":7.2549292736163951E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":4.5556047734480742E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"IF(BW7,BW70)","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"IF(EI7,EI70)","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"IF(GU7,GU70)","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"IF(JG7,JG70)","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"IF(LS7,LS70)","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"IF(OE7,OE70)","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":672645.76788527647}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.17868826700131046}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-7.6863650960072648E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":2.1022622094759155E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":2.5520887648379675E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.03703703703704,474.07407407407408,711.11111111111109,948.14814814814815,1185.1851851851852,1422.2222222222224,1659.2592592592596,1896.2962962962963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12800,237.03703703703704,474.07407407407408,711.11111111111109,948.14814814814815,1185.1851851851852,1422.2222222222224,1659.2592592592596,1896.2962962962963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":11275.334842721672},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12800,237.03703703703704,474.07407407407408,711.11111111111109,948.14814814814815,1185.1851851851852,1422.2222222222224,1659.2592592592596,1896.2962962962963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 4 - Solar 2'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 5 - Wind  2","index":15,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,5,"PIRR",{"$f":"G73","v":7.2221632097387412E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2029-06-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-10-01"},{"$f":"SUM(K6:XFD6)","v":16},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-10-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2063-10-01"},{"$f":"SUM(K7:XFD7)","v":396},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"EI8+EJ7","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"GU8+GV7","v":125},126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,{"$f":"JG8+JH7","v":189},190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,{"$f":"LS8+LT7","v":253},254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,{"$f":"OE8+OF7","v":317},318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,{"$f":"QQ8+QR7","v":381},382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"TC8+TD7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"VO8+VP7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"YA8+YB7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"AAM8+AAN7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":1400},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0.25},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"EJ15*EJ20*EJ24","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"GV15*GV20*GV24","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"JH15*JH20*JH24","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"LT15*LT20*LT24","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"OF15*OF20*OF24","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"QR15*QR20*QR24","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"SUM(EJ32:EJ34)","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"SUM(GV32:GV34)","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"SUM(JH32:JH34)","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"SUM(LT32:LT34)","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"SUM(OF32:OF34)","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"SUM(QR32:QR34)","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":800},{"$f":"F41*F15","v":1120000},null,null,null,{"$f":"$G41","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":1120000},null,null,"USD",null,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":6.25E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$F45*BX$6","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":1120000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BX44*BX45","v":70000},70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":2},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":11},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,{"$f":"EH51*(1+EI50*EI7)","v":1.1592740743000061},1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,{"$f":"GT51*(1+GU50*GU7)","v":1.3572233475261504},1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,{"$f":"JF51*(1+JG50*JG7)","v":1.5889730098401118},1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,{"$f":"LR51*(1+LS50*LS7)","v":1.8602945717095372},1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,{"$f":"OD51*(1+OE50*OE7)","v":2.1779450450704609},2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4332487552518787,2.4392498031054521,2.4452656511619488,2.4512963359226618,2.4573418939789065,2.4634023620122423,2.4694777767946947,2.4755681751889793,2.4816735941487247,2.4877940707186981,2.4939296420350279,2.500080345325431,2.5062462179094376,2.5124272971986179,2.5186236206968093,2.5248352260003442,2.5310621507982765,2.5373044328726122,2.5435621100985379,{"$f":"QP51*(1+QQ50*QQ7)","v":2.5498352204446508},2.5561238019731887,2.5624278928402613,2.568747531296081,2.5750827556851963,2.581433604446723,2.5878001161145789,2.5941823293177162,2.6005802827803568,2.6069940153222269,2.6134235658587928,2.6198689734014966,2.6263302770579928,2.6328075160323867,2.6393007296254711,2.6458099572349654,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"TB51*(1+TC50*TC7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"VN51*(1+VO50*VO7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"XZ51*(1+YA50*YA7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0.04},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0.04},{"$f":"$F55*L$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*BX$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*EJ$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*GV$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*JH$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*LT$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*OF$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*QR$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*TD$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*VP$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*YB$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*AAN$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,{"$f":"SUM(EI32:EI33)","v":252000},260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,{"$f":"SUM(GU32:GU33)","v":260400},235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,{"$f":"SUM(JG32:JG33)","v":260400},252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,{"$f":"SUM(LS32:LS33)","v":252000},260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,{"$f":"SUM(OE32:OE33)","v":260400},235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,{"$f":"SUM(QQ32:QQ33)","v":260400},252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":4049808},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,{"$f":"EJ55*EJ57+EJ56*EJ58","v":10416},10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,{"$f":"GV55*GV57+GV56*GV58","v":9408},10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,{"$f":"JH55*JH57+JH56*JH58","v":10080},10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,{"$f":"LT55*LT57+LT56*LT58","v":10416},10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,{"$f":"OF55*OF57+OF56*OF58","v":9408},10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,{"$f":"QR55*QR57+QR56*QR58","v":10080},10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":16}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":16},{"$f":"F64/(months/Months_Period)","v":1.3333333333333333},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(EI14+EI15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(GU14+GU15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(JG14+JG15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(LS14+LS15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(OE14+OE15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(QQ14+QQ15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":739199.99999999767},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(EJ64:EJ65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(GV64:GV65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(JH64:JH65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(LT64:LT65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(OF64:OF65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(QR64:QR65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":1253701.4433555405},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,1871.2703702416334,1875.8854277915677,1880.511867318435,1885.1497168932606,1889.7990046563011,1894.4597588172146,1899.1320076552313,1903.8157795193258,1908.5111028283893,1913.2180060714011,1917.9365178076021,1922.6666666666681,1927.4084813488839,1932.1619906253165,1936.92722333799,1941.7042084000607,1946.4929747959925,1951.2935515817333,1956.1059678848903,1960.9302529049075,1965.7664359132425,1970.6145462535446,1975.4746133418316,1980.3466666666702,1985.2307357893524,1990.1268503440779,1995.0350400381315,1999.9553346520643,2004.8877640398744,2009.8323581291875,2014.7891469214392,2019.7581604920572,2024.7394289906424,2029.7329826411533,2034.7388517420889,2039.7570666666722,2044.7876578630351,2049.8306558544023,2054.8860912392774,2059.9539946916284,2065.0343969610726,2070.1273288730649,2075.2328213290843,2080.3509053068206,2085.4816118603635,2090.6249721203894,2095.7810172943537,2100.9497786666748,2106.1312875989283,2111.325575530037,2116.5326739764582,2121.7526145323795,2126.9854288699071,2132.2311487392594,2137.4898059689594,2142.7614324660285,2148.0460602161775,2153.3437212840045,2158.6544478131873,2163.9782720266776,{"$f":"EJ66*EJ51","v":2169.3152262268991},2174.6653427959409,2180.0286541957548,2185.4051929683537,2190.7949917360074,2196.1980832014401,2201.6145001480309,2207.0442754400115,2212.4874420226652,2217.9440329225272,2223.4140812475853,2228.8976201874807,2234.3946830137088,2239.9053030798218,2245.4295138216303,2250.9673487574073,2256.5188414880899,2262.0840256974857,2267.6629351524748,2273.2556037032145,2278.8620652833479,2284.4823539102053,2290.1165036850157,2295.7645487931077,2301.4265235041225,2307.102462172219,2312.7923992362817,2318.4963692201318,2324.2144067327349,2329.9465464684126,2335.6928232070509,2341.4532718143132,2347.2279272418505,2353.016824527514,2358.8199987955682,2364.6374852569029,2370.4693192092482,2376.3155360373871,2382.1761712133716,2388.0512602967374,2393.9408389347191,2399.8449428624672,2405.7636079032645,2411.6968699687445,2417.6447650591081,2423.6073292633414,2429.5845987594371,2435.5766098146123,2441.5833987855276,2447.605002118511,2453.6414563497751,2459.6927981056419,2465.7590641027627,2471.8402911483431,2477.9365161403648,2484.0477760678095,2490.1741080108836,2496.3155491412444,2502.4721367222232,2508.6439081090534,2514.8309007490966,2521.033152182069,2527.2507000402711,2533.4835820488138,{"$f":"GV66*GV51","v":2539.7318360258482},2545.9954998827961,2552.2746116245785,2558.5692093498465,2564.8793312512125,2571.2050156154842,2577.5463008238921,2583.9032253523269,2590.2758277715716,2596.6641467475338,2603.068221041482,2609.4880895102806,2615.9237911066266,2622.3753648792826,2628.8428499733186,2635.3262856303445,2641.8257111887519,2648.3411660839511,2654.8726898486116,2661.4203221128996,2667.9841026047216,2674.5640711499623,2681.1602676727289,2687.7727321955917,2694.4015048398278,2701.0466258256638,2707.7081354725206,2714.3860741992571,2721.0804825244168,2727.7914010664722,2734.5188705440723,2741.2629317762894,2748.0236256828657,2754.8009932844639,2761.5950757029136,2768.4059141614625,2775.2335499850255,2782.0780246004369,2788.9393795366991,2795.8176564252376,2802.7128970001522,2809.6251430984698,2816.5544366603981,2823.5008197295815,2830.4643344533551,2837.4450230830012,2844.4429279740043,2851.4580915863094,2858.4905564845794,2865.5403653384533,2872.6075609228037,2879.6921861179985,2886.7942839101606,2893.9138973914273,2901.0510697602135,2908.2058443214723,2915.3782644869593,2922.5683737754948,2929.7762158132277,2937.0018343339025,2944.2452731791204,2951.5065762986101,2958.7857877504907,2966.0829517015418,{"$f":"JH66*JH51","v":2973.3981124274683},2980.7313143131732,2988.0826018530229,2995.4520196511194,3002.839612421571,3010.2454249887624,3017.6695022876274,3025.1118893639218,3032.5726313744967,3040.051773587571,3047.5493613830081,3055.0654402525906,3062.6000558002952,3070.153253742571,3077.725079908616,3085.3155802406559,3092.924800794221,3100.5527877384284,3108.1995873562596,3115.8652460448434,3123.5498103157352,3131.2533267952017,3138.9758422245022,3146.7174034601717,3154.4780574743077,3162.2578513548515,3170.0568323058783,3177.875047647879,3185.7125448180514,3193.5693713705846,3201.4455749769509,3209.3412034261919,3217.2563046252108,3225.1909265990616,3233.1451174912409,3241.1189255639806,3249.1123991985405,3257.1255868955013,3265.1585372750587,3273.2112990773194,3281.2839211625965,3289.3764525117062,3297.4889422262636,3305.6214395289817,3313.7739937639712,3321.9466543970375,3330.1394710159821,3338.3524933309041,3346.5857711745007,3354.8393545023705,3363.1132933933141,3371.4076380496426,3379.7224387974784,3388.0577460870613,3396.4136104930553,3404.7900827148551,3413.187213576894,3421.6050540289521,3430.043655146465,3438.5030681308349,3446.9833443097391,3455.4845351374447,3464.006692195117,3472.5498671911359,{"$f":"LT66*LT51","v":3481.1141119614067},3489.6994784696767,3498.3060188078503,3506.9337851963041,3515.5828299842042,3524.2532056498239,3532.9449648008626,3541.6581601747635,3550.392844639035,3559.1490711915717,3567.9268929609739,3576.726363206873,3585.5475353202519,3594.3904628237697,3603.255199372089,3612.1417987521963,3621.0503148837333,3629.9808018193221,3638.9333137448916,3647.9079049800093,3656.9046299782094,3665.923543327322,3674.9646997498066,3684.0281541030827,3693.1139613798628,3702.222176708487,3711.3528553532556,3720.5060527147662,3729.6818243302491,3738.8802258739056,3748.1013131572417,3757.3451421294135,3766.6117688775598,3775.9012496271462,3785.213640742305,3794.5489987261794,3803.9073802212629,3813.2888420097456,3822.693441013857,3832.1212342962131,3841.5722790601603,3851.046632650126,3860.5443525519631,3870.0654963932998,3879.6101219438901,3889.1782871159639,3898.7700499645775,3908.3854686879681,3918.0246016279048,3927.6875072700418,3937.3742442442767,3947.084871325103,3956.8194474319694,3966.5780316296346,3976.3606831285265,3986.1674612851034,3995.9984256022112,4005.853635729447,4015.7331514635193,4025.6370327486115,4035.5653396767461,4045.5181324881473,4055.495471571609,4065.4974174648601,{"$f":"OF66*OF51","v":4075.5240308549319},4085.5753725785266,4095.6515036223855,4105.7524851236594,4115.8783783702811,4126.0292448013342,4136.205146007429,4146.4061437310747,4156.632299867053,4166.8836764627958,4177.1603357187623,4187.4623399888105,4197.7897517805859,4208.1426337558878,4218.5210487310633,4228.9250596773754,4239.3547297213954,4249.8101221453799,4260.2913003876574,4270.7983280430126,4281.3312688630695,4291.8901867566856,4302.4751457903303,4313.0862101884804,4323.7234443340085,4334.3869127685703,4345.0766801929994,4355.7928114677015,4366.5353716130421,4377.3044258097461,4388.1000393992917,4398.9222778843077,4409.7712069289664,4420.6468923593902,4431.5494001640445,4442.4787964941397,4453.435147664034,4464.418520151632,4475.4289805987946,4486.4665958117375,4497.5314327614378,4508.6235585840432,4519.7430405812747,4530.889946220841,4542.0643431368399,4553.2662991301768,4564.4958821689706,4575.7531603889684,4587.0382020939587,4598.3510757561853,4609.6918500167631,4621.0605936860948,4632.4573757442859,4643.8822653415691,4655.3353317987185,4666.8166446074711,4678.3262734309501,4689.864288104086,4701.4307586340437,4713.0257552006424,4724.6493481567823,4736.3016080288753,4747.9826055172707,4759.6924114966814,{"$f":"QR66*QR51","v":4771.4310970166189},4783.1987333018205,4794.9953917526846,4806.8211439456991,4818.6760616338825,4830.5602167472134,4842.4736813930695,4854.4165278566652,4866.3888286014899,4878.3906562697457,4890.4220836827935,4902.4831838415867,4914.574029927121,4926.6946953008792,4938.8452535052684,4951.0257782640738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2796106.5566444583},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,7916.0217279733224,{"$f":"EJ59-EJ68","v":8246.6847737731005},7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,7882.5164179511867,{"$f":"GV59-GV68","v":6868.2681639741513},7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,7449.9170482984582,{"$f":"JH59-JH68","v":7106.6018875725313},7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,6607.4501328088645,{"$f":"LT59-LT68","v":6934.8858880385933},6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,6350.5025825351404,{"$f":"OF59-OF68","v":5332.4759691450681},6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,5656.3075885033186,{"$f":"QR59-QR68","v":5308.5689029833811},5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,{"$f":"BW70-BW46","v":-70000},-70000,-70000,-70000,-70000,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70-EI46","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70-GU46","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70-JG46","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70-LS46","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70-OE46","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70-QQ46","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8279826312164218E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2221632097387412E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,{"$f":"BW82","v":867455.26998283784},942510.78422965494,1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EI82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GU82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JG82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LS82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OE82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QQ82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TC82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VO82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YA82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAM82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8279826312164218E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2221632097387412E-2},{"$f":"SUM(K80:XFD80)","v":50312.072384479448},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407.95878418514951,818.2951450787823,1231.0229391566597,1646.1561036498433,2063.7086570153347,2483.6946994094606,2906.1284131640127,3331.0240632651667,3758.39599783519,4188.2586486169566,{"$f":"BW79*$F$80*BW6","v":4620.6265314612874},5055.5142468171307,5492.9364802245973,5932.908002810871,6375.4436717890076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BW46","v":70000},70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":1170312.0723844795},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,{"$f":"BX79+BX80+BX81","v":942510.78422965494},1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EJ79+EJ80+EJ81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GV79+GV80+GV81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JH79+JH80+JH81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LT79+LT80+LT81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OF79+OF80+OF81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QR79+QR80+QR81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TD79+TD80+TD81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VP79+VP80+VP81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YB79+YB80+YB81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAN79+AAN80+AAN81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,{"$f":"BX82","v":942510.78422965494},1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EJ82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GV82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JH82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LT82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OF82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QR82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TD82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VP82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YB82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAN82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.5252525252525255E-3},null,{"$f":"SUM(K85:XFD85)","v":1170312.072384475},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*EI84*EI7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*GU84*GU7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*JG84*JG7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*LS84*LS7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*OE84*OE7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*QQ84*QQ7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":50312.072384475032},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,5589.3961136359439,5248.7810560860098,5580.1546165591417,5575.5167669843167,4562.867479221276,5566.2067250603623,5225.5344762223458,5556.8507043582513,5216.1553810491878,5547.4484778061751,5542.7299660699746,5201.999817210909,5533.2580025286925,5192.5044932522605,5523.7392605395862,5518.9622754775164,4842.1735090815846,5509.3729322958434,5168.5605159926863,5499.7362309726695,5158.9000479643346,5490.0519376240327,5485.1918705357448,5144.3198172109069,5475.4357480882254,5134.539633533499,5465.6314438394447,5460.7111492255126,4447.7787198377027,5450.8341257483889,5109.8773369561377,5440.908323385519,5099.9270548869345,5430.9335012364236,5425.9276321354873,5084.9094172109044,5415.878826014542,5074.8358280231741,5405.7803926382994,5400.7124891859485,4387.6320869165038,5390.5391550045124,5049.433662548493,5380.3155785707559,5039.1848720172138,5370.0415117571874,5364.8854665832232,5023.7167052109025,5354.535196278649,5013.3409083475399,5344.1338099011182,5338.9138693451978,4325.6810550076698,5328.435335138317,4987.1766779086174,5317.9050514115488,4976.6204236613994,5307.3227625935733,5302.0120360643896,4960.6882118508993,{"$f":"EJ70-EJ85","v":5291.3512576506773},4950.001141081636,5280.637829681823,5275.2612909092231,4597.8714921415694,5264.4684006761372,4923.051983729546,5253.622208437565,4912.1790418549117,5242.7224509550497,5237.2524026299916,4895.7688636900957,5226.2718008638685,4884.7611807977546,5215.2369700559466,5209.6991351201696,4196.1476423894865,5198.5824581800907,4857.0035487251016,5187.4108801743623,4845.804418594229,5176.1841299673715,5170.5499801925607,4828.9019350844692,5159.2399603734548,4817.5640217053578,5147.8740846412957,5142.1701146574451,4128.4520771448415,5130.7199374091642,4788.9736606705255,5119.2132120632641,4777.4385566357259,5107.6496593500624,5101.8464850820083,4760.0289986206744,5090.1971646683287,4748.3509478401893,5078.4903126642048,5072.6152235808395,4058.7256449428578,5060.8215410151097,4718.9028759743123,5048.9696139088328,4707.0217188184688,5037.0591546142359,5031.0818851181402,4689.0898740629646,5019.0830850920493,4677.0614817590658,5007.0250275278022,5000.9736857719354,4322.9074197748141,4988.8261927292342,4646.7299677372121,4976.6187078097673,4634.4923758666928,4964.3509347363324,4958.1943471553541,4616.022575768523,4945.8355831284798,4603.6333316955079,4933.4157838373058,4927.1829018287635,{"$f":"GV70-GV85","v":3912.9346478517282},4914.6709839947807,4572.3918722529988,4902.0972745277304,4559.7871526263643,4889.4614682620931,4883.1201830536847,4540.7632585252495,4870.3906561060057,4528.0023371300431,4857.5982628360953,4851.1783943672963,3836.7426927709503,4838.2911189982942,4495.8236339042587,4825.3401982472324,4482.8407726888245,4812.3253177936258,4805.7937940289657,4463.2461617646777,4792.6823812728553,4450.102412727615,4779.506216204848,4772.8937516819851,3758.2649790377491,4759.6198580519131,4416.9583484050563,4746.2804096783193,4403.5860013531601,4732.8750828111051,4726.1476133335045,4383.4035521012875,4712.6428581947112,4369.8654905931135,4699.0714081746637,4692.2605697161143,4013.4329338925518,4678.5884592771399,4335.7271043408773,4664.8488274523397,4321.9535868774246,4651.0413407791066,4644.1120472171788,4301.1656641479958,4630.2021494242217,4287.2214607945762,4616.2235559035726,4609.208392291267,3594.1759273929974,4595.126118539124,4252.0589229547732,4580.9742977595788,4237.8721999674162,4566.75258648615,4559.6154141173638,4216.460639556105,4545.288219390618,4202.0981101020816,4530.8902680643487,4523.6646495436744,3508.4212106984569,4509.1599075789663,4165.8806961270866,4494.5835321760351,{"$f":"JH70-JH85","v":4151.2683714501081},4479.9351695644036,4472.5838820245544,4129.2144642264575,4457.8268714560063,4114.4210588888145,4442.9969815899494,4435.5545945136555,3420.0938525030806,4420.6147102900059,4077.1171224945692,4405.6010436249862,4062.0664280772817,4390.5132301350059,4382.9414039689609,4039.3509036369205,4367.7416830833563,4024.1136961391485,4352.4668965213177,4344.8012378327339,3665.1166735618417,4329.4131570823747,3985.6906416530746,4313.9490804174047,3970.1884264032697,4298.4086325227254,4290.609651571699,3946.7914362296979,4274.9539390595255,3931.0971125069927,4259.2209089006255,4251.325280451385,3235.4101792523661,4235.4755572785152,3891.521366386336,4219.5475583135967,3875.5540846790364,4203.5408969820755,4195.5079466025181,3851.4551848002575,4179.3825627149808,3835.2900313658711,4163.1775416513128,4155.0450443485952,3138.8924901136061,4138.7198294805394,3794.5270128615948,4122.3139905466733,3778.0807127030757,4105.8271293752068,4097.5531904842628,3753.2588458279342,4080.9440450800985,3736.608737790516,4064.252873384522,4055.8764011627218,3039.4792703006833,4039.0614298486244,3694.6228287311123,4022.1634157467424,3677.6831395678373,4005.1819487401326,3996.6597916824603,3652.1166166864414,{"$f":"LT70-LT85","v":3979.5523719161702},3634.9670054079006,3962.3604650697262,3953.7326986812723,3273.0836538933727,3936.4132782277529,3591.7215190767138,3919.008323702813,3574.2736392385423,3901.5174126860047,3892.7395909166034,3547.9401206707034,3875.118948557325,3530.2760210538072,3857.4112845054879,3848.5246851253805,2831.6161689938435,3830.6856820582552,3485.7331701326848,3812.7585788975675,3467.7618538993675,3794.7429405502544,3785.7017841277702,3440.6383297744942,3767.5525224977146,3422.4443071690903,3749.3136285243208,3740.1604311628107,2722.9846595473273,3721.7862580036717,3376.5651707203351,3703.3213417481629,3358.0547150000175,3684.7652342504307,3675.4528431352719,3330.1174851513979,3656.7591036563144,3311.3776418678308,3637.9730428637204,3628.5452495813634,2611.0942048174165,3609.6198512274505,3264.1221313256137,3590.6009874842775,3245.0563619336872,3571.4881967616129,3561.8964339129989,3216.2810151896092,3542.6418822496717,3196.9789766075346,3523.2922396333006,3513.5816125524734,2831.847036445607,3494.0884522479419,3148.3058007490499,3474.499022592473,3128.6680582753661,3454.8128481481299,3444.933332414058,3099.0294511289658,3425.1011442008303,3079.14835138943,3405.1710123059684,3395.1690664127173,{"$f":"OF70-OF85","v":2377.142453022645},3375.0911112990498,3029.0149802551914,3354.9139987539174,3008.7881055072958,3334.6372390762426,3324.4613378701479,2978.2603401465021,3304.0341840105239,2957.782807414781,3283.5061481588145,3273.2041438887663,2254.876732096991,3252.5238501216891,2906.1454351465136,3231.7414242002014,2885.3117541561815,3210.856361732197,3200.3751834899194,2853.8681558345643,3179.3352150145074,2832.7762971208913,3158.1913380872465,3147.5802736890964,2128.9430395435684,3126.2795711090066,2779.5898036845774,3104.8736724098753,2758.1311122645347,3083.3620580678307,3072.5664444782851,2725.7442059932691,3050.8952769486104,2704.0195915181866,3029.1170837135323,3018.1876873834372,2335.2313362135428,2996.2479637259448,2649.2375032787822,2974.1998880658393,2627.135051116139,2952.0429252935337,2940.9234432963021,2593.7765376567359,2918.602140740737,2571.4001847474001,2896.1706017086062,2884.9133234886085,1865.6282817836181,2862.3154081213916,2514.9746338608138,2839.6058901914821,2492.209108133291,2816.7842185360078,2805.3311520788584,2457.8498392701058,2782.3402104466268,2434.8021957734909,2759.2357252435331,2747.6407286769345,1728.0171357207946,2724.3648758487016,2376.6838783603062,2700.9740723808954,{"$f":"QR70-QR85","v":2353.235386860958},2677.4677505757563,2665.6710921248923,2317.8453399318778,2641.9904222436944,2294.1062671303634,2618.1928024845074,2606.2499560209117,1586.277655276087,2582.2758276078312,2234.2444001947833,2558.1833000359902,2210.0924539504558,2533.9717885766977,2521.8212303723085,2173.6407056135031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,942510.78422965494,{"$f":"BY82","v":1018003.7207098795},1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EK82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GW82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JI82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LU82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OG82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QS82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TE82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VQ82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YC82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAO82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,2955.3335161224231,5910.6670322448463,8866.0005483672685,11821.334064489693,14776.667580612117,17732.001096734541,20687.334612856965,23642.668128979389,26598.001645101813,29553.335161224237,32508.668677346661,35464.002193469081,38419.335709591505,41374.669225713929,44330.002741836353,47285.336257958777,50240.669774081201,53196.003290203626,56151.33680632605,59106.670322448474,62062.003838570898,65017.337354693322,67972.670870815738,70928.004386938162,73883.337903060587,76838.671419183011,79794.004935305435,82749.338451427859,85704.671967550283,88660.005483672707,91615.338999795131,94570.672515917555,97526.006032039979,100481.3395481624,103436.67306428483,106392.00658040725,109347.34009652968,112302.6736126521,115258.00712877452,118213.34064489695,121168.67416101937,124124.0076771418,127079.34119326422,130034.67470938664,132990.00822550905,135945.34174163148,138900.6752577539,141856.00877387632,144811.34228999875,147766.67580612117,150722.0093222436,153677.34283836602,156632.67635448845,159588.00987061087,162543.34338673329,165498.67690285572,168454.01041897814,171409.34393510057,174364.67745122299,177320.01096734541,{"$f":"EI89+EJ85","v":180275.34448346784},183230.67799959026,186186.01151571269,189141.34503183511,192096.67854795753,195052.01206407996,198007.34558020238,200962.67909632481,203918.01261244723,206873.34612856965,209828.67964469208,212784.0131608145,215739.34667693693,218694.68019305935,221650.01370918177,224605.3472253042,227560.68074142662,230516.01425754905,233471.34777367147,236426.68128979389,239382.01480591632,242337.34832203874,245292.68183816117,248248.01535428359,251203.34887040601,254158.68238652844,257114.01590265086,260069.34941877329,263024.68293489568,265980.01645101811,268935.34996714053,271890.68348326295,274846.01699938538,277801.3505155078,280756.68403163023,283712.01754775265,286667.35106387507,289622.6845799975,292578.01809611992,295533.35161224235,298488.68512836477,301444.01864448719,304399.35216060962,307354.68567673204,310310.01919285447,313265.35270897689,316220.68622509931,319176.01974122174,322131.35325734416,325086.68677346659,328042.02028958901,330997.35380571143,333952.68732183386,336908.02083795628,339863.35435407871,342818.68787020113,345774.02138632355,348729.35490244598,351684.6884185684,354640.02193469083,357595.35545081325,360550.68896693568,363506.0224830581,366461.35599918052,{"$f":"GU89+GV85","v":369416.68951530295},372372.02303142537,375327.3565475478,378282.69006367022,381238.02357979264,384193.35709591507,387148.69061203749,390104.02412815992,393059.35764428234,396014.69116040476,398970.02467652719,401925.35819264961,404880.69170877204,407836.02522489446,410791.35874101688,413746.69225713931,416702.02577326173,419657.35928938416,422612.69280550658,425568.026321629,428523.35983775143,431478.69335387385,434434.02686999628,437389.3603861187,440344.69390224112,443300.02741836355,446255.36093448597,449210.6944506084,452166.02796673082,455121.36148285324,458076.69499897567,461032.02851509809,463987.36203122052,466942.69554734294,469898.02906346536,472853.36257958779,475808.69609571021,478764.02961183264,481719.36312795506,484674.69664407748,487630.03016019991,490585.36367632233,493540.69719244476,496496.03070856718,499451.36422468961,502406.69774081203,505362.03125693445,508317.36477305688,511272.6982891793,514228.03180530173,517183.36532142415,520138.69883754657,523094.032353669,526049.36586979136,529004.69938591379,531960.03290203621,534915.36641815864,537870.69993428106,540826.03345040348,543781.36696652591,546736.70048264833,549692.03399877076,552647.36751489318,555602.7010310156,{"$f":"JG89+JH85","v":558558.03454713803},561513.36806326045,564468.70157938288,567424.0350955053,570379.36861162772,573334.70212775015,576290.03564387257,579245.369159995,582200.70267611742,585156.03619223984,588111.36970836227,591066.70322448469,594022.03674060712,596977.37025672954,599932.70377285196,602888.03728897439,605843.37080509681,608798.70432121924,611754.03783734166,614709.37135346408,617664.70486958651,620620.03838570893,623575.37190183136,626530.70541795378,629486.0389340762,632441.37245019863,635396.70596632105,638352.03948244348,641307.3729985659,644262.70651468833,647218.04003081075,650173.37354693317,653128.7070630556,656084.04057917802,659039.37409530045,661994.70761142287,664950.04112754529,667905.37464366772,670860.70815979014,673816.04167591257,676771.37519203499,679726.70870815741,682682.04222427984,685637.37574040226,688592.70925652469,691548.04277264711,694503.37628876953,697458.70980489196,700414.04332101438,703369.37683713681,706324.71035325923,709280.04386938165,712235.37738550408,715190.7109016265,718146.04441774893,721101.37793387135,724056.71144999377,727012.0449661162,729967.37848223862,732922.71199836105,735878.04551448347,738833.37903060589,741788.71254672832,744744.04606285074,{"$f":"LS89+LT85","v":747699.37957897317},750654.71309509559,753610.04661121801,756565.38012734044,759520.71364346286,762476.04715958529,765431.38067570771,768386.71419183013,771342.04770795256,774297.38122407498,777252.71474019741,780208.04825631983,783163.38177244226,786118.71528856468,789074.0488046871,792029.38232080953,794984.71583693195,797940.04935305438,800895.3828691768,803850.71638529922,806806.04990142165,809761.38341754407,812716.7169336665,815672.05044978892,818627.38396591134,821582.71748203377,824538.05099815619,827493.38451427862,830448.71803040104,833404.05154652346,836359.38506264589,839314.71857876831,842270.05209489074,845225.38561101316,848180.71912713558,851136.05264325801,854091.38615938043,857046.71967550286,860002.05319162528,862957.3867077477,865912.72022387013,868868.05373999255,871823.38725611498,874778.7207722374,877734.05428835982,880689.38780448225,883644.72132060467,886600.0548367271,889555.38835284952,892510.72186897194,895466.05538509437,898421.38890121679,901376.72241733922,904332.05593346164,907287.38944958407,910242.72296570649,913198.05648182891,916153.38999795134,919108.72351407376,922064.05703019619,925019.39054631861,927974.72406244103,930930.05757856346,933885.39109468588,{"$f":"OE89+OF85","v":936840.72461080831},939796.05812693073,942751.39164305315,945706.72515917558,948662.058675298,951617.39219142043,954572.72570754285,957528.05922366527,960483.3927397877,963438.72625591012,966394.05977203255,969349.39328815497,972304.72680427739,975260.06032039982,978215.39383652224,981170.72735264467,984126.06086876709,987081.39438488951,990036.72790101194,992992.06141713436,995947.39493325679,998902.72844937921,1001858.0619655016,1004813.3954816241,1007768.7289977465,1010724.0625138689,1013679.3960299913,1016634.7295461138,1019590.0630622362,1022545.3965783586,1025500.730094481,1028456.0636106035,1031411.3971267259,1034366.7306428483,1037322.0641589707,1040277.3976750931,1043232.7311912156,1046188.064707338,1049143.3982234604,1052098.7317395827,1055054.065255705,1058009.3987718273,1060964.7322879496,1063920.065804072,1066875.3993201943,1069830.7328363166,1072786.0663524389,1075741.3998685612,1078696.7333846835,1081652.0669008058,1084607.4004169281,1087562.7339330504,1090518.0674491727,1093473.400965295,1096428.7344814173,1099384.0679975396,1102339.401513662,1105294.7350297843,1108250.0685459066,1111205.4020620289,1114160.7355781512,1117116.0690942735,1120071.4026103958,1123026.7361265181,{"$f":"QQ89+QR85","v":1125982.0696426404},1128937.4031587627,1131892.736674885,1134848.0701910073,1137803.4037071296,1140758.737223252,1143714.0707393743,1146669.4042554966,1149624.7377716189,1152580.0712877412,1155535.4048038635,1158490.7383199858,1161446.0718361081,1164401.4053522304,1167356.7388683527,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"TC89+TD85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"VO89+VP85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"YA89+YB85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"AAM89+AAN85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,{"$f":"BX88-BX89","v":942510.78422965494},1018003.7207098795,1093936.6287126904,1170312.0723844795,1167356.7388683571,1164401.4053522346,1161446.0718361123,1158490.7383199898,1155535.4048038675,1152580.0712877449,1149624.7377716226,1146669.4042555001,1143714.0707393778,1140758.7372232552,1137803.4037071329,1134848.0701910104,1131892.7366748881,1128937.4031587655,1125982.0696426432,1123026.7361265207,1120071.4026103984,1117116.0690942758,1114160.7355781535,1111205.402062031,1108250.0685459087,1105294.7350297861,1102339.4015136638,1099384.0679975413,1096428.734481419,1093473.4009652964,1090518.0674491741,1087562.7339330516,1084607.4004169293,1081652.0669008067,1078696.7333846844,1075741.3998685619,1072786.0663524396,1069830.732836317,1066875.3993201947,1063920.0658040722,1060964.7322879499,1058009.3987718273,1055054.065255705,1052098.7317395825,1049143.3982234602,1046188.0647073376,1043232.7311912152,1040277.3976750928,1037322.0641589704,1034366.7306428479,1031411.3971267255,1028456.0636106031,1025500.7300944807,1022545.3965783583,1019590.0630622358,1016634.7295461134,1013679.396029991,1010724.0625138686,1007768.7289977461,1004813.3954816237,1001858.0619655013,998902.72844937886,995947.39493325644,992992.06141713401,{"$f":"EJ88-EJ89","v":990036.72790101159},987081.39438488916,984126.06086876674,981170.72735264432,978215.39383652189,975260.06032039947,972304.72680427704,969349.39328815462,966394.0597720322,963438.72625590977,960483.39273978735,957528.05922366492,954572.7257075425,951617.39219142008,948662.05867529765,945706.72515917523,942751.3916430528,939796.05812693038,936840.72461080796,933885.39109468553,930930.05757856311,927974.72406244068,925019.39054631826,922064.05703019584,919108.72351407341,916153.38999795099,913198.05648182856,910242.72296570614,907287.38944958383,904332.05593346129,901376.72241733898,898421.38890121644,895466.05538509414,892510.7218689716,889555.38835284929,886600.05483672675,883644.72132060444,880689.3878044819,877734.05428835959,874778.72077223705,871823.38725611474,868868.0537399922,865912.7202238699,862957.38670774736,860002.05319162505,857046.71967550251,854091.3861593802,851136.05264325766,848180.71912713535,845225.38561101281,842270.0520948905,839314.71857876796,836359.38506264566,833404.05154652311,830448.71803040081,827493.38451427827,824538.05099815596,821582.71748203342,818627.38396591111,815672.05044978857,812716.71693366626,809761.38341754372,806806.04990142141,803850.71638529887,{"$f":"GV88-GV89","v":800895.38286917657},797940.04935305403,794984.71583693172,792029.38232080918,789074.04880468687,786118.71528856433,783163.38177244202,780208.04825631948,777252.71474019717,774297.38122407463,771342.04770795233,768386.71419182979,765431.38067570748,762476.04715958494,759520.71364346263,756565.38012734009,753610.04661121778,750654.71309509524,747699.37957897293,744744.04606285039,741788.71254672809,738833.37903060555,735878.04551448324,732922.7119983607,729967.37848223839,727012.04496611585,724056.71144999354,721101.377933871,718146.04441774869,715190.71090162615,712235.37738550385,709280.0438693813,706324.710353259,703369.37683713646,700414.04332101415,697458.70980489161,694503.3762887693,691548.04277264676,688592.70925652445,685637.37574040191,682682.0422242796,679726.70870815706,676771.37519203476,673816.04167591222,670860.70815978991,667905.37464366737,664950.04112754506,661994.70761142252,659039.37409530021,656084.04057917767,653128.70706305536,650173.37354693282,647218.04003081052,644262.70651468809,641307.37299856567,638352.03948244324,635396.70596632082,632441.3724501984,629486.03893407597,626530.70541795355,623575.37190183112,620620.0383857087,617664.70486958628,614709.37135346385,{"$f":"JH88-JH89","v":611754.03783734143},608798.704321219,605843.37080509658,602888.03728897416,599932.70377285173,596977.37025672931,594022.03674060688,591066.70322448446,588111.36970836204,585156.03619223961,582200.70267611719,579245.36915999476,576290.03564387234,573334.70212774992,570379.36861162749,567424.03509550507,564468.70157938264,561513.36806326022,558558.0345471378,555602.70103101537,552647.36751489295,549692.03399877052,546736.7004826481,543781.36696652567,540826.03345040325,537870.69993428083,534915.3664181584,531960.03290203598,529004.69938591355,526049.36586979113,523094.03235366871,520138.69883754628,517183.36532142386,514228.03180530143,511272.69828917901,508317.36477305659,505362.03125693416,502406.69774081174,499451.36422468931,496496.03070856689,493540.69719244447,490585.36367632204,487630.03016019962,484674.69664407719,481719.36312795477,478764.02961183235,475808.69609570992,472853.3625795875,469898.02906346507,466942.69554734265,463987.36203122023,461032.0285150978,458076.69499897538,455121.36148285295,452166.02796673053,449210.69445060811,446255.36093448568,443300.02741836326,440344.69390224083,437389.36038611841,434434.02686999599,431478.69335387356,428523.35983775114,425568.02632162871,{"$f":"LT88-LT89","v":422612.69280550629},419657.35928938386,416702.02577326144,413746.69225713902,410791.35874101659,407836.02522489417,404880.69170877174,401925.35819264932,398970.0246765269,396014.69116040447,393059.35764428205,390104.02412815962,387148.6906120372,384193.35709591478,381238.02357979235,378282.69006366993,375327.3565475475,372372.02303142508,369416.68951530266,366461.35599918023,363506.02248305781,360550.68896693538,357595.35545081296,354640.02193469054,351684.68841856811,348729.35490244569,345774.02138632326,342818.68787020084,339863.35435407842,336908.02083795599,333952.68732183357,330997.35380571114,328042.02028958872,325086.6867734663,322131.35325734387,319176.01974122145,316220.68622509902,313265.3527089766,310310.01919285418,307354.68567673175,304399.35216060933,301444.0186444869,298488.68512836448,295533.35161224206,292578.01809611963,289622.68457999721,286667.35106387478,283712.01754775236,280756.68403162993,277801.35051550751,274846.01699938509,271890.68348326266,268935.34996714024,265980.01645101781,263024.68293489539,260069.34941877297,257114.01590265054,254158.68238652812,251203.34887040569,248248.01535428327,245292.68183816085,242337.34832203842,239382.014805916,236426.68128979357,{"$f":"OF88-OF89","v":233471.34777367115},230516.01425754873,227560.6807414263,224605.34722530388,221650.01370918145,218694.68019305903,215739.34667693661,212784.01316081418,209828.67964469176,206873.34612856933,203918.01261244691,200962.67909632449,198007.34558020206,195052.01206407964,192096.67854795721,189141.34503183479,186186.01151571237,183230.67799958994,180275.34448346752,177320.01096734509,174364.67745122267,171409.34393510025,168454.01041897782,165498.6769028554,162543.34338673297,159588.00987061055,156632.67635448813,153677.3428383657,150722.00932224328,147766.67580612085,144811.34228999843,141856.008773876,138900.67525775358,135945.34174163116,132990.00822550873,130034.67470938631,127079.34119326388,124124.00767714146,121168.67416101904,118213.34064489673,115258.00712877442,112302.67361265211,109347.34009652981,106392.0065804075,103436.67306428519,100481.33954816288,97526.006032040576,94570.672515918268,91615.33899979596,88660.005483673653,85704.671967551345,82749.338451429037,79794.00493530673,76838.671419184422,73883.337903062114,70928.004386939807,67972.670870817499,65017.337354695192,62062.003838572884,59106.670322450576,56151.336806328269,53196.003290205961,50240.669774083653,47285.336257961346,{"$f":"QR88-QR89","v":44330.002741839038},41374.669225716731,38419.335709594423,35464.002193472115,32508.668677349808,29553.3351612275,26598.001645105192,23642.668128982885,20687.334612860577,17732.00109673827,14776.667580615962,11821.334064493654,8866.0005483713467,5910.667032249039,2955.3335161267314,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"TD88-TD89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"VP88-VP89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"YB88-YB89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"AAN88-AAN89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV90,BW86/BV90)","v":0},0,0,0,0,4.7759877433783101E-3,4.4962956749401307E-3,4.7922946424743705E-3,4.8004956081775432E-3,3.9386309517141383E-3,4.8169936653781123E-3,4.5337713243505983E-3,4.8336213738140186E-3,4.5489618556936121E-3,4.8503805450429687E-3,4.8588100053142264E-3,4.5719671783912928E-3,4.8757698478505323E-3,4.5874527903642659E-3,4.8928658445403349E-3,4.9014655066657396E-3,4.3117170351464036E-3,4.9187693922511508E-3,4.6266996411422137E-3,4.9362143677759204E-3,4.6426160621529707E-3,4.9538024796400995E-3,4.9626508628831268E-3,4.6667295119334823E-3,4.9804576102884463E-3,4.6829670475226981E-3,4.9984127999954039E-3,5.0074467468463292E-3,4.0896755479592406E-3,5.0256287423938442E-3,4.7241414252525444E-3,5.0439647724836341E-3,4.7408485492052852E-3,5.0624571585852545E-3,5.0717627243240249E-3,4.7661699018001274E-3,5.0904941076766116E-3,4.7832276357380786E-3,5.1093878739768379E-3,5.1188964310345756E-3,4.170361539797521E-3,5.1380384837119908E-3,4.8265066605983793E-3,5.1573492833447074E-3,4.844078015420931E-3,5.1768314752960124E-3,5.1866376862769008E-3,4.8707205671818443E-3,5.2063820572757092E-3,4.8886760986368624E-3,5.2263046978487807E-3,5.236333760757053E-3,4.2549019124488423E-3,5.2565291905969334E-3,4.9342613507236911E-3,5.2769101663834644E-3,4.9527807312680404E-3,5.2974797170183673E-3,5.3078361736931404E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.9808737259494917E-3},5.3286944208790583E-3,4.9998156649967837E-3,5.3497491288167897E-3,5.3603511792506831E-3,4.6861074876819479E-3,5.3817067629953171E-3,5.047937656866815E-3,5.4032671688277294E-3,5.0675010227139924E-3,5.4250358825589052E-3,5.4359994672238928E-3,5.0971926226906139E-3,5.4580873641459377E-3,5.1172226581029769E-3,5.4803926586987906E-3,5.4916280117652668E-3,4.4370495955638025E-3,5.5142665439293168E-3,5.1681463299658855E-3,5.5371321334577658E-3,5.1888641420057488E-3,5.5602288140003927E-3,5.5718651016238773E-3,5.2203250920313249E-3,5.5953162050264146E-3,5.2415605449659198E-3,5.6190089354500004E-3,5.6309472826388644E-3,4.5355507635301169E-3,5.655010746398419E-3,5.2955920662651895E-3,5.6793270613139483E-3,5.3175921851978713E-3,5.7039009224682715E-3,5.7162859336842833E-3,5.3510203647179422E-3,5.7412551881758254E-3,5.3735973669868055E-3,5.7664942748142422E-3,5.7792166075788911E-3,4.6397169347693968E-3,5.8048701319461131E-3,5.4310926217877023E-3,5.8308066113216244E-3,5.4545239328399973E-3,5.8570315453559526E-3,5.8702539425423894E-3,5.4901500589398791E-3,5.8969222012214906E-3,5.5142275417109695E-3,5.9238933339753252E-3,5.9374943622102373E-3,5.1505202090282639E-3,5.9649312028172644E-3,5.5756028052832401E-3,5.9926863631181914E-3,5.6006397907181404E-3,6.0207663293727542E-3,6.0349301922405412E-3,5.6387346260099473E-3,6.0635099368688463E-3,5.6644993707829138E-3,6.0924315296639053E-3,{"$f":"IF(GT90,GU86/GT90)","v":6.1070227503013707E-3},4.867737961903108E-3,6.1364706166592729E-3,5.730244867343302E-3,6.1662786426868298E-3,5.7570934291165422E-3,6.1964545351210027E-3,6.2116829024496823E-3,5.7979769792717729E-3,6.2424255517368752E-3,5.8256500765565848E-3,6.2735563630046043E-3,6.2892699921942583E-3,4.993244445677775E-3,6.3209991661527486E-3,5.8963473680941616E-3,6.3531383826252877E-3,5.9252523184900457E-3,6.3856968725846501E-3,6.4021363087347367E-3,5.9693056911160162E-3,6.4353416541021819E-3,5.9991508868467531E-3,6.4689906437035254E-3,6.4859847100684391E-3,5.1277780283143348E-3,6.5203185763563877E-3,6.0754954185262763E-3,6.5551224574293826E-3,6.1067502241785943E-3,6.5904075077770265E-3,6.608234057424135E-3,6.1544310929794359E-3,6.6442625856009225E-3,6.1867656993163708E-3,6.6808018132736005E-3,6.6992668328975163E-3,5.754366355271808E-3,6.7365957013459038E-3,6.2695963782320912E-3,6.7744673516642231E-3,6.3035559900891632E-3,6.8128953936232488E-3,6.832322443299994E-3,6.3554190112244842E-3,6.8716116314298543E-3,6.3906283504882484E-3,6.9114933509351727E-3,6.9316611883736513E-3,5.4293121773757533E-3,6.972460674063834E-3,6.4809668578451347E-3,7.0138921291011567E-3,6.5180648306901248E-3,7.0559723370330531E-3,7.0772611358863625E-3,6.5747889656112462E-3,7.120347297826137E-3,6.6133457580826891E-3,7.1641269300754575E-3,7.1862827286903862E-3,5.5997594058187737E-3,7.2311385451714711E-3,6.7124495479761424E-3,{"$f":"IF(JF90,JG86/JF90)","v":7.276736871544281E-3},6.7532212211274204E-3,7.3230986515459146E-3,7.3465726031911784E-3,6.8156468539701991E-3,7.3941206256167534E-3,6.8581376427957301E-3,7.4424881125380758E-3,7.4669866102131501E-3,5.7863077616201707E-3,7.5166285468722359E-3,6.9675725282189963E-3,7.5671517113847534E-3,7.0126869274207155E-3,7.6185825861618643E-3,7.6446469884049644E-3,7.0818671325177662E-3,7.6974914930210995E-3,7.1290289167135115E-3,7.7513148289480582E-3,7.7786030619994024E-3,6.5966502084323815E-3,7.8339523746409675E-3,7.2507702406725966E-3,7.8903594300677778E-3,7.301074784064214E-3,7.9478582144047495E-3,7.9770280331238393E-3,7.3783474620625874E-3,8.0362314359183947E-3,7.4311194533249756E-3,8.0966182743291756E-3,8.1272677903100696E-3,6.2202835253042273E-3,8.1895046153431742E-3,7.5676958969435482E-3,8.2530273422247048E-3,7.6242803281161104E-3,8.317880325371986E-3,8.3508200934991374E-3,7.7113718385352021E-3,8.4177562441948173E-3,7.7709701614948907E-3,8.4861429832588531E-3,8.5208965554962861E-3,6.4762871093694916E-3,8.5915579614789291E-3,7.9256727284589129E-3,8.6638054839532838E-3,7.989962664307319E-3,8.7376981290140047E-3,8.7752806277035297E-3,8.0891402502798974E-3,8.8517582134674967E-3,8.1571683925087575E-3,8.9300420005393351E-3,8.969883074588578E-3,6.7662664933167173E-3,9.0510093176036834E-3,8.3343618322051713E-3,9.1341248604659853E-3,8.4082592597159965E-3,9.2193099550617833E-3,9.2627048640954186E-3,{"$f":"IF(LR90,LS86/LR90)","v":8.5225613326405762E-3},9.351154517676501E-3,8.6011780225464639E-3,9.4418943868380834E-3,9.4881532945381031E-3,7.9108394463228409E-3,9.5825123739018692E-3,8.8067784524334773E-3,9.6794152054100226E-3,8.8928791537590292E-3,9.7789737859360227E-3,9.8297858079711038E-3,9.0264741232330171E-3,9.9335528702063445E-3,9.1186567503892361E-3,1.0040286260187669E-2,1.0094808091249827E-2,7.4854500175972772E-3,1.020625226281094E-2,9.3608889888017119E-3,1.0321024163526938E-2,9.462830929182953E-3,1.0439284924714331E-2,1.0499776869029757E-2,9.6215968058001016E-3,1.0623596575322613E-2,9.7315704091608477E-3,1.0751356534276163E-2,1.0816776853759173E-2,7.9429294723230275E-3,1.0950831298293546E-2,1.0022216634445682E-2,1.1089359308491609E-2,1.0145261514601499E-2,1.1232601332590245E-2,1.1306070019706706E-2,1.0337762690522825E-2,1.1456872939956791E-2,1.0471729985149215E-2,1.1613071830013056E-2,1.1693290661447394E-2,8.4953779021404042E-3,1.1858171923187661E-2,1.0828286280164051E-2,1.2029270007136607E-2,1.0980338916845503E-2,1.220696011273234E-2,1.2298402796308453E-2,1.1219558150774423E-2,1.2486752985898455E-2,1.138700931603596E-2,1.2682775778790257E-2,1.2783818557430047E-2,1.0415388273574048E-2,1.2992298902598211E-2,1.1836625332823956E-2,1.3209783142111005E-2,1.2030129906763725E-2,1.3436890385066382E-2,1.3554261849591093E-2,1.2336736214164631E-2,1.3797093762513068E-2,1.2552956444990845E-2,1.4051366972047941E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.4183058276810904E-2},1.0054459336207182E-2,1.4456125530961889E-2,1.3140149893755159E-2,1.4742942356399674E-2,1.3395888133015597E-2,1.504460650948343E-2,1.5201381830300507E-2,1.3804901080962113E-2,1.5527642960251241E-2,1.4096179856935048E-2,1.5872059932351818E-2,1.6051569461446261E-2,1.1220375555484082E-2,1.6426278735221303E-2,1.4899335845824393E-2,1.6823515370638708E-2,1.5254791350196587E-2,1.7245422121635764E-2,1.7466371998563917E-2,1.5830607141601016E-2,1.7929929045628176E-2,1.6246273835555606E-2,1.8424849343586628E-2,1.8685101446148142E-2,1.2863807006706271E-2,1.9233513387692368E-2,1.7417284706653026E-2,1.9822643299428681E-2,1.7947545560866925E-2,2.0457278083890258E-2,2.0793365132675008E-2,1.8822725919732917E-2,2.150698657969333E-2,1.9467289028656076E-2,2.2281874795463567E-2,2.2694845482418131E-2,1.7958527919053412E-2,2.357777381902864E-2,2.1343473779622917E-2,2.4545947281006595E-2,2.2223676590003825E-2,2.5612475860313132E-2,2.618747487205839E-2,2.3720527041325358E-2,2.7432532147374771E-2,2.4859656721067318E-2,2.8822969665132786E-2,2.9580964512591824E-2,1.9727344980755984E-2,3.1242753008071784E-2,2.8366506635553224E-2,3.3132451533874202E-2,3.0117571388152312E-2,3.5300699856082238E-2,3.650936566530024E-2,3.3266632356200566E-2,3.9227668034587306E-2,3.5820310789329554E-2,4.2438460839926667E-2,4.4272510694687177E-2,2.9235568951757367E-2,4.8518254965955951E-2,4.4677865466593858E-2,{"$f":"IF(QP90,QQ86/QP90)","v":5.3760709889544039E-2},4.9766705137150168E-2,6.0398546920204431E-2,6.4427610951582545E-2,6.033017742555722E-2,7.449780788503356E-2,7.0569062359934973E-2,8.8592126343812652E-2,9.7986683014606765E-2,6.7093851109448752E-2,0.1248239986413002,0.1260006915184414,0.17312315419423904,0.18695795600503751,0.2858077635740931,0.42665594536336832,0.7354975990873216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":0},0,0,0,0,5.7311852920539724E-2,5.3955548099281568E-2,5.7507535709692442E-2,5.7605947298130518E-2,4.726357142056966E-2,5.7803923984537348E-2,5.4405255892207183E-2,5.8003456485768226E-2,5.4587542268323345E-2,5.8204566540515625E-2,5.8305720063770716E-2,5.4863606140695513E-2,5.8509238174206391E-2,5.5049433484371191E-2,5.8714390134484019E-2,5.8817586079988875E-2,5.1740604421756847E-2,5.9025232707013806E-2,5.5520395693706565E-2,5.9234572413311044E-2,5.5711392745835649E-2,5.9445629755681198E-2,5.9551810354597522E-2,5.6000754143201784E-2,5.9765491323461359E-2,5.6195604570272381E-2,5.9980953599944847E-2,6.0089360962155947E-2,4.9076106575510883E-2,6.0307544908726127E-2,5.6689697103030533E-2,6.0527577269803609E-2,5.6890182590463426E-2,6.0749485903023051E-2,6.0861152691888298E-2,5.7194038821601526E-2,6.108592929211934E-2,5.7398731628856947E-2,6.1312654487722051E-2,6.1426757172414907E-2,5.0044338477570255E-2,6.1656461804543886E-2,5.7918079927180552E-2,6.1888191400136489E-2,5.8128936185051175E-2,6.2121977703552149E-2,6.2239652235322809E-2,5.8448646806182128E-2,6.247658468730851E-2,5.8664113183642348E-2,6.2715656374185372E-2,6.2836005129084632E-2,5.1058822949386108E-2,6.3078350287163201E-2,5.921113620868429E-2,6.3322921996601569E-2,5.9433368775216489E-2,6.3569756604220401E-2,6.3694034084317688E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.9770484711393901E-2},6.3944333050548696E-2,5.9997787979961401E-2,6.4196989545801469E-2,6.4324214151008197E-2,5.6233289852183371E-2,6.4580481155943809E-2,6.057525188240178E-2,6.4839206025932752E-2,6.0810012272567909E-2,6.5100430590706859E-2,6.5231993606686717E-2,6.1166311472287363E-2,6.549704836975126E-2,6.1406671897235726E-2,6.5764711904385487E-2,6.5899536141183199E-2,5.3244595146765633E-2,6.6171198527151809E-2,6.2017755959590623E-2,6.644558560149319E-2,6.2266369704068986E-2,6.6722745768004715E-2,6.6862381219486525E-2,6.2643901104375899E-2,6.7143794460316972E-2,6.2898726539591041E-2,6.7428107225400005E-2,6.7571367391666373E-2,5.4426609162361403E-2,6.7860128956781035E-2,6.3547104795182274E-2,6.815192473576738E-2,6.3811106222374459E-2,6.8446811069619251E-2,6.8595431204211396E-2,6.421224437661531E-2,6.8895062258109901E-2,6.4483168403841662E-2,6.9197931297770909E-2,6.9350599290946696E-2,5.5676603217232765E-2,6.9658441583353353E-2,6.5173111461452424E-2,6.9969679335859486E-2,6.5454287194079974E-2,7.0284378544271428E-2,7.0443047310508669E-2,6.5881800707278546E-2,7.0763066414657891E-2,6.6170730500531627E-2,7.1086720007703899E-2,7.1249932346522854E-2,6.1806242508339167E-2,7.157917443380718E-2,6.6907233663398874E-2,7.1912236357418294E-2,6.7207677488617681E-2,7.2249195952473047E-2,7.2419162306886498E-2,6.7664815512119364E-2,7.2762119242426149E-2,6.7973992449394963E-2,7.3109178355966864E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":7.3284273003616451E-2},5.8412855542837296E-2,7.3637647399911271E-2,6.8762938408119617E-2,7.3995343712241951E-2,6.9085121149398507E-2,7.4357454421452029E-2,7.4540194829396195E-2,6.9575723751261281E-2,7.4909106620842505E-2,6.9907800918679014E-2,7.5282676356055248E-2,7.5471239906331103E-2,5.9918933348133301E-2,7.5851989993832983E-2,7.0756168417129936E-2,7.6237660591503456E-2,7.1103027821880549E-2,7.6628362471015801E-2,7.6825635704816847E-2,7.1631668293392195E-2,7.722409984922618E-2,7.1989810642161034E-2,7.7627887724442304E-2,7.7831816520821273E-2,6.1533336339772017E-2,7.8243822916276656E-2,7.2905945022315316E-2,7.8661469489152591E-2,7.3281002690143135E-2,7.9084890093324312E-2,7.9298808689089617E-2,7.3853173115753235E-2,7.9731151027211067E-2,7.4241188391796442E-2,8.0169621759283202E-2,8.0391201994770192E-2,6.9052396263261692E-2,8.0839148416150849E-2,7.5235156538785097E-2,8.129360821997067E-2,7.5642671881069962E-2,8.1754744723478989E-2,8.1987869319599921E-2,7.626502813469381E-2,8.2459339577158258E-2,7.6687540205858981E-2,8.2937920211222066E-2,8.3179934260483812E-2,6.5151746128509047E-2,8.3669528088766015E-2,7.7771602294141623E-2,8.4166705549213877E-2,7.8216777968281498E-2,8.4671668044396631E-2,8.4927133630636351E-2,7.8897467587334957E-2,8.544416757391364E-2,7.9360149096992266E-2,8.5969523160905489E-2,8.6235392744284628E-2,6.7197112869825285E-2,8.677366254205765E-2,8.0549394575713709E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":8.7320842458531375E-2},8.1038654653529052E-2,8.7877183818550975E-2,8.8158871238294134E-2,8.1787762247642393E-2,8.8729447507401041E-2,8.2297651713548761E-2,8.9309857350456906E-2,8.9603839322557804E-2,6.9435693139442048E-2,9.0199542562466831E-2,8.3610870338627963E-2,9.0805820536617038E-2,8.4152243129048593E-2,9.1422991033942372E-2,9.1735763860859576E-2,8.4982405590213195E-2,9.2369897916253191E-2,8.554834700056213E-2,9.3015777947376699E-2,9.3343236743992836E-2,7.9159802501188578E-2,9.4007428495691603E-2,8.7009242888071159E-2,9.4684313160813327E-2,8.7612897408770568E-2,9.5374298572856994E-2,9.5724336397486065E-2,8.8540169544751052E-2,9.643477723102073E-2,8.917343343989971E-2,9.71594192919501E-2,9.7527213483720843E-2,7.4643402303650727E-2,9.8274055384118097E-2,9.0812350763322586E-2,9.9036328106696464E-2,9.1491363937393322E-2,9.9814563904463832E-2,0.10020984112198965,9.2536462062422428E-2,0.10101307493033782,9.3251641937938695E-2,0.10183371579910624,0.10225075866595543,7.7715445312433906E-2,0.10309869553774714,9.5108072741506955E-2,0.10396566580743941,9.5879551971687821E-2,0.10485237754816806,0.10530336753244235,9.7069683003358775E-2,0.10622109856160997,9.788602071010509E-2,0.10716050400647202,0.10763859689506294,8.1195197919800607E-2,0.10861211181124419,0.10001234198646206,0.10960949832559183,0.10089911111659196,0.11063171946074141,0.11115245836914503,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.10227073599168691},0.11221385421211802,0.10321413627055756,0.11330273264205701,0.11385783953445724,9.4930073355874084E-2,0.11499014848682243,0.10568134142920173,0.11615298246492027,0.10671454984510835,0.11734768543123228,0.11795742969565325,0.10831768947879621,0.11920263444247614,0.10942388100467083,0.12048343512225203,0.12113769709499793,8.9825400211167333E-2,0.12247502715373129,0.11233066786562054,0.12385228996232325,0.11355397115019544,0.12527141909657197,0.12599732242835709,0.11545916166960121,0.12748315890387135,0.11677884490993018,0.12901627841131397,0.12980132224511007,9.5315153667876323E-2,0.13140997557952255,0.12026659961334818,0.13307231170189932,0.12174313817521799,0.13479121599108296,0.13567284023648046,0.12405315228627389,0.13748247527948149,0.12566075982179059,0.13935686196015667,0.14031948793736873,0.10194453482568486,0.14229806307825194,0.12993943536196861,0.14435124008563929,0.13176406700214605,0.14648352135278808,0.14758083355570145,0.13463469780929307,0.14984103583078145,0.13664411179243152,0.15219330934548309,0.15340582268916056,0.12498465928288857,0.15590758683117853,0.14203950399388748,0.15851739770533205,0.1443615588811647,0.16124268462079658,0.16265114219509313,0.14804083456997558,0.16556512515015681,0.15063547733989013,0.16861640366457531,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.17019669932173084},0.12065351203448618,0.17347350637154269,0.15768179872506191,0.17691530827679608,0.16075065759618717,0.18053527811380116,0.18241658196360608,0.16565881297154536,0.18633171552301489,0.16915415828322056,0.19046471918822183,0.19261883353735515,0.13464450666580899,0.19711534482265564,0.1787920301498927,0.20188218444766448,0.18305749620235906,0.20694506545962915,0.20959646398276699,0.18996728569921217,0.21515914854753809,0.19495528602666728,0.22109819212303955,0.2242212173537777,0.15436568408047524,0.23080216065230841,0.20900741647983631,0.23787171959314418,0.2153705467304031,0.2454873370066831,0.2495203815921001,0.22587271103679502,0.25808383895631998,0.23360746834387291,0.26738249754556281,0.2723381457890176,0.21550233502864094,0.28293328582834365,0.25612168535547497,0.29455136737207915,0.26668411908004591,0.30734971032375757,0.31424969846470069,0.28464632449590432,0.32919038576849724,0.29831588065280779,0.34587563598159343,0.35497157415110192,0.23672813976907181,0.37491303609686144,0.34039807962663871,0.39758941840649042,0.36141085665782774,0.42360839827298685,0.43811238798360286,0.39919958827440682,0.47073201641504769,0.42984372947195465,0.50926153007912001,0.53127012833624609,0.35082682742108839,0.58221905959147136,0.5361343855991263,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.64512851867452847},0.59720046164580198,0.72478256304245314,0.77313133141899049,0.72396212910668667,0.89397369462040266,0.84682874831921962,1.0631055161257519,1.1758401961752811,0.80512621331338496,1.4978879836956023,1.5120082982212968,2.0774778503308684,2.2434954720604501,3.4296931628891172,5.11987134436042,8.8259711890478592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8279826312164218E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2221632097387412E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,0.99420578594764231,0.98844514481176904,0.98271788206371591,0.97702380430195912,0.9713627192455847,0.9657344357277956,0.96013876368945572,0.95457551417267306,0.94904449931441714,0.94354553234017668,0.93807842755765181,0.93264300035048375,0.92723906717201976,0.92186644553911679,0.91652495402597678,0.91121441225802313,0.90593464090580678,0.90068546167895269,0.89546669732013817,0.89027817159910749,0.88511970930672057,0.87999113624903691,0.87489227924143231,0.86982296610275245,0.86478302564949638,0.85977228769003766,0.85479058301887623,0.84983774341092533,0.84491360161582962,0.84001799135231914,0.83515074730259198,0.83031170510673447,0.82550070135716802,0.82071757359313313,0.81596216029520285,0.81123430087982817,0.80653383569391568,0.80186060600943609,0.7972144540180639,0.79259522282584993,0.78800275644792073,0.78343689980321363,0.77889749870923808,0.77438439987687102,0.76989745090517769,0.76543650027626853,0.76100139735018013,0.75659199235979002,0.75220813640575768,0.74784968145149755,0.74351648031818007,0.73920838667976096,0.73492525505804041,0.73066694081775052,0.72643330016167096,0.72222419012577366,0.71803946857439427,0.71387899419543299,0.70974262649558284,{"$f":"1/(1+$F$95)^EI8","v":0.70563022579558499},0.70154165322551165,0.69747677072007819,0.69343544101397869,0.68941752763725284,0.68542289491067532,0.6814514079411762,0.67750293261728445,0.67357733560459976,0.66967448434128996,0.66579424703361423,0.66193649265147314,0.65810109092398361,0.65428791233507999,0.65049682811914022,0.64672771025663811,0.64298043146982009,0.63925486521840647,0.63555088569532003,0.63186836782243572,0.62820718724635871,0.62456722033422374,0.62094834416952127,0.61735043654794586,0.61377337597327064,0.61021704165324331,0.60668131349550791,0.60316607210354933,0.59967119877266162,0.59619657548593874,0.59274208491029068,0.58930761039247959,0.58589303595518216,0.58249824629307212,0.57912312676892708,0.5757675634097571,0.57243144290295667,0.56911465259247696,0.56581708047502299,0.56253861519627057,0.55927914604710638,0.55603856295988963,0.55281675650473461,0.54961361788581609,0.54642903893769501,0.54326291212166589,0.54011513052212579,0.53698558784296324,0.53387417840397022,0.53078079713727089,0.52770533958377652,0.52464770188965582,0.52160778080282977,0.51858547366948293,0.51558067843059852,0.51259329361851191,0.50962321835348323,0.50667035234029167,0.50373459586484848,0.5008158497908296,0.49791401555632808,0.49502899517052584,0.49216069121038425,0.4893090068173549,{"$f":"1/(1+$F$95)^GU8","v":0.48647384569410868},0.4836551121012832,0.48085271085425141,0.47806654731990533,0.47529652741346229,0.47254255759528641,0.46980454486773071,0.46708239677199653,0.46437602138501138,0.46168532731632428,0.4590102237050207,0.45635062021665312,0.45370642704019176,0.45107755488499052,0.44846391497777272,0.44586541905963301,0.44328197938305747,0.44071350870895909,0.43815992030373385,0.4356211279363299,0.43309704587533743,0.43058758888609194,0.42809267222779729,0.42561221165066365,0.42314612339306229,0.42069432417869745,0.41825673121379414,0.415833262184302,0.41342383525311593,0.41102836905731271,0.40864678270540317,0.40627899577460069,0.40392492830810578,0.40158450081240532,0.39925763425458904,0.39694425005967998,0.39464427010798164,0.39235761673243952,0.3900842127160189,0.38782398128909673,0.38557684612687015,0.3833427313467781,0.3811215615059394,0.37891326159860511,0.37671775705362587,0.37453497373193301,0.37236483792403602,0.37020727634753259,0.36806221614463475,0.36592958487970756,0.36380931053682408,0.36170132151733297,0.35960554663744099,0.35752191512580861,0.35545035662116076,0.3533908011699109,0.35134317922379821,0.34930742163753969,0.34728345966649454,0.34527122496434354,0.34327064958078041,0.34128166595921744,0.33930420693450453,0.33733820573066053,{"$f":"1/(1+$F$95)^JG8","v":0.33538359595861883},0.33344031161398507,0.33150828707480878,0.32958745709936682,0.32767775682396094,0.32577912176072649,0.32389148779545568,0.32201479118543225,0.32014896855727853,0.31829395690481616,0.3164496935869377,0.31461611632549197,0.31279316320318062,0.3109807726614674,0.3091788834984992,0.3073874348670399,0.30560636627241516,0.30383561757046951,0.30207512896553596,0.300324841008416,0.29858469459437298,0.29685463096113535,0.29513459168691286,0.29342451868842367,0.29172435421893295,0.29003404086630258,0.28835352155105298,0.28668273952443502,0.28502163836651417,0.28337016198426479,0.28172825460967676,0.28009586079787108,0.27847292542522889,0.27685939368752882,0.27525521109809731,0.27366032348596803,0.27207467699405291,0.27049821807732333,0.26893089350100197,0.26737265033876534,0.26582343597095631,0.26428319808280737,0.26275188466267391,0.26122944400027792,0.25971582468496202,0.25821097560395267,0.25671484594063532,0.25522738517283716,0.25374854307112227,0.25227826969709422,0.25081651540171085,0.24936323082360681,0.24791836688742738,0.24648187480217068,0.24505370605954044,0.24363381243230794,0.24222214597268318,0.24081865901069599,0.23942330415258625,0.23803603427920345,0.23665680254441537,0.23528556237352652,0.23392226746170494,0.23256687177241891,{"$f":"1/(1+$F$95)^LS8","v":0.23121932953588234},0.22987959524750873,0.22854762366637535,0.22722336981369465,0.2259067889712961,0.2245978366801156,0.22329646873869455,0.22200264120168692,0.22071631037837558,0.21943743283119663,0.21816596537427282,0.216901865071955,0.21564508923737249,0.2143955954309914,0.21315334145918152,0.21191828537279173,0.21069038546573318,0.20946960027357095,0.20825588857212407,0.20704920937607318,0.20584952193757683,0.20465678574489501,0.20347096052102157,0.20229200622232393,0.20111988303719092,0.19995455138468826,0.19879597191322224,0.19764410549921055,0.19649891324576133,0.19536035648135971,0.19422839675856182,0.19310299585269644,0.19198411576057439,0.19087171869920497,0.18976576710452037,0.18866622363010691,0.18757305114594411,0.18648621273715066,0.18540567170273811,0.18433139155437125,0.18326333601513625,0.18220146901831541,0.18114575470616928,0.18009615742872578,0.17905264174257671,0.17801517240968007,0.17698371439617103,0.17595823287117823,0.17493869320564809,0.17392506097117477,0.17291730193883845,0.1719153820780486,0.17091926755539555,0.16992892473350743,0.16894432016991448,0.16796542061591993,0.16699219301547699,0.16602460450407269,0.16506262240761804,0.16410621424134481,0.16315534770870838,0.16220999070029726,0.16127011129274882,0.16033567774767105,{"$f":"1/(1+$F$95)^OE8","v":0.15940665851057123},0.15848302220978985,0.15756473765544179,0.15665177383836254,0.15574409992906157,0.1548416852766808,0.1539444994079599,0.15305251202620712,0.15216569301027622,0.15128401241354933,0.15040744046292567,0.14953594755781624,0.1486695042691441,0.1478080813383508,0.14695164967640809,0.14610018036283587,0.14525364464472557,0.14441201393576888,0.14357525981529298,0.14274335402730029,0.14191626847951463,0.14109397524243247,0.14027644654837976,0.13946365479057435,0.13865557252219365,0.13785217245544781,0.13705342746065843,0.13625931056534207,0.1354697949532998,0.13468485396371138,0.1339044610902351,0.13312858998011268,0.13235721443327936,0.13159030840147909,0.13082784598738517,0.13006980144372535,0.12931614917241277,0.1285668637236812,0.12782191979522586,0.12708129223134904,0.12634495602211038,0.12561288630248252,0.12488505835151149,0.12416144759148162,0.12344202958708601,0.12272678004460094,0.1220156748110659,0.12130868987346768,0.12060580135792978,0.11990698552890579,0.11921221878837836,0.11852147767506196,0.11783473886361093,0.11715197916383151,0.1164731755198989,0.11579830500957879,0.11512734484345308,0.1144602723641505,0.11379706504558144,0.11313770049217728,0.11248215643813406,0.11183041074666072,0.1111824414092315,0.11053822654484267,{"$f":"1/(1+$F$95)^QQ8","v":0.10989774439927388},0.10926097334435315,0.10862789187722705,0.10799847861963398,0.10737271231718287,0.1067505718386349,0.10613203617519025,0.10551708443977861,0.10490569586635386,0.10429784980919264,0.10369352574219752,0.10309270325820355,0.10249536206828935,0.10190148200109177,0.10131104300212497,0.10072402513310301,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^TC8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^VO8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^YA8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^AAM8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":122512188.31473564},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,1163531.0337290254,1153868.1007977277,1144278.0829397624,1134760.4595968849,1125314.7137953304,1115940.3321217529,1106636.8046993201,1097403.625163971,1088240.2906408221,1079146.3017207368,1070121.1624370439,1061164.3802424131,1052275.4659858793,1043453.9338900226,1034699.3015282932,1026011.0898024936,1017388.8229203997,1008832.0283735387,1000340.2369151064,991912.98253803514,983549.80245320243,975250.23706778721,967013.82996376453,958840.12787654798,950728.68067376537,942679.04133418249,934690.76592675911,926763.41358984937,918896.54651053285,911089.72990408947,903342.53199360194,895654.52398970188,888025.28007043956,880454.37736129609,872941.39591532131,865485.91869340569,858087.53154468152,850745.8231870546,843460.38518786232,836230.81194466434,829056.70066615252,821937.65135319601,814873.26678000379,807863.15247541829,800906.91670432582,794004.17044919718,787154.52739174466,780357.60389470391,773613.01898373314,766920.39432943554,760279.35422949854,753689.52559095109,747150.53791253932,740662.02326721849,734223.61628476053,727834.95413447742,721495.67650805775,715205.42560251779,708963.84610326611,702770.58516727842,{"$f":"EJ95*EI90*EJ7","v":696625.29240638495},690527.61987067026,684477.22203197866,678473.75576753379,672516.88034366234,666606.25739963003,660741.55093158036,654922.42727658316,649148.55509678717,643419.60536367772,637735.25134243967,632095.16857642308,626499.03487171256,620946.53028179845,615437.33709235024,609971.13980609062,604547.62512776908,599166.48194923776,593827.40133462241,588530.07650559617,583274.20282674721,578059.47779104591,572885.6010054074,567752.27417635103,562659.20109575358,557606.08762669773,552592.64168941521,547618.57324732293,542683.59429315,537787.41883516114,532929.76288346632,528110.3444364263,523328.88346714468,518585.10191005294,513878.72364758118,509209.47449692147,504577.08219687478,499981.27639478969,495421.78863358457,490898.35233885824,486410.70280608523,481958.57718789653,477541.7144814448,473159.85551585443,468812.7429397534,464500.12120889075,460221.73657383304,455977.3370677472,451766.67249425844,447589.49441539671,443445.556139616,439334.61270989967,435256.42089193914,431210.73916239705,427197.32769724436,423215.94836017716,419266.3646911098,415348.34189474594,411461.64682922367,407606.04799483885,403781.31552284129,399987.22116430738,396223.53827908565,392490.04182481742,{"$f":"GV95*GU90*GV7","v":388786.50834602851},385112.71596329712,381468.44436248939,377853.47478407173,374267.59001249011,370710.57436562347,367182.21368430537,363682.29532191739,360210.6081340494,356766.94246823253,353351.09015373676,349962.84449144016,346602.00024376262,343268.35362466966,339961.70228974085,336681.84532630647,333428.58324364742,330201.71796326432,327001.05280920753,323826.39249847579,320677.54313147534,317554.31218254619,314456.50849054911,311383.94224951701,308336.42499936849,305313.76961668354,302315.79030554043,299342.30258841504,296393.12329713989,293468.07056392456,290566.96381243545,287689.62374893628,284835.87235348643,282005.5328712,279198.42980356159,276414.38889980188,273653.23714832944,270914.80276822159,268198.91520077043,265505.40510108758,262834.10432976286,260184.84594458109,257557.46419229277,254951.79450044123,252367.67346924287,249804.93886352421,247263.42960471046,244742.98576287026,242243.44854881123,239764.66030623126,237306.46450392008,234868.70572801508,232451.22967430716,230053.88314060029,227676.5140191208,225318.97128897827,222981.1050086772,220662.76630867826,218363.80738401064,216084.08148693267,213823.4429196429,211581.74702703953,209358.85018952863,207154.60981588086,{"$f":"JH95*JG90*JH7","v":204968.88433613584},202801.53319455482,200652.41684261989,198521.39673208122,196408.33530805013,194313.09600213933,192235.54322564916,190175.54236279911,188132.95976400582,186107.66273920541,184099.51955122146,182108.39940917716,180134.17246195208,178176.70979168275,176235.88340730744,174311.56623815393,172403.63212757054,170511.95582660064,168636.4129876988,166776.88015849036,164933.23477557208,163105.3551583552,161293.12050294987,159496.41087609067,157715.10720910318,155949.09129191135,154198.24576708497,152462.45412392778,150741.60069260476,149035.57063831016,147344.24995547338,145667.52546200546,144005.28479358321,142357.41639797291,140723.80952939144,139104.35424290624,137498.94138887257,135907.46260740858,134329.81032290781,132765.87773858849,131215.5588310798,129678.74834504483,128155.34178783974,126645.23542420914,125148.32627101698,123664.51209201387,122193.69139263875,120735.76341485677,119290.62813203105,117858.18624383016,116438.33917116917,115030.98905118565,113636.03873224912,112253.39176900467,110882.95241745001,109524.62563004575,108178.31705085894,106843.93301073952,105521.38052252935,104210.56727630364,102911.40163464494,101623.79262794871,100347.64994976118,99082.883952148462,{"$f":"LT95*LS90*LT7","v":97829.405641097153},96587.126671946346,95355.959344850198,94135.816600271763,92926.612014506958,91728.259795239268,90540.67477712431,89363.77241740466,88197.468791554129,87041.680588951946,85896.325108585981,84761.320254785518,83636.584532982626,82522.037045502584,81417.59748738294,80323.186142220729,79238.723878048069,78164.13214323594,77099.332962425484,76044.248932487302,74998.803218507921,73962.919549803832,72936.522215962468,71919.536062910207,70911.886489007054,69913.49944116798,68924.301411010616,67944.219431029152,66973.181070794424,66011.114433179639,65057.948150611985,64113.611381349801,63178.033805784915,62251.14562277044,61332.877545973308,60423.16080025195,59521.927118058418,58629.108735865273,57744.638390616579,56868.449316203412,56000.475239963111,55140.650379202576,54288.909437745264,53445.187602501828,52609.420540063868,51781.544393321397,50961.495778102952,50149.21177983901,49344.629950247836,48547.688304044415,47758.325315671376,46976.479916052696,46202.091489369232,45435.099869856538,44675.445338624508,43923.068620498685,43177.910880883268,42439.913722645506,41709.01918302149,40985.169730543013,40268.308261985541,39558.378099337024,38855.322986787462,38159.087087739157,{"$f":"OF95*OE90*OF7","v":37469.614981837265},36786.851662020912,36110.742531594275,35441.233401317979,34778.270486520116,34121.80040422739,33471.770170315685,32828.127196680289,32190.819288425457,31559.79464107328,30935.001837791711,30316.389846641556,29703.908017842419,29097.506081057323,28497.134142696072,27902.742683237055,27314.282554567395,26731.704977341535,26154.961538357729,25584.004187952763,25018.785237414442,24459.257356411916,23905.373570443651,23357.087258302945,22814.352149560858,22277.122322066502,21745.3521994644,21218.996548729076,20698.010477716492,20182.349432732375,19671.969196117298,19166.825883848338,18666.875943157265,18172.076150165187,17682.383607533353,17197.755742130288,16718.150302714883,16243.525357635519,15773.839292545024,15309.050808131373,14849.118917864049,14394.002945755921,13943.662524140571,13498.057591464989,13057.148390097407,12620.895464150361,12189.259657318695,11762.202110732547,11339.684260825101,10921.667837215129,10508.114860604099,10098.987640687848,9694.2487740826564,9293.8611422656595,8897.7879095295211,8505.9925209512003,8118.4387003747925,7735.0904484083185,7355.9120404343539,6980.8680246344311,6609.9232200271099,6243.0427145196172,5880.1918629729826,5521.3362852805703,{"$f":"QR95*QQ90*QR7","v":5166.44186445989},4815.4747447576692,4468.4013297679967,4125.1882805635532,3785.8025138397506,3450.2112000717639,3118.3817616843203,2790.281871234185,2465.8794496052424,2145.1426642161118,1828.0399272401783,1514.5398938379863,1204.6114604018931,898.22376281291304,595.34617470965554,295.94830576928933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999933},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,9.4972675758586301E-3,9.4183943383120659E-3,9.3401162666370378E-3,9.2624291118012549E-3,9.1853286540305706E-3,9.1088107026125881E-3,9.0328710957015453E-3,8.9575057001245028E-3,8.882710411188776E-3,8.8084811524906711E-3,8.7348138757254636E-3,8.6617045604986346E-3,8.5891492141383346E-3,8.5171438715091266E-3,8.4456845948268858E-3,8.3747674734750126E-3,8.3043886238217592E-3,8.2345441890388435E-3,8.1652303389211974E-3,8.0964432697079574E-3,8.0281792039045806E-3,7.9604343901061893E-3,7.8932051028220273E-3,7.8264876423011359E-3,7.7602783343591027E-3,7.6945735302060394E-3,7.6293696062756187E-3,7.5646629640553015E-3,7.5004500299176271E-3,7.4367272549526776E-3,7.373491114801586E-3,7.3107381094912128E-3,7.2484647632698341E-3,7.1866676244439912E-3,7.1253432652163707E-3,7.0644882815247695E-3,7.0040992928821245E-3,6.944172942217601E-3,6.8847058957187185E-3,6.8256948426745501E-3,6.7671364953199066E-3,6.7090275886806132E-3,6.6513648804197526E-3,6.5941451506849741E-3,6.5373652019567558E-3,6.4810218588977342E-3,6.4251119682029751E-3,6.3696323984512755E-3,6.3145800399574108E-3,6.2599518046253947E-3,6.2057446258026961E-3,6.1519554581354096E-3,6.0985812774244016E-3,6.045619080482398E-3,5.9930658849920229E-3,5.9409187293647759E-3,5.8891746726009381E-3,5.8378307941504108E-3,5.7868841937744791E-3,5.7363319914084821E-3,{"$f":"EJ96/$H$96","v":5.6861713270253914E-3},5.6363993605003165E-3,5.587013271475867E-3,5.5380102592284498E-3,5.4893875425354125E-3,5.4411423595431066E-3,5.3932719676357873E-3,5.3457736433054131E-3,5.2986446820222884E-3,5.2518823981065723E-3,5.2054841246006343E-3,5.1594472131422644E-3,5.1137690338387163E-3,5.068446975141588E-3,5.023478443722534E-3,4.9788608643498043E-3,4.9345916797655853E-3,4.8906683505641913E-3,4.8470883550710154E-3,4.8038491892223294E-3,4.7609483664458521E-3,4.7183834175421185E-3,4.6761518905666412E-3,4.6342513507128527E-3,4.5926793801958198E-3,4.5514335781367266E-3,4.5105115604481445E-3,4.4699109597200453E-3,4.429629425106568E-3,4.3896646222135651E-3,4.3500142329868582E-3,4.3106759556012742E-3,4.2716475043503834E-3,4.2329266095370048E-3,4.1945110173644039E-3,4.1563984898282504E-3,4.1185868046092582E-3,4.0810737549665703E-3,4.0438571496318274E-3,4.0069348127039659E-3,3.9703045835446909E-3,3.9339643166746621E-3,3.8979118816703608E-3,3.8621451630616514E-3,3.8266620602300113E-3,3.7914604873074591E-3,3.7565383730761267E-3,3.7218936608685383E-3,3.6875243084685022E-3,3.6534282880127211E-3,3.6196035858930033E-3,3.5860482026591712E-3,3.552760152922572E-3,3.5197374652602745E-3,3.4869781821198725E-3,3.4544803597249367E-3,3.4222420679810915E-3,3.3902613903827256E-3,3.3585364239203087E-3,3.3270652789883473E-3,3.2958460792939319E-3,3.2648769617659125E-3,3.2341560764646655E-3,3.2036815864924773E-3,{"$f":"GV96/$H$96","v":3.1734516679045041E-3},3.1434645096203558E-3,3.1137183133362312E-3,3.0842112934376825E-3,3.0549416769129214E-3,3.0259077032667352E-3,2.9971076244349566E-3,2.9685397046995206E-3,2.9402022206040674E-3,2.9120934608701378E-3,2.884211726313896E-3,2.8565553297634385E-3,2.8291225959766299E-3,2.8019118615595058E-3,2.7749214748852102E-3,2.7481497960134857E-3,2.7215951966106785E-3,2.695256059870314E-3,2.6691307804341635E-3,2.6432177643138737E-3,2.6175154288130905E-3,2.5920222024501303E-3,2.5667365248811464E-3,2.54165684682382E-3,2.5167816299815626E-3,2.4921093469682208E-3,2.4676384812332849E-3,2.4433675269876021E-3,2.419294989129584E-3,2.3954193831719072E-3,2.3717392351687051E-3,2.3482530816432514E-3,2.3249594695161171E-3,2.3018569560338243E-3,2.2789441086979579E-3,2.2562195051947747E-3,2.2336817333252607E-3,2.2113293909356794E-3,2.1891610858485642E-3,2.1671754357941941E-3,2.1453710683425075E-3,2.1237466208354908E-3,2.1023007403200063E-3,2.081032083481084E-3,2.0599393165756418E-3,2.0390211153666735E-3,2.0182761650578557E-3,1.9977031602286125E-3,1.9773008047695973E-3,1.9570678118186273E-3,1.9370029036970284E-3,1.9171048118464251E-3,1.8973722767659368E-3,1.8778040479498124E-3,1.8583988838254725E-3,1.8391555516919711E-3,1.8200728276588727E-3,1.8011494965855341E-3,1.7823843520208028E-3,1.763776196143109E-3,1.7453238397009715E-3,1.7270261019538961E-3,1.7088818106136723E-3,1.6908898017860686E-3,{"$f":"JH96/$H$96","v":1.6730489199129129E-3},1.6553580177145694E-3,1.6378159561327959E-3,1.620421604273991E-3,1.6031738393528176E-3,1.5860715466362097E-3,1.5691136193877559E-3,1.5522989588124514E-3,1.5356264740018311E-3,1.519095081879462E-3,1.5027037071468109E-3,1.4864512822294707E-3,1.4703367472237514E-3,1.4543590498436296E-3,1.4385171453680579E-3,1.4228099965886245E-3,1.407236573757568E-3,1.3917958545361453E-3,1.3764868239433399E-3,1.3613084743049244E-3,1.3462598052028599E-3,1.3313398234250384E-3,1.3165475429153665E-3,1.3018819847241813E-3,1.2873421769590036E-3,1.2729271547356237E-3,1.2586359601295129E-3,1.244467642127569E-3,1.2304212565801807E-3,1.2164958661536236E-3,1.202690540282766E-3,1.1890043551241074E-3,1.1754363935091215E-3,1.1619857448979247E-3,1.148651505333248E-3,1.135432777394728E-3,1.1223286701535014E-3,1.1093382991271064E-3,1.0964607862346931E-3,1.0836952597525315E-3,1.0710408542698223E-3,1.058496710644807E-3,1.0460619759611735E-3,1.0337358034847573E-3,1.0215173526205332E-3,1.0094057888699033E-3,9.9740028378826552E-4,9.8550001494287901E-4,9.7370416587100426E-4,9.620119260383361E-4,9.5042249079771012E-4,9.389350613480948E-4,9.275488446938556E-4,9.1626305360429955E-4,9.0507690657349173E-4,8.9398962778034256E-4,8.8300044704896815E-4,8.7210859980931747E-4,8.6131332705806666E-4,8.5061387531977755E-4,8.4000949660832127E-4,8.2949944838856102E-4,8.1908299353829661E-4,8.0875940031046591E-4,{"$f":"LT96/$H$96","v":7.9852794229560205E-4},7.8838789838454751E-4,7.7833855273141733E-4,7.6837919471681832E-4,7.5850911891131275E-4,7.4872762503913495E-4,7.3903401794214935E-4,7.2942760754405754E-4,7.1990770881484481E-4,7.104736417354702E-4,7.0112473126279524E-4,6.9186030729475202E-4,6.8267970463574607E-4,6.7358226296229597E-4,6.6456732678890629E-4,6.556342454341707E-4,6.4678237298710728E-4,6.3801106827372246E-4,6.2931969482380107E-4,6.2070762083792422E-4,6.1217421915470875E-4,6.0371886721827207E-4,5.9534094704591725E-4,5.8703984519603754E-4,5.7881495273624014E-4,5.7066566521168623E-4,5.6259138261364702E-4,5.5459150934827352E-4,5.4666545420557929E-4,5.3881263032863396E-4,5.3103245518296637E-4,5.2332435052617767E-4,5.1568774237775923E-4,5.0812206098911823E-4,5.006267408138057E-4,4.9320122047794913E-4,4.8584494275088531E-4,4.7855735451599491E-4,4.7133790674173368E-4,4.6418605445286404E-4,4.5710125670188058E-4,4.5008297654063138E-4,4.431306809921332E-4,4.3624384102257927E-4,4.2942193151353632E-4,4.2266443123433432E-4,4.1597082281464199E-4,4.0934059271723186E-4,4.0277323121092854E-4,3.9626823234374594E-4,3.8982509391620305E-4,3.8344331745482677E-4,3.7712240818583184E-4,3.7086187500898351E-4,3.6466123047163782E-4,3.585199907429591E-4,3.5243767558831428E-4,3.4641380834384195E-4,3.4044791589119607E-4,3.3453952863246144E-4,3.2868818046524203E-4,3.228934087579185E-4,3.171547543250763E-4,3.1147176140310133E-4,{"$f":"OF96/$H$96","v":3.0584397762594253E-4},3.0027095400104146E-4,2.947522448854251E-4,2.8928740796196477E-4,2.8387600421579461E-4,2.7851759791089499E-4,2.7321175656683407E-4,2.6795805093566969E-4,2.6275605497900963E-4,2.5760534584522886E-4,2.5250550384684362E-4,2.4745611243804001E-4,2.4245675819235745E-4,2.3750703078052443E-4,2.3260652294844746E-4,2.2775483049535032E-4,2.2295155225206324E-4,2.1819629005946238E-4,2.1348864874705563E-4,2.0882823611171711E-4,2.0421466289656675E-4,1.9964754276999541E-4,1.9512649230483411E-4,1.9065113095766636E-4,1.862210810482827E-4,1.8183596773927704E-4,1.7749541901578207E-4,1.7319906566534555E-4,1.6894654125794404E-4,1.647374821261344E-4,1.6057152734534228E-4,1.564483187142856E-4,1.5236750073553321E-4,1.4832872059619776E-4,1.4433162814876056E-4,1.403758758920296E-4,1.3646111895222789E-4,1.3258701506421272E-4,1.2875322455282404E-4,1.2495941031436149E-4,1.2120523779818903E-4,1.1749037498846656E-4,1.138144923860073E-4,1.1017726299026083E-4,1.0657836228141969E-4,1.0301746820265011E-4,9.9494261142444901E-5,9.6008423917098561E-5,9.2559641753302808E-5,8.9147602270863056E-5,8.5771995465533561E-5,8.2432513691971595E-5,7.912885164680911E-5,7.5860706351841433E-5,7.2627777137332426E-5,6.9429765625434581E-5,6.6266375713724108E-5,6.3137313558849799E-5,6.004228756029487E-5,5.6981008344251243E-5,5.3953188747605412E-5,5.0958543802035007E-5,4.7996790718215581E-5,4.5067648870136699E-5,{"$f":"QR96/$H$96","v":4.2170839779526461E-5},3.9306087100384189E-5,3.6473116603619936E-5,3.3671656161800679E-5,3.0901435734001975E-5,2.8162187350764808E-5,2.5453645099156593E-5,2.2775545107935788E-5,2.0127625532819325E-5,1.7509626541852377E-5,1.4921290300879423E-5,1.2362360959116253E-5,9.8325846348220332E-6,7.3317094010708782E-6,4.8594852716221375E-6,2.4156641868888483E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8279826312165259E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2221632097387412E-2},{"$f":"SUM(K98:XFD98)","v":5.8279826312165259E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,4.5358833537885051E-5,4.2347885728233155E-5,4.4760589144692394E-5,4.4464250272257745E-5,3.6177619738431569E-5,4.3877083453613188E-5,4.0952971950247035E-5,4.3297191008182702E-5,4.040711083567026E-5,4.2724485613418421E-5,4.2440801053932415E-5,3.9601028959521937E-5,4.1878714756984788E-5,3.9071995419288452E-5,4.1323601687788945E-5,4.1048633897583957E-5,3.5806173895808278E-5,4.0503823916183836E-5,3.7778068278930222E-5,3.9965779595815069E-5,3.7271753721889856E-5,3.9434419620720362E-5,3.9171221114433236E-5,3.6524100855109411E-5,3.8649737288315343E-5,3.6033434286695282E-5,3.813473869590395E-5,3.7879646950347631E-5,3.0674407086044275E-5,3.737423024183385E-5,3.4833414824165737E-5,3.6875105485127281E-5,3.4363873656913425E-5,3.638219696173937E-5,3.6138050370537621E-5,3.3670551419023061E-5,3.5654326179998377E-5,3.3215559924559835E-5,3.5176632819482061E-5,3.4940024969497865E-5,2.8221405774642324E-5,3.4471241938926449E-5,3.210285689741608E-5,3.400830976715613E-5,3.1667507053576535E-5,3.3551157951223259E-5,3.3324727872830301E-5,3.1024699528524448E-5,3.2876116219265597E-5,3.0602876765890863E-5,3.2433112291482454E-5,3.2213692060108071E-5,2.5948865140537791E-5,3.1778973171785513E-5,2.9571353368656814E-5,3.1349694440642917E-5,2.9167790841529698E-5,3.0925790223397026E-5,3.0715833256689247E-5,2.8571945299330035E-5,{"$f":"EJ92*EJ97","v":3.0299869426482674E-5},2.8180957816807335E-5,2.9889119381765861E-5,2.9685679823757602E-5,2.5723860065863205E-5,2.9282632634773434E-5,2.7224900659152872E-5,2.8884643218856734E-5,2.6850887345146002E-5,2.8491650460707668E-5,2.8297008927971481E-5,2.6298696271990396E-5,2.7911398146755878E-5,2.5936371702588031E-5,2.7530634384108601E-5,2.7342051789345212E-5,2.1895028016976396E-5,2.6968448862970095E-5,2.5050461893280648E-5,2.6599547709927997E-5,2.4703914260591727E-5,2.6235291433719332E-5,2.6054887528940784E-5,2.4192298608906365E-5,2.5697493360500339E-5,2.3856614666194526E-5,2.534460476160865E-5,2.5169832972273269E-5,2.0090809121197569E-5,2.4823600611702668E-5,2.303590086034586E-5,2.4481738607201681E-5,2.271487938705359E-5,2.4144193992878613E-5,2.3977024327243895E-5,2.2240972962953868E-5,2.3645857859915399E-5,2.1930047184167318E-5,2.3318879101518573E-5,2.3156944215064774E-5,1.8421089412464861E-5,2.2836151962006546E-5,2.1169920460918515E-5,2.2519421550663709E-5,2.0872619790415408E-5,2.2206703677130441E-5,2.2051834194861906E-5,2.0433754701585367E-5,2.1745043962151837E-5,2.0145834887425701E-5,2.1442145554104745E-5,2.1292140985902984E-5,1.8298562965458054E-5,2.099499183225596E-5,1.9442005334189014E-5,2.0701617343383252E-5,1.9166745099404436E-5,2.0411971626988774E-5,2.0268532866456248E-5,1.876043819162704E-5,1.9984395452188984E-5,1.8493893495606641E-5,1.9703874452107436E-5,1.9564956333431148E-5,{"$f":"GV92*GV97","v":1.5447531154123488E-5},1.9289777597796562E-5,1.7842368383347782E-5,1.9018106228258303E-5,1.758758465448965E-5,1.8749899510764739E-5,1.8617082187504203E-5,1.7211524869902046E-5,1.835399346917233E-5,1.6964837493258048E-5,1.8094264827869036E-5,1.7965647716523769E-5,1.4126500688501796E-5,1.7710882540551132E-5,1.6361900935107379E-5,1.7459375950257132E-5,1.6126138248708794E-5,1.7211088192328689E-5,1.7088139082179042E-5,1.5778174843377759E-5,1.6844606069296017E-5,1.5549932294555175E-5,1.6604194564308237E-5,1.6485147446740058E-5,1.2905497544284595E-5,1.6249346869348277E-5,1.4992126287311961E-5,1.6016573347910124E-5,1.4774030217221237E-5,1.5786789887130751E-5,1.5673007989170906E-5,1.4452161779850004E-5,1.5447641216344507E-5,1.4241049660322856E-5,1.5225173933738507E-5,1.51150164988878E-5,1.2853423014632095E-5,1.4896832069237153E-5,1.3725156415202789E-5,1.4681459235116452E-5,1.35234666488144E-5,1.4468863570313055E-5,1.4363596530654573E-5,1.3225830866323779E-5,1.4155102967820845E-5,1.3030626147106433E-5,1.394930229514831E-5,1.3847401461648062E-5,1.0735383337670451E-5,1.364557835438154E-5,1.2553651622410232E-5,1.3446366350471596E-5,1.2367195507914503E-5,1.3249733416702564E-5,1.3152374195472612E-5,1.2092059627307036E-5,1.2959550640267631E-5,1.1911624382916713E-5,1.2769227736057328E-5,1.2674994415618452E-5,9.7733935875652522E-6,1.2488365014356053E-5,1.1470782937198396E-5,1.2304160166374886E-5,{"$f":"JH92*JH97","v":1.1298469469940193E-5},1.2122350067351282E-5,1.2032333832394563E-5,1.1044221409275371E-5,1.1854060752007868E-5,1.0877496978153034E-5,1.1678109459514968E-5,1.159099554050039E-5,8.8856073854662096E-6,1.1418473457868381E-5,1.0470197067968963E-5,1.1248202364212801E-5,1.0311011286162299E-5,1.1080154531165591E-5,1.0996955763106831E-5,1.0076151350658695E-5,1.0832191555167038E-5,9.9221528931501728E-6,1.0669582730283626E-5,1.0589078266554019E-5,8.8808050245955838E-6,1.0429652771174665E-5,9.545983744601368E-6,1.0272316795003798E-5,9.3989815066577115E-6,1.0117044543104392E-5,1.0040174337450863E-5,9.1821146689109611E-6,9.8879499815518603E-6,9.0399260958636085E-6,9.7377262068162716E-6,9.6633567979385544E-6,7.311547633587805E-6,9.5160876208045312E-6,8.6926452839284511E-6,9.3707577570968278E-6,8.556948401532056E-6,9.2273432124909812E-6,9.1563467654225373E-6,8.3567771076097623E-6,9.0157608388175475E-6,8.2255463544612862E-6,8.8770314973568026E-6,8.808355847206454E-6,6.6156396627736086E-6,8.6723683417281371E-6,7.9050682285778368E-6,8.5381804338981576E-6,7.7798599313898252E-6,8.4057698062343283E-6,8.340224071630882E-6,7.5951773971498984E-6,8.210438104411123E-6,7.4741120200845501E-6,8.0823747894194971E-6,8.0189824310846382E-6,5.9746163384511155E-6,7.8934630628364348E-6,7.1784969186024005E-6,7.7696133452156941E-6,7.0630176281062899E-6,7.6474125222469187E-6,7.5869240283450165E-6,6.8927015924955574E-6,{"$f":"LT92*LT97","v":7.4671581750884394E-6},6.781064664826765E-6,7.3489904120944465E-6,7.2904995878069143E-6,6.0004438582791954E-6,7.1746917316196697E-6,6.5085088648282572E-6,7.0604326757078047E-6,6.402052256349959E-6,6.9477031181296647E-6,6.8919059329845783E-6,6.2450591606881226E-6,6.7814349394160353E-6,6.1421654491035978E-6,6.672446200128304E-6,6.6185018857093412E-6,4.8414571252579507E-6,6.511701909267105E-6,5.8909918017121728E-6,6.4063383531535328E-6,5.7929011350656015E-6,6.3023932693173206E-6,6.2509471049789909E-6,5.6482606994155811E-6,6.1490965496342407E-6,5.5534731010981364E-6,6.0486205375906948E-6,5.9988926016097689E-6,4.3421251477103499E-6,5.9004462161186746E-6,5.3221223057652572E-6,5.8033317578677936E-6,5.2317870062968132E-6,5.707532539384871E-6,5.660120985378448E-6,5.0985971759772645E-6,5.5662637776174741E-6,5.0113233988988266E-6,5.473680967199748E-6,5.4278624557077867E-6,3.8832479152257646E-6,5.3371613155188457E-6,4.7983458733068692E-6,5.2476949526109827E-6,4.7151983463450472E-6,5.1594478531482205E-6,5.1157767304863209E-6,4.5926205834634521E-6,5.0293298474630304E-6,4.5123100533473368E-6,4.9440642590850572E-6,4.9018697974015555E-6,3.9278763079207187E-6,4.8183483316947315E-6,4.3163583584993435E-6,4.7359713298261347E-6,4.2398710213652716E-6,4.6547243705895982E-6,4.6145201981368359E-6,4.1271259179496524E-6,4.5349416445087605E-6,4.0532668965127768E-6,4.4564578399513557E-6,4.4176221435611274E-6,{"$f":"OF92*OF97","v":3.0750958362638983E-6},4.3407546043407386E-6,3.8730886793153135E-6,4.2649475800155226E-6,3.8027711961222484E-6,4.190187666535939E-6,4.1531962320995562E-6,3.6991343870143273E-6,4.0799822073582071E-6,3.6312512871423018E-6,4.0077824903057948E-6,3.972058977458655E-6,2.7204558828834425E-6,3.9013566891756801E-6,3.4656827053383773E-6,3.8316368915757393E-6,3.4010794108076768E-6,3.7628871274503064E-6,3.7288721564868201E-6,3.3058777659580918E-6,3.6615544158123187E-6,3.2435286504371451E-6,3.5951762236590841E-6,3.5623357227668706E-6,2.3955120471853155E-6,3.4973445198773828E-6,3.0914882471245517E-6,3.4332632984784701E-6,3.0321757465778343E-6,3.3700804826942323E-6,3.3388223980030119E-6,2.9447838237620201E-6,3.2769657935005262E-6,2.8875580750969533E-6,3.2159792674360878E-6,3.1858088128287161E-6,2.4506408145688533E-6,3.1261066525241504E-6,2.7480410722851012E-6,3.067247097841989E-6,2.6936260058414605E-6,3.0092193932112376E-6,2.9805141594346468E-6,2.6134627460996977E-6,2.9237143494996003E-6,2.5609788957913493E-6,2.8677200707634891E-6,2.8400217808015648E-6,1.8259559841625903E-6,2.7852165190103939E-6,2.4330518785176987E-6,2.7311912647146704E-6,2.3831688383352871E-6,2.6779360257967458E-6,2.6515940729648021E-6,2.3096944876385037E-6,2.5994753883532076E-6,2.2615981940813504E-6,2.5481022693671899E-6,2.5226923013149225E-6,1.5773521697977978E-6,2.4724196208809687E-6,2.1443941585366965E-6,2.4228687963112562E-6,{"$f":"QR92*QR97","v":2.0987037486936962E-6},2.3740305459821967E-6,2.3498757667297309E-6,2.0314169904537921E-6,2.30208922268339E-6,1.9873791553482937E-6,2.2549925425350485E-6,2.2317001189761817E-6,1.3504399106857189E-6,2.1856215996698552E-6,1.8800928962582198E-6,2.140210922529924E-6,1.8382799255728655E-6,2.0954594670952215E-6,2.0733282825433077E-6,1.7767152096579749E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8279826312164218E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":788295.68754264305},{"$f":"NPV($F$100,M70:ACA70)","v":792889.86111790466},797510.80945696658,802158.68860268919,806833.65550734592,811535.86803792254,816265.48498145677,821022.66605039046,825807.57188796625,830620.36407365755,835461.20512861363,840330.25852115802,845227.68867230474,850153.66096131003,855108.34173125844,860091.89829467516,865104.49893918668,870146.31293319236,875217.51053158368,880318.26298149733,885448.74252809654,890609.12242038199,895799.5769170525,901020.28129237518,906271.41184212046,911553.14588950539,916865.66179117886,922209.13894325763,927583.75778736779,932989.69981675013,938427.14758238744,943896.28469915839,949397.29585205519,954930.36680240545,960495.68439415074,966093.4365601585,971723.81232856296,977387.00182915374,983083.19629979006,988812.58809286577,994575.37068179925,1000371.7386675691,1006201.887785283,1012066.0149107927,1017964.3180673379,1023896.9964322316,1029864.2503435923,1035866.2813071064,1041903.2920028272,1047975.4862920274,1054083.0692240775,1060226.2470433745,1066405.2271963041,1072620.2183382411,1078871.430340609,1085159.0742979499,1091483.3625350639,1097844.5086141825,1104242.7273421607,1110678.2347777577,1117151.2482389123,1123661.9863100897,1130210.6688496636,1136797.5169973343,1143422.7531816061,{"$f":"NPV($F$100,BY70:AEM70)","v":1150086.6011272878},1156789.2858630498,1163531.0337290394,1170312.0723844916,1168587.9011856921,1167194.2966046447,1165461.1965598289,1163722.6338876307,1162986.5881901369,1161242.9135852638,1159829.7491239184,1158077.032536499,1156654.7964705611,1154892.9785407765,1153125.6112784338,1151688.6739792409,1149912.1040491096,1148465.9338095582,1146680.1005476806,1144888.6364656361,1143763.5205284315,1141964.64801187,1140496.1041138314,1138687.8258524828,1137209.8451598415,1135392.0989317335,1133568.6189772717,1132075.3838666289,1130242.3302768206,1128739.4897970853,1126896.7989788281,1125048.2892851026,1124201.9389383742,1122347.600670618,1120823.4121404346,1118959.3096795406,1117425.3245303833,1115551.392896069,1113671.5458898377,1112121.7613828301,1110231.9753498302,1108672.2186746444,1106772.4272000315,1104866.6316771549,1103962.8096133408,1102050.8130221479,1100468.7788404897,1098546.6426750747,1096954.4350400255,1095022.0914067961,1093083.6421536072,1091475.0644132125,1089526.2934186161,1087907.3593084433,1085948.1971768434,1083982.8370229239,1083019.255598499,1081047.3041581386,1079405.1188762651,1077422.6345935881,1075769.881054695,1073776.7929579515,1071777.399904927,1070107.6782481303,{"$f":"NPV($F$100,EK70:AGY70)","v":1068097.5624367171},1066417.0818218407,1064396.1707065264,1062368.8582951052,1061007.1205409302,1058970.8496942422,1057264.1279133728,1055216.8891628992,1053499.162307129,1051440.8811599794,1049376.0744343775,1047640.7175899821,1045564.7441788659,1043818.1826508326,1041730.9664032914,1039637.123730647,1038544.629672006,1036443.3337611749,1034671.3704437276,1032558.6728233927,1030775.2688996027,1028651.0916173478,1026520.1688165604,1024718.4750798104,1022575.9430779648,1020762.6003754963,1018608.3794803163,1016447.3077931596,1015287.3594552567,1013118.3830983237,1011278.5122615942,1009097.6791381914,1007245.9108126521,1005053.1393107591,1002853.3915489067,1000982.6411817675,998770.81994793401,996887.95447519363,994663.97633035644,992432.91196860396,991202.73458113917,988963.29184515274,987052.71634084161,984800.9392977407,982877.98683223245,980613.78999735799,978342.37473215326,976399.71370929037,974115.73768069828,972160.47228281375,969863.84808638319,967559.890545781,965920.57184664684,963605.78045365191,961619.59472161694,959291.94479355856,957292.855694092,954952.25737920671,952604.17468557693,950584.57917817635,948223.40049587749,946190.66315666318,943816.29660739959,941434.32517313526,{"$f":"NPV($F$100,GW70:AJK70)","v":940052.71990470134},937661.32632861647,935598.27486404695,933193.49456910021,931117.00937826489,928698.74815216719,926272.73462685512,924174.93926138175,921735.29058337351,919623.81199422025,917170.43181881774,914709.17325483332,913248.00622028264,910776.77510340768,908633.60917959874,906148.43635766674,903991.27941725228,901492.06605855131,898984.81885156815,896805.50708367594,894284.05810514337,892090.49413430295,889554.74230726378,887010.82462714263,885466.70981161017,882912.24104273866,880685.54638389696,878116.55252598471,875875.28102481458,873291.65835080494,870699.70583820331,868435.3915326097,865828.64153647819,863549.47681424732,860927.82324201998,858297.70155676606,856331.07920383802,853687.83988460794,851372.05716747395,848713.65638577379,846382.65773106669,843708.98630278395,841026.66205741838,838671.65165600914,835973.8798096074,833603.36608437076,830890.03495120804,828167.90573494078,826444.94446177979,823710.99160909804,821304.17252226081,818554.41116078466,816131.72633564484,813366.04175890458,810591.3759928575,808143.694297479,805352.91997585923,802889.0711792527,800082.07095669257,797265.93720410985,795448.63451177476,792620.00191403227,790118.16330609308,787273.04119015206,{"$f":"NPV($F$100,JI70:ALW70)","v":784754.65291266039},781892.92071391456,779021.86167715897,776477.43957600219,773589.57621980517,771028.28825869225,768123.49723312794,765209.21952299599,763293.41819499724,760365.93075234652,757764.87955152418,754820.18554834812,752201.86453521566,749239.83719063853,746268.11902831006,743622.67224447732,740633.41706329084,737970.36854177353,734963.44661934325,731946.66606686462,729591.9883339951,726559.29109667428,723852.64186795987,720801.95989578613,718077.25925608014,715008.45890225109,711929.57261421159,709176.56084570487,706079.34206959722,703307.92958281026,700192.24155579275,697066.2909815188,694938.03752279084,691797.31526184489,688982.24311700312,685822.7385886698,682988.81399645703,679810.38652863819,676621.4681911231,673758.0176547264,670549.95160042366,667667.28152422525,664439.92378660652,661201.88956144999,658961.13668330584,655707.49739694025,652779.08877394395,649505.82645867055,646557.72090531944,643264.68742733763,639960.73614633223,636981.82383930346,633657.86528383626,630658.87006293179,627314.75261437439,623959.5221796314,621601.13465105311,618229.42032137292,615182.49430025928,611790.2702602006,608722.75667353405,605309.86686179077,601885.60894456017,598785.93768665928,{"$f":"NPV($F$100,LU70:AOI70)","v":595340.76584327547},592220.1009647348,588753.85544582224,585276.03647461894,582458.59787964425,578961.40967713913,575788.53168168303,572269.87540375208,569075.44714261231,565535.15803560312,561983.01400693785,558754.96761481592,555180.92939650116,551930.90467303025,548334.80359846842,544726.63110868365,542114.33876842982,538487.7525207249,535184.98310328345,531535.93979427742,528210.62664924364,524538.95255030727,520854.9211549164,517494.48274289398,513787.54556144954,510404.11262982542,506674.09178848722,502931.48564783251,500184.2434352102,496422.1887442327,492983.42995114153,489197.87396050355,485735.52244205144,481926.28187983535,478104.15352089982,474605.0852222587,470758.98279584217,467235.84681307501,463365.58265399723,459482.19045590452,456593.61696029507,452689.68326211412,449108.49522604822,445179.95723215118,441574.06841260934,437620.73270082963,433653.94878003473,430009.66193017148,426017.77537278342,422348.28707551572,418331.09980115993,414300.21105622384,410927.56493780098,406873.02168057591,403140.63126716937,399060.29532541736,395302.01022098382,391195.67710636638,387075.2918694127,383276.79698014923,379130.09283557453,375305.17456407985,371131.94207441661,366944.3900041809,{"$f":"NPV($F$100,OG70:AQU70)","v":363750.45956660237},359539.9662996321,355651.01048207685,351413.4908790646,347497.40097865317,343232.63904075109,338953.19804555475,334995.01754029031,330687.99498392624,326702.12255150714,322367.29718303762,318017.51053188142,314660.70081146446,310286.68054427608,306233.54697791702,301831.19583047723,297749.61752705794,293318.70724860235,288872.45488024579,284746.7968579678,280271.62751321367,276116.93587714009,271612.61572940706,267092.6555464858,263564.99034827016,259019.42944698513,254794.06686314283,250218.79507082587,245963.60123411557,241358.37725582923,236737.10972577409,232435.73176730459,227784.13438184746,223452.30325305089,218770.12879547899,214071.59610282219,210028.63679441024,205301.09856185774,200893.01877904477,196134.28639903339,191694.88504631436,186904.7030654414,182097.72346918072,177609.87578496398,172771.0473993081,168251.22036185855,163380.28143397742,158492.21203684679,154594.94009787458,149678.26779939517,145080.28199441734,140130.86795169886,135500.00559196298,130517.57953642421,125517.56905482963,120835.89991180113,115802.45571114545,111087.21469978632,106020.05981624093,100934.96863861111,96839.865230876138,91724.547891479902,86927.099568964884,81777.401606931497,{"$f":"NPV($F$100,QS70:ATG70)","v":76945.429980139335},71761.065342916903,66558.282977085677,61673.004638185434,56435.109899665578,51514.572956698845,46241.272674538079,40949.182536387292,36646.22248957336,31322.186694012038,26315.153937719249,20955.001381647649,15911.700795664128,10515.128606835253,5099.2558472261635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":1170312.0723844913},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,1724.1711987995077,1393.6045810473152,1733.1000448158011,1738.5626721982844,736.04569749371149,1743.6746048731729,1413.1644613454118,1752.7165874193888,1422.2360659379046,1761.8179297845345,1767.3672623427119,1436.9372991928831,1776.5699301313143,1446.1702395514585,1785.8332618775312,1791.4640820445493,1125.1159372045659,1798.8725165615324,1468.5438980385661,1808.2782613486052,1477.9806926413439,1817.7462281079497,1823.4799544617999,1493.2351106428541,1833.053589808289,1502.840479735285,1842.6908182571642,1848.5096937255003,846.35034672846086,1854.3382677561603,1524.1885301833972,1864.1024608940352,1533.9851491572335,1873.9316343143582,1879.8470062313136,1549.7845070075709,1889.7860329998657,1559.7566751858685,1899.7914746128954,1905.7955228765495,903.82206381415017,1911.996591192903,1582.0341816581786,1922.1361654149368,1592.2076350492425,1932.3436332293786,1938.4492531889118,1608.5777403947432,1948.7709945964161,1618.9341101727914,1959.1621315998491,1965.3601539195515,963.58142442489043,1971.9514403603971,1642.1852818734478,1982.4842826770619,1652.7535388930701,1993.0880967434496,1999.3930530245416,{"$f":"IF(EI7,EH100-EI100)","v":1669.7216567967553},2010.115811413154,1680.4806148763746,2020.9111153143458,2027.3124114212114,1361.7377541749738,2036.2708466879558,1706.7217808694113,2047.2387504735962,1717.7268557702191,2058.2811471496243,2064.8067256018985,1735.3568443953991,2075.973411116167,1746.5615280333441,2087.2162475411315,2093.8426726444159,1092.494058641023,2101.2959108310752,1771.963317447342,2112.6976203349186,1783.4039237899706,2124.1772822549101,2130.9228007873753,1801.6937367500504,2142.5320018455386,1813.3427024685079,2154.220895180013,2161.0716871566838,1159.948337902897,2168.9763569330098,1839.870836729533,2180.8331234027864,1851.7683255393058,2192.7715018929448,2199.7477618524572,1870.7503671392333,2211.8212338334415,1882.8654727403773,2223.9781448371941,2231.0643617524765,1230.1773874647915,2239.4427359864349,1910.5755043111276,2251.7770431009121,1922.9524655082496,2264.1968348744558,2271.4152652047342,1942.6610228628851,2283.9760285920929,1955.2653978845337,2296.6241964305518,2303.9575406021904,1639.3186991341645,2314.7913929949282,1986.1857320349663,2327.6499280583812,1999.0890994665679,2340.5983148852829,2348.0826936297817,2019.595507400576,2361.1786822988652,2032.7373392143054,2374.3665492635919,{"$f":"IF(GU7,GT100-GU100)","v":2381.9714342643274},1381.6052684339229,2391.393576084869,2063.0514645695221,2404.7802949467441,2076.4851908353157,2418.2612260977039,2426.0135253120679,2097.7953654733719,2439.6486780082341,2111.4785891532665,2453.3801754025044,2461.2585639844183,1461.1670345506864,2471.2311168749584,2143.1659238089342,2485.1728219320066,2157.1569404144539,2499.2133587009739,2507.2472069831565,2179.3117678922135,2521.4489785325713,2193.5639708404196,2535.7518270391738,2543.9176801211433,1544.1148155324627,2554.4687688715057,2226.6946588417049,2568.9938579122536,2241.2715011701221,2583.6226740096463,2591.9525126016233,2264.3143055936089,2606.7499961315189,2279.1647222308675,2621.6535722273402,2630.1216852539219,1966.6223529280396,2643.2393192300806,2315.7827171339886,2658.4007817001548,2330.9986547071021,2673.6714282827452,2682.3242453655694,2355.0104014092358,2697.771846401738,2370.5137252366403,2713.3311331627192,2722.1292162672617,1722.9612731609959,2733.9528526817448,2406.819086837233,2749.7613614761503,2422.6848251398187,2765.6845767402556,2774.665766047081,2447.6816953785019,2790.7743216197705,2463.8487966065295,2807.0002225601347,2816.1337525827112,1817.302692335099,2828.6325977424858,2501.838607939193,{"$f":"IF(JG7,JF100-JG100)","v":2845.1221159410197},2518.388277491671,2861.7321987458272,2871.0590367555851,2544.4221011567861,2887.86335619702,2561.2879611129174,2904.7910255643073,2914.2777101319516,1915.8013279987499,2927.4874426507158,2601.051200822345,2944.6940031760605,2618.3210131324595,2962.0273445771309,2971.7181623284705,2645.44678383274,2989.2551811864832,2663.0485215173103,3006.9219224302797,3016.7805524786236,2354.6777328695171,3032.6972373208264,2706.6492287144065,3050.6819721737411,2724.7006397059886,3068.8003538290504,3078.8862880395027,2753.0117685067235,3097.2187761076493,2771.4124867869541,3115.688027017517,3125.950574273942,2128.2534587279661,3140.7222609459423,2815.0721448417753,3159.5045283333166,2833.9245922127739,3178.4274678188376,3188.9183375150897,2863.4505363967037,3208.0660543027334,2882.6700761984102,3227.3577376187313,3238.0342251565307,2240.7528781441506,3253.6392863655929,2928.4086229962995,3273.2623152734013,2948.1055533511098,3293.0334779818077,3303.9512810054002,2978.9123070287751,3323.9585554671939,2998.9952209044714,3344.1174485574011,3355.230434742989,2358.3875285782851,3371.7143296801951,3046.9260211136425,3392.2240400586743,3067.5135866665514,3412.8898117432836,3424.2579172305996,{"$f":"IF(LS7,LR100-LS100)","v":3099.671257900889},3445.1718433838105,3120.6648785406724,3466.2455189125612,3477.8189712032909,2817.4385949746938,3497.1882025051164,3172.8779954561032,3518.6562779309461,3194.4282611397794,3540.2891070091864,3552.1440286652651,3228.0463921219343,3574.0382183147594,3250.0247234709095,3596.101074561826,3608.1724897847744,2612.292340253829,3626.5862477049232,3302.7694174414501,3649.0433090060251,3325.3131450337823,3671.6740989363752,3684.0313953908626,3360.4384120224277,3706.9371814444312,3383.4329316241201,3730.0208413382061,3742.6061406547087,2747.24221262231,3762.0546909775003,3438.7587930911686,3785.5559906379785,3462.3515184521093,3809.2405622160877,3822.1283589355298,3499.0682986411266,3846.1024264165317,3523.1359827671549,3870.2641590777785,3883.3921980927116,2888.5734956094529,3903.9336981809465,3581.1880360658979,3928.5379938970436,3605.8888195418403,3953.3357117797132,3966.7839207949,3644.2868498632452,3991.8865573880612,3669.4882972677005,4017.1872743557906,4030.8887449360918,3372.6461184228538,4054.543257225072,3732.3904134065378,4080.3359417520114,3758.2851044335403,4106.333114617446,4120.3852369536762,3798.4948892634711,4146.7041445747018,3824.9182714946801,4173.2324896632344,{"$f":"IF(OE7,OD100-OE100)","v":4187.5520702357171},3193.9304375785287,4210.4932669702685,3888.955817555252,4237.5196030122461,3916.0899004114326,4264.7619379020762,4279.4409951963462,3958.180505264434,4307.0225563640706,3985.8724324190989,4334.8253684695228,4349.7866511562024,3356.8097204169608,4374.0202671883744,4053.133566359058,4402.3511474397965,4081.5783034192864,4430.9102784555871,4446.2523683565669,4125.6580222779885,4475.1693447541329,4154.6916360735777,4504.3201477330294,4519.9601829212625,3527.6651982156327,4545.5609012850327,4225.3625838423031,4575.2717923169548,4255.1938367102994,4605.2239782863471,4621.2675300551346,4301.3779584695003,4651.5973854571348,4331.8311287965626,4682.1744575719058,4698.5326926567941,4042.9593084119551,4727.5382325524988,4408.0797828129726,4758.7323800113809,4439.4013527190255,4790.1819808729633,4806.9795962606731,4487.8476842167438,4838.8283856558846,4519.8270374495478,4870.9389278811286,4888.0693971306318,3897.2719389722042,4916.6722984794178,4597.9858049778268,4949.4140427184757,4630.8623597358819,4982.4260555387737,5000.0104815945815,4681.6691430284991,5033.4442006556783,4715.2410113591322,5067.1548835453868,5085.0911776298162,4095.1034077349759,5115.3173393962352,4797.4483225150179,{"$f":"IF(QQ7,QP100-QQ100)","v":5149.6979620333877},4831.9716267921613,5184.3646372224321,5202.7823658312263,4885.2783389002434,5237.8947385198553,4920.5369429667335,5273.3002821607661,5292.0901381507865,4302.9600468139324,5324.0357955613217,5007.0327562927887,5360.1525560716,5043.3005859835212,5396.5721888288754,5415.8727596090894,5099.2558472261635,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":1625794.4842599675},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,6820.5584309588594,6810.5099911611178,6802.3880878657637,6792.2876109084555,6782.1552978499876,6777.8656363096125,6767.7035309993571,6759.4676330612856,6749.2528312337063,6740.9640641440637,6730.6962198496858,6720.396034140449,6712.0215885198013,6701.6677698232252,6693.2395147844782,6682.8317095553903,6672.3910879994419,6665.8339318567341,6655.3501340765433,6646.7914857464875,6636.2528714454138,6627.6392256385061,6617.045432196368,6606.4182226904759,6597.7156744023596,6587.0326699206371,6578.2741417047037,6567.5349716224355,6556.761889231665,6551.8293741146517,6541.0223228951636,6532.139378613907,6521.2754218521241,6512.3353830444885,6501.4141420265969,6490.4584263257566,6481.4263091370995,6470.4126689597288,6461.3224341478272,6450.2504824318221,6439.1435392247768,6433.8760799340325,6422.7329970127375,6413.5129292782422,6402.3107530903944,6393.031394650232,6381.7697295167345,6370.4724809385825,6361.097717804656,6349.7403142971716,6340.3051944236922,6328.8872315480694,6317.4331467052025,6311.817410900343,6300.3249121575927,6290.7542848569101,6279.2004008907525,6269.5681819725469,6257.9524991622711,6246.3000711765671,{"$f":"EJ70-EJ101","v":6236.5689623599465},6224.8540423276845,6215.0602304899003,6203.2823956104348,6191.4672540890188,6183.5310701106046,6171.6637189825578,6161.7169740863919,6149.7857022071157,6139.7748199278485,6127.7791931505162,6115.7455354171198,6105.6319058701247,6093.5331688868337,6083.3542386372383,6071.1899785981768,6058.9870998708866,6052.6200634714387,6040.3737474001828,6030.0467759618668,6017.7340109266815,6007.3403638348846,5994.9606955276086,5982.5417144568419,5972.0414746503393,5959.5548353592731,5948.9867055837058,5936.4319436231845,5923.8372553643676,5917.0770965985776,5904.4363400634156,5893.7136047829008,5881.0037472188433,5870.2116735795407,5857.4322393519742,5844.6121476038643,5833.7094469573103,5820.8189912222351,5809.8456839494338,5796.8843779507861,5783.8817736004894,5776.712321151098,5763.6608877856079,5752.5260869303438,5739.4027694326423,5728.1958358622032,5715.0001360358292,5701.7623673225025,5690.4405726223795,5677.1295999969552,5665.7343472196735,5652.3496612921681,5638.9222367630728,5629.3683158567292,5615.8777518246688,5604.3022958738093,5590.7367925225481,5579.0861359734727,5565.4451696479955,5551.7605844903701,5539.9904169520378,5526.2295086036256,5514.382750696137,5500.5449836868593,{"$f":"GV70-GV101","v":5486.6628955402284},5478.6109240323349,5464.6739238058999,5452.6504957034094,5438.6354779134717,5426.5337582868124,5412.4401738640399,5398.3014091743007,5386.0754942201947,5371.8572640991997,5359.551603556014,5345.2533465053011,5330.909174342687,5322.393518245759,5307.9912262177477,5295.5008924376489,5281.0173483967937,5268.445475215075,5253.8801031682324,5239.2679099948873,5226.5669188627071,5211.8719580096185,5199.0879052880973,5184.3095876832649,5169.4836796277095,5160.4846053028305,5145.5972056857745,5132.6200678884888,5117.6480163054612,5104.585924923882,5089.5286168543043,5074.4227626301017,5061.2263781856154,5046.0342844846691,5032.7513520697466,5017.4724005846156,5002.1440970869353,4990.6826561694825,4975.2779033293118,4961.7815618746081,4946.2884482927457,4932.7034286187845,4917.1213179740325,4901.4887788611832,4887.7638191449068,4872.041251680359,4858.2259388632765,4842.4126921464285,4826.5481703544247,4816.5067819798023,4800.5733522399632,4786.5464524058516,4770.5208909500207,4756.4015258683175,4740.283164192706,4724.1124603000262,4709.8474138932706,4693.5828296179752,4679.2235616266371,4662.8644130833864,4646.452034485781,4635.8608259589037,4619.3756043103167,4604.7949323574385,{"$f":"JH70-JH101","v":4588.2136100808602},4573.5364869409996,4556.8583613913925,4540.1258791920945,4525.2970313814094,4508.4666138983202,4493.5394721480652,4476.610400504127,4459.6260406267538,4448.4607837617132,4431.3994377946474,4416.2405565713489,4399.0789310672453,4383.8194016802981,4366.5567577629135,4349.2376359266036,4333.8200180192962,4316.3986907442613,4300.8784902134612,4283.3542014765335,4265.7724568147478,4252.0494358839715,4234.3749290610913,4218.6006243660868,4200.8213028197042,4184.9417948160981,4167.0568796546195,4149.1131838453975,4133.0686790742993,4115.0181418424618,4098.8663980055317,4080.7082222998661,4062.4902366468232,4050.0868124549961,4031.7827376669838,4015.3765461027033,3996.9630085886856,3980.4469452856611,3961.9231252098516,3943.3381645259769,3926.6500245346706,3907.953471289884,3891.1533201550046,3872.3443353144876,3853.4731280918786,3840.4140592373697,3821.4519059877184,3804.3851913956951,3785.308675474389,3768.1271675158223,3748.9354256012857,3729.6800549215823,3712.3190057353277,3692.9470330084678,3675.468940949544,3655.9794825421559,3636.4252578448213,3622.6806162908524,3603.030323739893,3585.2728918104913,3565.503069023709,3547.6256531192721,3527.7353905742839,3507.7788749079755,{"$f":"LT70-LT101","v":3489.7140446547828},3469.6356429896514,3451.4484622795881,3431.2472436004045,3410.978575041102,3394.5585918450597,3374.1770397430337,3355.68556189429,3335.1788942211861,3316.5618217992414,3295.9290783737615,3275.2272446711922,3256.4142463649887,3235.5848137053208,3216.643726066085,3195.6857114630293,3174.6573448624376,3159.4329504757552,3138.2972688136579,3119.0487860139656,3097.7822249880082,3078.4023577363023,3057.0039048593308,3035.5334338744897,3015.9488571757065,2994.3448916673933,2974.6263033085379,2952.8878066305251,2931.0759630474404,2915.0650831485946,2893.1398937515896,2873.0988672326075,2851.0367126703313,2830.8581881567661,2808.6580003221652,2786.3827026326944,2765.9901933622059,2743.575175223099,2723.042399908365,2700.4865676110749,2677.8542253303867,2661.0196691689271,2638.267611382139,2617.396509709657,2594.50105851427,2573.4860011043229,2550.446029240522,2527.3276814487872,2506.0888409840336,2482.8241954622572,2461.4384813999332,2438.0263837388047,2414.5344341451764,2394.878711145293,2371.2489034649352,2349.4965969628847,2325.716469964249,2303.8132496531071,2279.8816115828049,2255.8680779879178,2233.7305157485516,2209.563596017173,2187.272038765157,2162.9505122994233,{"$f":"OF70-OF101","v":2138.5455315665395},2119.9313604512045,2095.3926788223625,2072.7279118640945,2048.0317212182863,2025.2088172965896,2000.3538587962248,1975.4133510044912,1952.3451437688764,1927.2438911181052,1904.0142958117149,1878.751008854987,1853.4005278024533,1833.8370990557378,1808.3453849098787,1784.7237928828281,1759.0669668593182,1735.279599399033,1709.4563312557757,1683.5436496789989,1659.4993863827976,1633.4181771697367,1609.2047064766402,1582.9536068902571,1556.6113574503588,1536.052185946397,1509.5607359646974,1484.9353962153436,1458.2707916766585,1433.4715959039067,1406.6324305455737,1379.699763646192,1354.6314076138988,1327.5219788440472,1302.2761422640497,1274.9885108490662,1247.6055439240108,1224.0432472958692,1196.4912365882328,1170.8010241768816,1143.0672145195367,1117.1944605429935,1089.2773631580521,1061.2623695624152,1035.1072712072755,1006.9066634202754,980.56518994990074,952.1774424803998,923.68985893383706,900.97662576439689,872.32234500541017,845.52536359542955,816.68026451983224,789.69167911965724,760.65418660670002,731.51421236402985,704.22952591337162,674.89470053678178,647.41435782056942,617.88306716954139,588.24724410824183,564.38105257488951,534.56907196771135,506.60962646993084,{"$f":"QR70-QR101","v":476.59727619121986},448.4366294757474,418.2222424160891,387.90051715405752,359.42919984626224,328.90284028605311,300.22603644616447,269.49333399254829,238.6511245845777,213.57354816893258,182.54516002441778,153.36426008681337,122.12538408935779,92.733115870245456,61.281986885642254,29.718374509762725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,7.2221632097379196E-2,7.22216320974014E-2,7.2221632097376531E-2,7.2221632097398736E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.22216320974014E-2,7.2221632097376531E-2,7.2221632097390298E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097373645E-2,7.222163209741006E-2,7.2221632097396071E-2,7.2221632097365207E-2,7.2221632097390298E-2,7.2221632097398736E-2,7.2221632097382082E-2,7.2221632097373645E-2,7.2221632097407173E-2,7.2221632097376531E-2,7.2221632097387412E-2,7.2221632097407173E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097368094E-2,7.222163209741006E-2,7.2221632097382082E-2,7.2221632097373645E-2,7.2221632097407173E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097370758E-2,7.2221632097407173E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.22216320974014E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097370758E-2,7.2221632097384747E-2,7.2221632097404287E-2,7.2221632097396071E-2,7.2221632097373645E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2221632097390298E-2},7.2221632097370758E-2,7.222163209741006E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.22216320974014E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097379196E-2,7.2221632097382082E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097373645E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097370758E-2,7.22216320974014E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097376531E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097382082E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097398736E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.2221632097398736E-2,7.2221632097387412E-2,7.2221632097362543E-2,7.2221632097407173E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097373645E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.22216320974014E-2,7.2221632097373645E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.22216320974014E-2,7.2221632097368094E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097387412E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2221632097387412E-2},7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097398736E-2,7.2221632097382082E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.22216320974014E-2,7.2221632097384747E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097373645E-2,7.2221632097390298E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097379196E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097404287E-2,7.2221632097368094E-2,7.2221632097404287E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097390298E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097379196E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097376531E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097379196E-2,7.2221632097396071E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.22216320974014E-2},7.2221632097382082E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097382082E-2,7.2221632097404287E-2,7.2221632097373645E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.2221632097407173E-2,7.2221632097376531E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097396071E-2,7.2221632097370758E-2,7.2221632097382082E-2,7.2221632097404287E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097368094E-2,7.22216320974014E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097398736E-2,7.2221632097365207E-2,7.2221632097393185E-2,7.2221632097398736E-2,7.2221632097373645E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097376531E-2,7.2221632097393185E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097376531E-2,7.22216320974014E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097373645E-2,7.2221632097398736E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097384747E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.2221632097387412E-2},7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.22216320974014E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.22216320974014E-2,7.2221632097379196E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.22216320974014E-2,7.2221632097376531E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097376531E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2221632097390298E-2},7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097393185E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097384747E-2,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":7.2221632097384747E-2},7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"EH108+EI7","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":"GT108+GU7","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,{"$f":"JF108+JG7","v":188},189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,{"$f":"LR108+LS7","v":252},253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,{"$f":"OD108+OE7","v":316},317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,{"$f":"QP108+QQ7","v":380},381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"TB108+TC7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"VN108+VO7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"XZ108+YA7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"AAL108+AAM7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(EI108/$G$109,0)","v":5},6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,{"$f":"ROUNDUP(GU108/$G$109,0)","v":11},11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,{"$f":"ROUNDUP(JG108/$G$109,0)","v":16},16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,{"$f":"ROUNDUP(LS108/$G$109,0)","v":21},22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,{"$f":"ROUNDUP(OE108/$G$109,0)","v":27},27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":32},32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(TC108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(VO108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(YA108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":20},{"$f":"F110*G109","v":240},{"$f":"SUM(K110:XFD110)","v":240},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-10-01"},{"$f":"EDATE(F111,5)","v":"2031-03-01"},{"$f":"EDATE(G111,6)","v":"2031-09-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":3},{"$f":"MONTH(H111)","v":9},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2030-09-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"EI113+EI114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"GU113+GU114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"JG113+JG114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"LS113+LS114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"OE113+OE114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"QQ113+QQ114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,{"$f":"EI116+EI115","v":11},11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,{"$f":"GU116+GU115","v":21},21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,{"$f":"JG116+JG115","v":32},32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,{"$f":"LS116+LS115","v":43},43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,{"$f":"OE116+OE115","v":53},53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,{"$f":"QQ116+QQ115","v":64},64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"TC116+TC115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"VO116+VO115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"YA116+YA115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"AAM116+AAM115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2796106.5566444583},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1997218.9690317572},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,6103.3783069702622,5860.0818372917383,6096.7772376296898,6093.4644879333864,5370.1435681026423,6086.8144579877044,5843.4771373891208,6080.1315860576251,5836.7777836940086,6073.4157099489994,6070.0453444231416,5826.6666666666661,6063.2796561793684,5819.8842924104883,6056.4805547585784,6053.0684225713858,5569.6478751457198,6046.2188917273334,5802.781451510793,6039.3355336393524,5795.8811172048272,6032.418181247469,6028.9467047558346,5785.4666666666644,6021.9780458647492,5778.4808211828022,6014.9749714013342,6011.4604752485257,5287.93731140009,6004.405458479152,5760.8648950561155,5997.3155996485302,5753.7575507209704,5990.1907266848912,5986.6151058985079,5743.0306666666629,5979.4373872406895,5735.8352458182844,5972.224220543374,5968.60428950598,5244.9754307420908,5961.3376222335255,5717.6908419077972,5954.0350676379858,5710.3702772425986,5946.6964484854361,5943.0135590754617,5699.3215866666615,5935.620508857909,5691.9103031928307,5928.1909471596728,5924.4624181911586,5200.7246936643523,5916.9777509005289,5673.2215671650292,5909.4561196671229,5665.6813855598739,5901.8973419399981,5898.1039658477239,{"$f":"EI119/$F$120","v":5654.3012342666589},5890.4891241236437,5646.6676122886138,5882.8366755744619,5878.9962907368908,5395.1464344742808,5871.2870834275436,5627.4182141799783,5863.5398032571347,5619.6518271266677,5855.7542621981956,5851.8470848231536,5607.9302712946564,5844.003797847352,5600.0676406572702,5836.1217758416933,5832.1661794589954,5108.2008275085072,5824.2256959303677,5580.2407606053748,5816.2459973548475,5572.2413819404665,5808.2268900641393,5804.2024973678463,5560.1681794334945,5796.1239117827699,5552.0696698769871,5788.0054291169427,5783.9311648427638,5059.8468523337606,5775.7524668082769,5531.6479834235352,5767.5333772754911,5523.4086233986782,5759.2736967660612,5755.1285722888797,5510.9732248164983,5746.8076291362513,5502.6317599732947,5738.4455919904485,5734.249099788045,5010.0422579037722,5725.8250408125241,5481.5974229262401,5717.3593785937546,5473.1108821006374,5708.8519076690427,5704.5824294575459,5460.3024215609912,5696.0118580103381,5451.7107127724921,5687.3989597501613,5683.0765727816852,5198.7435256408844,5674.3997920368984,5430.0453456140258,5665.6801599515647,5421.3042085636544,5656.9174648991111,5652.5199023412697,5408.1114942078193,5643.6922137506454,5399.2620341556658,5634.8209285426638,{"$f":"GU119/$F$120","v":5630.3688699651339},4905.9058314101085,5621.4317857980031,5376.9467059824447,5612.4505647501101,5367.943334820563,5603.4249888460836,5598.8954994115056,5354.354839034052,5589.8029801631637,5345.2398951803334,5580.6655563989425,5576.0799360640858,4851.4830063524096,5566.8747393719414,5322.2551071619164,5557.6240816926111,5312.9816348651775,5548.3277385114643,5543.6623643938492,5298.9854842050727,5534.297069568056,5289.5970920357422,5524.8855230909085,5520.1623341460063,4795.4274965429804,5510.6809815530978,5265.9227603767713,5501.1528041433876,5256.3710839111309,5491.5775706668064,5486.7722353256631,5241.9550487312226,5477.1259816550964,5232.2850047968122,5467.4320887836338,5462.5672041703847,4977.6903214392678,5452.8014109996884,5207.9004431880721,5442.9873882676884,5198.0622164284632,5433.1248977868072,5428.1754023854301,5183.2137001931569,5418.2397611047463,5173.2535549407139,5408.2550514471404,5403.2442202954935,4678.2210310824439,5393.1854533296773,5148.1374564837124,5383.0770099157162,5138.004082921314,5372.9186447204102,5367.8206644569909,5122.7101111989487,5357.5869539378873,5112.4511615889323,5347.3027029905516,5342.1415469043559,4616.9676620149148,5331.7810169295644,5086.5815801782219,{"$f":"JG119/$F$120","v":5321.3693202131844},5076.1442054089512,5310.9062040620192,5305.6552843906984,5060.3914145349154,5295.1145625560212,5049.824696436599,5284.5217840802661,5279.2057933114847,4553.8766918753599,5268.5344474374497,5023.1790275835665,5257.8103998195784,5012.4285315712177,5247.0333901838785,5241.6249429224172,4996.2031569709598,5230.7679994327,4985.3194373296947,5219.8574376026727,5214.3819671108267,4728.8929926316177,5203.3904808605703,4957.8743984110697,5192.344711814163,4946.8013875183524,5181.2443918893923,5175.6736912100878,4930.0892516800868,5164.4910394156777,4918.8790204495826,5153.2531607307492,5147.6134261241486,4421.959782410564,5136.2921952863853,4890.6106303633997,5124.9150531685864,4879.2054291438999,5113.4817236460703,5107.7439019463873,4861.9919292304867,5096.2257705981456,4850.4453910630673,5084.6507555526687,5078.8418289078709,4353.0185758828784,5067.1809611449735,4821.3289492742988,5055.4625047636409,4809.581592018214,5043.6861753554504,5037.7762190047761,4791.851687107398,5025.9125437160874,4779.958752794957,5013.9902782192466,5008.0070837751036,4282.0091331593621,4995.9963899793202,4749.9688177525259,4983.9263799065475,4737.8690397787577,4971.7967606161119,4965.7095055749169,{"$f":"LS119/$F$120","v":4719.6072377206174},4953.4899200275668,4707.3575153788033,4941.2099865658211,4935.0472962883541,4448.8694071541404,4922.6762816786977,4676.4678822850983,4910.2441713037406,4664.005110972118,4897.7506634345918,4891.4807907421618,4645.1954548522335,4878.8946176283916,4632.5782408401647,4866.2462861627937,4859.8987151770025,4133.5354893687618,4847.1565701290565,4600.7619187536484,4834.3514964428505,4587.9252643012796,4821.4831833376275,4815.0252144644237,4568.5513184977981,4802.0614561572411,4555.5555880653674,4789.0336747476749,4782.4956766323103,4055.9415540498221,4769.3712672329248,4522.7847763162563,4756.1820413361329,4509.5630222303153,4742.9276788377529,4736.275970898354,4489.6078580527292,4722.9232998419557,4476.2222557073246,4709.5046849901028,4702.7705469312759,3976.0198006713144,4689.2524052499102,4442.4683196057413,4675.6675025762152,4428.8499128972217,4662.0155092028835,4655.164250025302,4408.2960937943089,4641.4109988372111,4394.5089233785411,4627.5898255398033,4620.6536633392125,4133.7003946914501,4606.7299774074036,4359.7423691939093,4592.7375276534976,4345.715410284135,4578.675974478967,4571.6191775260586,4324.5449766081356,4557.453328802324,4310.3441910798956,4543.2175203059942,{"$f":"OE119/$F$120","v":4536.0732732393863},3808.9114065321919,4521.7318767296238,4274.5346402697251,4507.3196534831004,4260.0868725926566,4492.8362537133326,4485.5677528518363,4238.2813259063751,4470.9769286663914,4223.6545168122893,4456.31404591517,4448.955471436564,3721.5787487281532,4434.1838330315086,4186.7706794778123,4419.3392430875892,4171.8894787704321,4404.4213413247289,4396.9347854373882,4149.4297656835624,4381.906236526379,4134.3641523166534,4366.8034672926215,4359.2241355796568,3631.6261111899944,4344.0093480224505,4096.3737998621436,4328.7194203802137,4081.0461631335415,4313.3539815644672,4305.642829000506,4057.912658654066,4290.1634236221671,4042.39507688615,4274.6075713113969,4266.8008596470436,3778.9748945256902,4251.1296284631198,4003.2650138580043,4235.3810029916167,3987.4775480275448,4219.5546010113976,4211.6121138705184,3963.6500384136853,4195.6683263308287,3947.666929192731,4179.6457984507351,4171.6048854364517,3443.5441413614581,4155.4635173170109,3907.362964273741,4139.242433081361,3891.1018744683674,4122.9412390417365,4114.7604772866298,3866.5595395660926,4098.3383761207506,3850.0969370685102,4081.8351724042545,4073.5530319995414,3345.2504656022984,4056.927422836518,3808.5838532019498,{"$f":"QQ119/$F$120","v":4040.2197060737994},3791.8349307024155,4023.4294762129857,4015.0032916052255,3766.5563257530725,3998.0885274043699,3749.5998451805622,3981.0902275763792,3972.5596229595253,3244.0079795703646,3955.4352455216103,3706.8413687980051,3938.2262972560097,3689.5899786234854,3920.9323604993724,3912.2533903533799,3663.553015525662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":2796106.5566444602},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,0,49854.923854281587,0,0,0,0,0,50022.719919451381,0,0,0,0,0,49852.011569910028,0,0,0,0,0,49678.761517034909,0,0,0,0,0,49166.931917007314,0,0,0,0,0,49324.484362545947,0,0,0,0,0,48807.379874517523,0,0,0,0,0,48959.578893422309,0,0,0,0,0,48437.041270753034,0,0,0,0,0,48583.726260224968,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,0,0,0,48391.592508875605,0,0,0,0,0,48196.598048031701,0,0,0,0,0,47662.700284141858,0,0,0,0,0,47797.855989472635,0,0,0,0,0,47258.021292666097,0,0,0,0,0,47387.151669156796,0,0,0,0,0,46841.20193144607,0,0,0,0,0,46964.12621923149,0,0,0,0,0,46747.877989389439,0,0,0,0,0,46528.41000580843,0,0,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},45969.674329071102,0,0,0,0,0,46079.622305982659,0,0,0,0,0,45514.204558943224,0,0,0,0,0,45617.370975162121,0,0,0,0,0,45045.070695711504,0,0,0,0,0,45141.25210441697,0,0,0,0,0,44897.862816582834,0,0,0,0,0,44650.849667549461,0,0,0,0,0,44064.15870108029,0,0,0,0,0,44145.735157575931,0,0,0,0,0,43551.52346211268,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,0,43625.467212303185,0,0,0,0,0,43023.509165976058,0,0,0,0,0,43089.591228672267,0,0,0,0,0,42815.65444095531,0,0,0,0,0,42537.638965532409,0,0,0,0,0,41919.484074183951,0,0,0,0,0,41969.128134498365,0,0,0,0,0,41342.508596409447,0,0,0,0,0,41383.561978533289,0,0,0,0,0,40748.223854301708,0,0,0,0,0,40780.428837889267,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,0,0,0,40472.11056993073,0,0,0,0,0,40159.201703025923,0,0,0,0,0,39505.633887028642,0,0,0,0,0,39519.337754116677,0,0,0,0,0,38856.242903639475,0,0,0,0,0,38860.27788674015,0,0,0,0,0,38187.370190748632,0,0,0,0,0,38181.44622334234,0,0,0,0,0,37834.43129647107,0,0,0,0,0,37482.249610042578,0,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":0},36788.82423536518,0,0,0,0,0,36762.077098343834,0,0,0,0,0,36057.9289624261,0,0,0,0,0,36020.299411294116,0,0,0,0,0,35305.106831298857,0,0,0,0,0,35256.268393632912,0,0,0,0,0,34865.700036237795,0,0,0,0,0,34469.316445441873,0,0,0,0,0,33731.031037324901,0,0,0,0,0,33658.755938805101,0,0,0,0,0,32908.401968444625,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,32823.878616969225,0,0,0,0,0,32061.094027497937,0,0,0,0,0,31963.954975478278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,1997218.9690317577,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,0,35610.659895915422,0,0,0,0,0,35730.514228179563,0,0,0,0,0,35608.579692792868,0,0,0,0,0,35484.829655024943,0,0,0,0,0,35119.237083576656,0,0,0,0,0,35231.774544675682,0,0,0,0,0,34862.414196083948,0,0,0,0,0,34971.127781015937,0,0,0,0,0,34597.886621966449,0,0,0,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":34702.661614446406},0,0,0,0,0,34565.423220625431,0,0,0,0,0,34426.141462879787,0,0,0,0,0,34044.785917244189,0,0,0,0,0,34141.325706766169,0,0,0,0,0,33755.729494761501,0,0,0,0,0,33847.965477969141,0,0,0,0,0,33458.001379604335,0,0,0,0,0,33545.804442308217,0,0,0,0,0,33391.341420992459,0,0,0,0,0,33234.578575577449,0,0,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,32835.481663622217,0,0,0,0,0,32914.015932844763,0,0,0,0,0,32510.146113530875,0,0,0,0,0,32583.836410830092,0,0,0,0,0,32175.05049693679,0,0,0,0,0,32243.751503154985,0,0,0,0,0,32069.902011844883,0,0,0,0,0,31893.464048249618,0,0,0,0,0,31474.39907220022,0,0,0,0,0,31532.667969697097,0,0,0,0,0,31108.231044366206,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},0,0,0,31161.048008787988,0,0,0,0,0,30731.077975697182,0,0,0,0,0,30778.279449051617,0,0,0,0,0,30582.610314968082,0,0,0,0,0,30384.027832523156,0,0,0,0,0,29942.488624417107,0,0,0,0,0,29977.948667498833,0,0,0,0,0,29530.363283149607,0,0,0,0,0,29559.687127523779,0,0,0,0,0,29105.874181644074,0,0,0,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":29128.877741349475},0,0,0,0,0,28908.650407093381,0,0,0,0,0,28685.144073589945,0,0,0,0,0,28218.309919306172,0,0,0,0,0,28228.098395797628,0,0,0,0,0,27754.459216885338,0,0,0,0,0,27757.34134767154,0,0,0,0,0,27276.692993391884,0,0,0,0,0,27272.461588101676,0,0,0,0,0,27024.593783193624,0,0,0,0,0,26773.035435744703,0,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,26277.731596689417,0,0,0,0,0,26258.626498817022,0,0,0,0,0,25755.663544590072,0,0,0,0,0,25728.785293781515,0,0,0,0,0,25217.933450927758,0,0,0,0,0,25183.04885259494,0,0,0,0,0,24904.07145445557,0,0,0,0,0,24620.940318172765,0,0,0,0,0,24093.593598089214,0,0,0,0,0,24041.968527717931,0,0,0,0,0,23506.001406031872,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,23445.627583549453,0,0,0,0,0,22900.781448212812,0,0,0,0,0,22831.396411055917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":1316319.2599633019},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,0,35610.659895915422,0,0,0,0,0,35730.514228179563,0,0,0,0,0,35608.579692792868,0,0,0,0,0,35484.829655024943,0,0,0,0,0,35119.237083576656,0,0,0,0,0,35231.774544675682,0,0,0,0,0,34862.414196083948,0,0,0,0,0,34971.127781015937,0,0,0,0,0,34597.886621966449,0,0,0,0,0,{"$f":"EI123*EI110","v":34702.661614446406},0,0,0,0,0,34565.423220625431,0,0,0,0,0,34426.141462879787,0,0,0,0,0,34044.785917244189,0,0,0,0,0,34141.325706766169,0,0,0,0,0,33755.729494761501,0,0,0,0,0,33847.965477969141,0,0,0,0,0,33458.001379604335,0,0,0,0,0,33545.804442308217,0,0,0,0,0,33391.341420992459,0,0,0,0,0,33234.578575577449,0,0,0,{"$f":"GU123*GU110","v":0},0,32835.481663622217,0,0,0,0,0,32914.015932844763,0,0,0,0,0,32510.146113530875,0,0,0,0,0,32583.836410830092,0,0,0,0,0,32175.05049693679,0,0,0,0,0,32243.751503154985,0,0,0,0,0,32069.902011844883,0,0,0,0,0,31893.464048249618,0,0,0,0,0,31474.39907220022,0,0,0,0,0,31532.667969697097,0,0,0,0,0,31108.231044366206,0,{"$f":"JG123*JG110","v":0},0,0,0,31161.048008787988,0,0,0,0,0,30731.077975697182,0,0,0,0,0,30778.279449051617,0,0,0,0,0,30582.610314968082,0,0,0,0,0,30384.027832523156,0,0,0,0,0,29942.488624417107,0,0,0,0,0,29977.948667498833,0,0,0,0,0,29530.363283149607,0,0,0,0,0,29559.687127523779,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":1842846.9639486221},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,0,49854.923854281587,0,0,0,0,0,50022.719919451381,0,0,0,0,0,49852.011569910028,0,0,0,0,0,49678.761517034909,0,0,0,0,0,49166.931917007314,0,0,0,0,0,49324.484362545947,0,0,0,0,0,48807.379874517523,0,0,0,0,0,48959.578893422309,0,0,0,0,0,48437.041270753034,0,0,0,0,0,48583.726260224968,{"$f":"EJ122*EJ110","v":0},0,0,0,0,48391.592508875605,0,0,0,0,0,48196.598048031701,0,0,0,0,0,47662.700284141858,0,0,0,0,0,47797.855989472635,0,0,0,0,0,47258.021292666097,0,0,0,0,0,47387.151669156796,0,0,0,0,0,46841.20193144607,0,0,0,0,0,46964.12621923149,0,0,0,0,0,46747.877989389439,0,0,0,0,0,46528.41000580843,0,0,0,0,{"$f":"GV122*GV110","v":0},45969.674329071102,0,0,0,0,0,46079.622305982659,0,0,0,0,0,45514.204558943224,0,0,0,0,0,45617.370975162121,0,0,0,0,0,45045.070695711504,0,0,0,0,0,45141.25210441697,0,0,0,0,0,44897.862816582834,0,0,0,0,0,44650.849667549461,0,0,0,0,0,44064.15870108029,0,0,0,0,0,44145.735157575931,0,0,0,0,0,43551.52346211268,0,0,{"$f":"JH122*JH110","v":0},0,0,43625.467212303185,0,0,0,0,0,43023.509165976058,0,0,0,0,0,43089.591228672267,0,0,0,0,0,42815.65444095531,0,0,0,0,0,42537.638965532409,0,0,0,0,0,41919.484074183951,0,0,0,0,0,41969.128134498365,0,0,0,0,0,41342.508596409447,0,0,0,0,0,41383.561978533289,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0.2299999999999997,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0},0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,{"$f":"EI130*(1+EJ129*EJ110)","v":1.2189944199947573},1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"GU130*(1+GV129*GV110)","v":1.4859473959783549},1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,{"$f":"JG130*(1+JH129*JH110)","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"LS130*(1+LT129*LT110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"OE130*(1+OF129*OF110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"QQ130*(1+QR129*QR110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"TC130*(1+TD129*TD110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"VO130*(1+VP129*VP110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"YA130*(1+YB129*YB110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,{"$f":"AAM130*(1+AAN129*AAN110)","v":2.208039663614854},2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":911581.67594794161}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":1120000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":896000}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.4243463686686588}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.4243463686686588}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":1120000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BW46","v":70000},70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":224000},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,{"$f":"BX154-BX157","v":14000},14000,14000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":1120000},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"SUM(BX157:BX158)","v":70000},70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,49854.923854281587,0,0,0,0,0,50022.719919451381,0,0,0,0,0,49852.011569910028,0,0,0,0,0,49678.761517034909,0,0,0,0,0,49166.931917007314,0,0,0,0,0,49324.484362545947,0,0,0,0,0,48807.379874517523,0,0,0,0,0,48959.578893422309,0,0,0,0,0,48437.041270753034,0,0,0,0,0,48583.726260224968,{"$f":"EJ126","v":0},0,0,0,0,48391.592508875605,0,0,0,0,0,48196.598048031701,0,0,0,0,0,47662.700284141858,0,0,0,0,0,47797.855989472635,0,0,0,0,0,47258.021292666097,0,0,0,0,0,47387.151669156796,0,0,0,0,0,46841.20193144607,0,0,0,0,0,46964.12621923149,0,0,0,0,0,46747.877989389439,0,0,0,0,0,46528.41000580843,0,0,0,0,{"$f":"GV126","v":0},45969.674329071102,0,0,0,0,0,46079.622305982659,0,0,0,0,0,45514.204558943224,0,0,0,0,0,45617.370975162121,0,0,0,0,0,45045.070695711504,0,0,0,0,0,45141.25210441697,0,0,0,0,0,44897.862816582834,0,0,0,0,0,44650.849667549461,0,0,0,0,0,44064.15870108029,0,0,0,0,0,44145.735157575931,0,0,0,0,0,43551.52346211268,0,0,{"$f":"JH126","v":0},0,0,43625.467212303185,0,0,0,0,0,43023.509165976058,0,0,0,0,0,43089.591228672267,0,0,0,0,0,42815.65444095531,0,0,0,0,0,42537.638965532409,0,0,0,0,0,41919.484074183951,0,0,0,0,0,41969.128134498365,0,0,0,0,0,41342.508596409447,0,0,0,0,0,41383.561978533289,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.4243463686686588},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,0,35001.966481566662,0,0,0,0,0,35119.772142367154,0,0,0,0,0,34999.921835379733,0,0,0,0,0,34878.287058413895,0,0,0,0,0,34518.943564944675,0,0,0,0,0,34629.557421942038,0,0,0,0,0,34266.510553986904,0,0,0,0,0,34373.365896376024,0,0,0,0,0,34006.504552700404,0,0,0,0,0,34109.488625043035,{"$f":"EJ164/$F$165","v":0},0,0,0,0,33974.59604864748,0,0,0,0,0,33837.695035570046,0,0,0,0,0,33462.858004610447,0,0,0,0,0,33557.747638412875,0,0,0,0,0,33178.742426842655,0,0,0,0,0,33269.401819340979,0,0,0,0,0,32886.103381741828,0,0,0,0,0,32972.405625696934,0,0,0,0,0,32820.58284256015,0,0,0,0,0,32666.499546243576,0,0,0,0,{"$f":"GV164/$F$165","v":0},32274.224402340496,0,0,0,0,0,32351.416284406601,0,0,0,0,0,31954.449816504602,0,0,0,0,0,32026.880524714521,0,0,0,0,0,31625.08199309363,0,0,0,0,0,31692.608692231683,0,0,0,0,0,31521.73081225251,0,0,0,0,0,31348.308704774354,0,0,0,0,0,30936.406811123619,0,0,0,0,0,30993.679717693311,0,0,0,0,0,30576.497697551215,0,0,{"$f":"JH164/$F$165","v":0},0,0,30628.41186099983,0,0,0,0,0,30205.791310571651,0,0,0,0,0,30252.18596860555,0,0,0,0,0,30059.861409254856,0,0,0,0,0,29864.673299439433,0,0,0,0,0,29430.681326036047,0,0,0,0,0,29465.53525019834,0,0,0,0,0,29025.600447911012,0,0,0,0,0,29054.423059480006,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,112000,168000,224000,280000,336000,392000,448000,504000,560000,616000,{"$f":"BW172","v":672000},728000,784000,840000,896000,896000,896000,896000,896000,896000,878918.03351843334,878918.03351843334,878918.03351843334,878918.03351843334,878918.03351843334,878918.03351843334,861376.6220464349,861376.6220464349,861376.6220464349,861376.6220464349,861376.6220464349,861376.6220464349,843604.23265198385,843604.23265198385,843604.23265198385,843604.23265198385,843604.23265198385,843604.23265198385,825598.03024660959,825598.03024660959,825598.03024660959,825598.03024660959,825598.03024660959,825598.03024660959,807591.04728659708,807591.04728659708,807591.04728659708,807591.04728659708,807591.04728659708,807591.04728659708,789113.31081038702,789113.31081038702,789113.31081038702,789113.31081038702,789113.31081038702,789113.31081038702,770629.0664726079,770629.0664726079,770629.0664726079,770629.0664726079,770629.0664726079,770629.0664726079,751668.28190568404,751668.28190568404,751668.28190568404,751668.28190568404,751668.28190568404,751668.28190568404,732695.14299109729,732695.14299109729,732695.14299109729,732695.14299109729,732695.14299109729,732695.14299109729,{"$f":"EI172","v":713239.55722587625},713239.55722587625,713239.55722587625,713239.55722587625,713239.55722587625,713239.55722587625,693529.75232174632,693529.75232174632,693529.75232174632,693529.75232174632,693529.75232174632,693529.75232174632,673562.65233261115,673562.65233261115,673562.65233261115,673562.65233261115,673562.65233261115,673562.65233261115,653571.04737465293,653571.04737465293,653571.04737465293,653571.04737465293,653571.04737465293,653571.04737465293,633084.72068373312,633084.72068373312,633084.72068373312,633084.72068373312,633084.72068373312,633084.72068373312,612567.67267056508,612567.67267056508,612567.67267056508,612567.67267056508,612567.67267056508,612567.67267056508,591549.62430463545,591549.62430463545,591549.62430463545,591549.62430463545,591549.62430463545,591549.62430463545,570494.51340898639,570494.51340898639,570494.51340898639,570494.51340898639,570494.51340898639,570494.51340898639,548931.99805146921,548931.99805146921,548931.99805146921,548931.99805146921,548931.99805146921,548931.99805146921,527090.05516993848,527090.05516993848,527090.05516993848,527090.05516993848,527090.05516993848,527090.05516993848,504965.35672709369,504965.35672709369,504965.35672709369,504965.35672709369,{"$f":"GU172","v":504965.35672709369},504965.35672709369,482790.43945929507,482790.43945929507,482790.43945929507,482790.43945929507,482790.43945929507,482790.43945929507,460094.8319640744,460094.8319640744,460094.8319640744,460094.8319640744,460094.8319640744,460094.8319640744,437342.27878685127,437342.27878685127,437342.27878685127,437342.27878685127,437342.27878685127,437342.27878685127,414062.2438378738,414062.2438378738,414062.2438378738,414062.2438378738,414062.2438378738,414062.2438378738,390718.40672153764,390718.40672153764,390718.40672153764,390718.40672153764,390718.40672153764,390718.40672153764,366840.16616373672,366840.16616373672,366840.16616373672,366840.16616373672,366840.16616373672,366840.16616373672,342655.23867475893,342655.23867475893,342655.23867475893,342655.23867475893,342655.23867475893,342655.23867475893,318160.03474347974,318160.03474347974,318160.03474347974,318160.03474347974,318160.03474347974,318160.03474347974,293586.82862722571,293586.82862722571,293586.82862722571,293586.82862722571,293586.82862722571,293586.82862722571,268464.8854820769,268464.8854820769,268464.8854820769,268464.8854820769,268464.8854820769,268464.8854820769,243257.68549416724,243257.68549416724,{"$f":"JG172","v":243257.68549416724},243257.68549416724,243257.68549416724,243257.68549416724,217494.42734305075,217494.42734305075,217494.42734305075,217494.42734305075,217494.42734305075,217494.42734305075,191638.52457934013,191638.52457934013,191638.52457934013,191638.52457934013,191638.52457934013,191638.52457934013,165219.10910232138,165219.10910232138,165219.10910232138,165219.10910232138,165219.10910232138,165219.10910232138,138463.62987511297,138463.62987511297,138463.62987511297,138463.62987511297,138463.62987511297,138463.62987511297,111368.22917317579,111368.22917317579,111368.22917317579,111368.22917317579,111368.22917317579,111368.22917317579,84164.912430603261,84164.912430603261,84164.912430603261,84164.912430603261,84164.912430603261,84164.912430603261,56382.675429016985,56382.675429016985,56382.675429016985,56382.675429016985,56382.675429016985,56382.675429016985,28484.728489686313,28484.728489686313,28484.728489686313,28484.728489686313,28484.728489686313,28484.728489686313,3.2741809263825417E-11,3.2741809263825417E-11,3.2741809263825417E-11,3.2741809263825417E-11,3.2741809263825417E-11,3.2741809263825417E-11,3.3396645449101924E-11,3.3396645449101924E-11,3.3396645449101924E-11,3.3396645449101924E-11,3.3396645449101924E-11,3.3396645449101924E-11,{"$f":"LS172","v":3.4064578358083963E-11},3.4064578358083963E-11,3.4064578358083963E-11,3.4064578358083963E-11,3.4064578358083963E-11,3.4064578358083963E-11,3.4745869925245643E-11,3.4745869925245643E-11,3.4745869925245643E-11,3.4745869925245643E-11,3.4745869925245643E-11,3.4745869925245643E-11,3.5440787323750554E-11,3.5440787323750554E-11,3.5440787323750554E-11,3.5440787323750554E-11,3.5440787323750554E-11,3.5440787323750554E-11,3.6149603070225562E-11,3.6149603070225562E-11,3.6149603070225562E-11,3.6149603070225562E-11,3.6149603070225562E-11,3.6149603070225562E-11,3.6872595131630075E-11,3.6872595131630075E-11,3.6872595131630075E-11,3.6872595131630075E-11,3.6872595131630075E-11,3.6872595131630075E-11,3.7610047034262675E-11,3.7610047034262675E-11,3.7610047034262675E-11,3.7610047034262675E-11,3.7610047034262675E-11,3.7610047034262675E-11,3.8362247974947926E-11,3.8362247974947926E-11,3.8362247974947926E-11,3.8362247974947926E-11,3.8362247974947926E-11,3.8362247974947926E-11,3.9129492934446883E-11,3.9129492934446883E-11,3.9129492934446883E-11,3.9129492934446883E-11,3.9129492934446883E-11,3.9129492934446883E-11,3.9912082793135817E-11,3.9912082793135817E-11,3.9912082793135817E-11,3.9912082793135817E-11,3.9912082793135817E-11,3.9912082793135817E-11,4.0710324448998535E-11,4.0710324448998535E-11,4.0710324448998535E-11,4.0710324448998535E-11,4.0710324448998535E-11,4.0710324448998535E-11,4.1524530937978509E-11,4.1524530937978509E-11,4.1524530937978509E-11,4.1524530937978509E-11,{"$f":"OE172","v":4.1524530937978509E-11},4.1524530937978509E-11,4.2355021556738077E-11,4.2355021556738077E-11,4.2355021556738077E-11,4.2355021556738077E-11,4.2355021556738077E-11,4.2355021556738077E-11,4.3202121987872841E-11,4.3202121987872841E-11,4.3202121987872841E-11,4.3202121987872841E-11,4.3202121987872841E-11,4.3202121987872841E-11,4.40661644276303E-11,4.40661644276303E-11,4.40661644276303E-11,4.40661644276303E-11,4.40661644276303E-11,4.40661644276303E-11,4.4947487716182908E-11,4.4947487716182908E-11,4.4947487716182908E-11,4.4947487716182908E-11,4.4947487716182908E-11,4.4947487716182908E-11,4.5846437470506569E-11,4.5846437470506569E-11,4.5846437470506569E-11,4.5846437470506569E-11,4.5846437470506569E-11,4.5846437470506569E-11,4.67633662199167E-11,4.67633662199167E-11,4.67633662199167E-11,4.67633662199167E-11,4.67633662199167E-11,4.67633662199167E-11,4.7698633544315035E-11,4.7698633544315035E-11,4.7698633544315035E-11,4.7698633544315035E-11,4.7698633544315035E-11,4.7698633544315035E-11,4.8652606215201337E-11,4.8652606215201337E-11,4.8652606215201337E-11,4.8652606215201337E-11,4.8652606215201337E-11,4.8652606215201337E-11,4.9625658339505363E-11,4.9625658339505363E-11,4.9625658339505363E-11,4.9625658339505363E-11,4.9625658339505363E-11,4.9625658339505363E-11,5.0618171506295468E-11,5.0618171506295468E-11,5.0618171506295468E-11,5.0618171506295468E-11,5.0618171506295468E-11,5.0618171506295468E-11,5.1630534936421378E-11,5.1630534936421378E-11,{"$f":"QQ172","v":5.1630534936421378E-11},5.1630534936421378E-11,5.1630534936421378E-11,5.1630534936421378E-11,5.2663145635149808E-11,5.2663145635149808E-11,5.2663145635149808E-11,5.2663145635149808E-11,5.2663145635149808E-11,5.2663145635149808E-11,5.3716408547852806E-11,5.3716408547852806E-11,5.3716408547852806E-11,5.3716408547852806E-11,5.3716408547852806E-11,5.3716408547852806E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,{"$f":"TC172","v":5.4790736718809862E-11},5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,{"$f":"VO172","v":5.4790736718809862E-11},5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,{"$f":"YA172","v":5.4790736718809862E-11},5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,{"$f":"AAM172","v":5.4790736718809862E-11},5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11,5.4790736718809862E-11]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":896000},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,false,0,0,0,0,0,17081.966481566658,0,0,0,0,0,17541.411471998483,0,0,0,0,0,17772.389394451035,0,0,0,0,0,18006.202405374217,0,0,0,0,0,18006.982960012483,0,0,0,0,0,18477.736476210095,0,0,0,0,0,18484.244337779161,0,0,0,0,0,18960.784566923867,0,0,0,0,0,18973.138914586725,0,0,0,0,0,19455.585765221087,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,0,0,0,19709.804904129953,0,0,0,0,0,19967.09998913512,0,0,0,0,0,19991.604957958225,0,0,0,0,0,20486.326690919814,0,0,0,0,0,20517.048013167994,0,0,0,0,0,21018.048365929677,0,0,0,0,0,21055.110895649119,0,0,0,0,0,21562.515357517208,0,0,0,0,0,21841.942881530766,0,0,0,0,0,22124.698442844805,0,0,0,0,{"$f":"IF(GV7,GV165-GV178)","v":0},22174.917267798621,0,0,0,0,0,22695.607495220698,0,0,0,0,0,22752.553177223112,0,0,0,0,0,23280.034948977496,0,0,0,0,0,23343.837116336152,0,0,0,0,0,23878.240557800927,0,0,0,0,0,24184.927488977777,0,0,0,0,0,24495.203931279175,0,0,0,0,0,24573.206116254027,0,0,0,0,0,25121.943145148798,0,0,0,0,0,25207.199987909677,0,0,{"$f":"IF(JH7,JH165-JH178)","v":0},0,0,25763.258151116483,0,0,0,0,0,25855.902763710634,0,0,0,0,0,26419.415477018749,0,0,0,0,0,26755.479227208427,0,0,0,0,0,27095.400701937175,0,0,0,0,0,27203.31674257253,0,0,0,0,0,27782.237001586276,0,0,0,0,0,27897.946939330672,0,0,0,0,0,28484.72848968628,0,0,0,0,0,-6.5483618527650841E-13,0,0,0,0,0,-6.6793290898203865E-13,{"$f":"IF(LT7,LT165-LT178)","v":0},0,0,0,0,-6.8129156716167925E-13,0,0,0,0,0,-6.9491739850491299E-13,0,0,0,0,0,-7.0881574647501119E-13,0,0,0,0,0,-7.2299206140451127E-13,0,0,0,0,0,-7.374519026326016E-13,0,0,0,0,0,-7.5220094068525343E-13,0,0,0,0,0,-7.6724495949895865E-13,0,0,0,0,0,-7.8258985868893771E-13,0,0,0,0,0,-7.9824165586271639E-13,0,0,0,0,0,-8.1420648897997083E-13,0,0,0,0,{"$f":"IF(OF7,OF165-OF178)","v":0},-8.3049061875957022E-13,0,0,0,0,0,-8.4710043113476152E-13,0,0,0,0,0,-8.6404243975745689E-13,0,0,0,0,0,-8.8132328855260612E-13,0,0,0,0,0,-8.989497543236582E-13,0,0,0,0,0,-9.1692874941013146E-13,0,0,0,0,0,-9.3526732439833393E-13,0,0,0,0,0,-9.5397267088630071E-13,0,0,0,0,0,-9.7305212430402687E-13,0,0,0,0,0,-9.9251316679010741E-13,0,0,0,0,0,-1.0123634301259095E-12,0,0,{"$f":"IF(QR7,QR165-QR178)","v":0},0,0,-1.0326106987284277E-12,0,0,0,0,0,-1.0532629127029963E-12,0,0,0,0,0,-1.0743281709570561E-12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":22400},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,{"$f":"BW175*BW6","v":2053.3333333333335},2240,2426.666666666667,2613.3333333333335,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,397819.39989157149,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,0,2986.666666666667,2986.666666666667,2986.666666666667,2986.666666666667,2986.666666666667,2986.666666666667,2929.7267783947782,2929.7267783947782,2929.7267783947782,2929.7267783947782,2929.7267783947782,2929.7267783947782,2871.2554068214499,2871.2554068214499,2871.2554068214499,2871.2554068214499,2871.2554068214499,2871.2554068214499,2812.0141088399464,2812.0141088399464,2812.0141088399464,2812.0141088399464,2812.0141088399464,2812.0141088399464,2751.9934341553653,2751.9934341553653,2751.9934341553653,2751.9934341553653,2751.9934341553653,2751.9934341553653,2691.9701576219904,2691.9701576219904,2691.9701576219904,2691.9701576219904,2691.9701576219904,2691.9701576219904,2630.3777027012902,2630.3777027012902,2630.3777027012902,2630.3777027012902,2630.3777027012902,2630.3777027012902,2568.7635549086931,2568.7635549086931,2568.7635549086931,2568.7635549086931,2568.7635549086931,2568.7635549086931,2505.5609396856134,2505.5609396856134,2505.5609396856134,2505.5609396856134,2505.5609396856134,2505.5609396856134,2442.3171433036578,2442.3171433036578,2442.3171433036578,2442.3171433036578,2442.3171433036578,2442.3171433036578,{"$f":"EJ175-EJ176","v":2377.465190752921},2377.465190752921,2377.465190752921,2377.465190752921,2377.465190752921,2377.465190752921,2311.765841072488,2311.765841072488,2311.765841072488,2311.765841072488,2311.765841072488,2311.765841072488,2245.2088411087038,2245.2088411087038,2245.2088411087038,2245.2088411087038,2245.2088411087038,2245.2088411087038,2178.5701579155098,2178.5701579155098,2178.5701579155098,2178.5701579155098,2178.5701579155098,2178.5701579155098,2110.2824022791106,2110.2824022791106,2110.2824022791106,2110.2824022791106,2110.2824022791106,2110.2824022791106,2041.8922422352171,2041.8922422352171,2041.8922422352171,2041.8922422352171,2041.8922422352171,2041.8922422352171,1971.8320810154516,1971.8320810154516,1971.8320810154516,1971.8320810154516,1971.8320810154516,1971.8320810154516,1901.6483780299548,1901.6483780299548,1901.6483780299548,1901.6483780299548,1901.6483780299548,1901.6483780299548,1829.7733268382308,1829.7733268382308,1829.7733268382308,1829.7733268382308,1829.7733268382308,1829.7733268382308,1756.9668505664617,1756.9668505664617,1756.9668505664617,1756.9668505664617,1756.9668505664617,1756.9668505664617,1683.2178557569791,1683.2178557569791,1683.2178557569791,1683.2178557569791,{"$f":"GV175-GV176","v":1683.2178557569791},1683.2178557569791,1609.301464864317,1609.301464864317,1609.301464864317,1609.301464864317,1609.301464864317,1609.301464864317,1533.6494398802481,1533.6494398802481,1533.6494398802481,1533.6494398802481,1533.6494398802481,1533.6494398802481,1457.8075959561711,1457.8075959561711,1457.8075959561711,1457.8075959561711,1457.8075959561711,1457.8075959561711,1380.2074794595794,1380.2074794595794,1380.2074794595794,1380.2074794595794,1380.2074794595794,1380.2074794595794,1302.3946890717923,1302.3946890717923,1302.3946890717923,1302.3946890717923,1302.3946890717923,1302.3946890717923,1222.8005538791224,1222.8005538791224,1222.8005538791224,1222.8005538791224,1222.8005538791224,1222.8005538791224,1142.1841289158631,1142.1841289158631,1142.1841289158631,1142.1841289158631,1142.1841289158631,1142.1841289158631,1060.5334491449325,1060.5334491449325,1060.5334491449325,1060.5334491449325,1060.5334491449325,1060.5334491449325,978.62276209075242,978.62276209075242,978.62276209075242,978.62276209075242,978.62276209075242,978.62276209075242,894.88295160692303,894.88295160692303,894.88295160692303,894.88295160692303,894.88295160692303,894.88295160692303,810.85895164722422,810.85895164722422,{"$f":"JH175-JH176","v":810.85895164722422},810.85895164722422,810.85895164722422,810.85895164722422,724.98142447683585,724.98142447683585,724.98142447683585,724.98142447683585,724.98142447683585,724.98142447683585,638.79508193113384,638.79508193113384,638.79508193113384,638.79508193113384,638.79508193113384,638.79508193113384,550.73036367440466,550.73036367440466,550.73036367440466,550.73036367440466,550.73036367440466,550.73036367440466,461.54543291704323,461.54543291704323,461.54543291704323,461.54543291704323,461.54543291704323,461.54543291704323,371.22743057725262,371.22743057725262,371.22743057725262,371.22743057725262,371.22743057725262,371.22743057725262,280.54970810201087,280.54970810201087,280.54970810201087,280.54970810201087,280.54970810201087,280.54970810201087,187.94225143005661,187.94225143005661,187.94225143005661,187.94225143005661,187.94225143005661,187.94225143005661,94.949094965621043,94.949094965621043,94.949094965621043,94.949094965621043,94.949094965621043,94.949094965621043,1.091393642127514E-13,1.091393642127514E-13,1.091393642127514E-13,1.091393642127514E-13,1.091393642127514E-13,1.091393642127514E-13,1.1132215149700642E-13,1.1132215149700642E-13,1.1132215149700642E-13,1.1132215149700642E-13,1.1132215149700642E-13,1.1132215149700642E-13,{"$f":"LT175-LT176","v":1.1354859452694655E-13},1.1354859452694655E-13,1.1354859452694655E-13,1.1354859452694655E-13,1.1354859452694655E-13,1.1354859452694655E-13,1.1581956641748548E-13,1.1581956641748548E-13,1.1581956641748548E-13,1.1581956641748548E-13,1.1581956641748548E-13,1.1581956641748548E-13,1.181359577458352E-13,1.181359577458352E-13,1.181359577458352E-13,1.181359577458352E-13,1.181359577458352E-13,1.181359577458352E-13,1.2049867690075188E-13,1.2049867690075188E-13,1.2049867690075188E-13,1.2049867690075188E-13,1.2049867690075188E-13,1.2049867690075188E-13,1.2290865043876692E-13,1.2290865043876692E-13,1.2290865043876692E-13,1.2290865043876692E-13,1.2290865043876692E-13,1.2290865043876692E-13,1.2536682344754225E-13,1.2536682344754225E-13,1.2536682344754225E-13,1.2536682344754225E-13,1.2536682344754225E-13,1.2536682344754225E-13,1.278741599164931E-13,1.278741599164931E-13,1.278741599164931E-13,1.278741599164931E-13,1.278741599164931E-13,1.278741599164931E-13,1.3043164311482295E-13,1.3043164311482295E-13,1.3043164311482295E-13,1.3043164311482295E-13,1.3043164311482295E-13,1.3043164311482295E-13,1.3304027597711941E-13,1.3304027597711941E-13,1.3304027597711941E-13,1.3304027597711941E-13,1.3304027597711941E-13,1.3304027597711941E-13,1.357010814966618E-13,1.357010814966618E-13,1.357010814966618E-13,1.357010814966618E-13,1.357010814966618E-13,1.357010814966618E-13,1.3841510312659504E-13,1.3841510312659504E-13,1.3841510312659504E-13,1.3841510312659504E-13,{"$f":"OF175-OF176","v":1.3841510312659504E-13},1.3841510312659504E-13,1.4118340518912694E-13,1.4118340518912694E-13,1.4118340518912694E-13,1.4118340518912694E-13,1.4118340518912694E-13,1.4118340518912694E-13,1.4400707329290948E-13,1.4400707329290948E-13,1.4400707329290948E-13,1.4400707329290948E-13,1.4400707329290948E-13,1.4400707329290948E-13,1.4688721475876767E-13,1.4688721475876767E-13,1.4688721475876767E-13,1.4688721475876767E-13,1.4688721475876767E-13,1.4688721475876767E-13,1.4982495905394302E-13,1.4982495905394302E-13,1.4982495905394302E-13,1.4982495905394302E-13,1.4982495905394302E-13,1.4982495905394302E-13,1.5282145823502191E-13,1.5282145823502191E-13,1.5282145823502191E-13,1.5282145823502191E-13,1.5282145823502191E-13,1.5282145823502191E-13,1.5587788739972233E-13,1.5587788739972233E-13,1.5587788739972233E-13,1.5587788739972233E-13,1.5587788739972233E-13,1.5587788739972233E-13,1.589954451477168E-13,1.589954451477168E-13,1.589954451477168E-13,1.589954451477168E-13,1.589954451477168E-13,1.589954451477168E-13,1.6217535405067114E-13,1.6217535405067114E-13,1.6217535405067114E-13,1.6217535405067114E-13,1.6217535405067114E-13,1.6217535405067114E-13,1.6541886113168455E-13,1.6541886113168455E-13,1.6541886113168455E-13,1.6541886113168455E-13,1.6541886113168455E-13,1.6541886113168455E-13,1.6872723835431824E-13,1.6872723835431824E-13,1.6872723835431824E-13,1.6872723835431824E-13,1.6872723835431824E-13,1.6872723835431824E-13,1.7210178312140461E-13,1.7210178312140461E-13,{"$f":"QR175-QR176","v":1.7210178312140461E-13},1.7210178312140461E-13,1.7210178312140461E-13,1.7210178312140461E-13,1.755438187838327E-13,1.755438187838327E-13,1.755438187838327E-13,1.755438187838327E-13,1.755438187838327E-13,1.755438187838327E-13,1.7905469515950936E-13,1.7905469515950936E-13,1.7905469515950936E-13,1.7905469515950936E-13,1.7905469515950936E-13,1.7905469515950936E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,{"$f":"TD175-TD176","v":1.8263578906269956E-13},1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,{"$f":"VP175-VP176","v":1.8263578906269956E-13},1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,{"$f":"YB175-YB176","v":1.8263578906269956E-13},1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,{"$f":"AAN175-AAN176","v":1.8263578906269956E-13},1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13,1.8263578906269956E-13]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2029-06-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":240},{"$f":"LOOKUP(F183,110:110,172:172)","v":5.4790736718809862E-11},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,false,2986.666666666667,2986.666666666667,2986.666666666667,2986.666666666667,2986.666666666667,20068.633148233326,2929.7267783947782,2929.7267783947782,2929.7267783947782,2929.7267783947782,2929.7267783947782,20471.138250393262,2871.2554068214499,2871.2554068214499,2871.2554068214499,2871.2554068214499,2871.2554068214499,20643.644801272483,2812.0141088399464,2812.0141088399464,2812.0141088399464,2812.0141088399464,2812.0141088399464,20818.216514214164,2751.9934341553653,2751.9934341553653,2751.9934341553653,2751.9934341553653,2751.9934341553653,20758.976394167847,2691.9701576219904,2691.9701576219904,2691.9701576219904,2691.9701576219904,2691.9701576219904,21169.706633832087,2630.3777027012902,2630.3777027012902,2630.3777027012902,2630.3777027012902,2630.3777027012902,21114.622040480452,2568.7635549086931,2568.7635549086931,2568.7635549086931,2568.7635549086931,2568.7635549086931,21529.548121832559,2505.5609396856134,2505.5609396856134,2505.5609396856134,2505.5609396856134,2505.5609396856134,21478.699854272338,2442.3171433036578,2442.3171433036578,2442.3171433036578,2442.3171433036578,2442.3171433036578,{"$f":"IF(EI110,EI175+EI170)","v":21897.902908524746},2377.465190752921,2377.465190752921,2377.465190752921,2377.465190752921,2377.465190752921,22087.270094882875,2311.765841072488,2311.765841072488,2311.765841072488,2311.765841072488,2311.765841072488,22278.865830207607,2245.2088411087038,2245.2088411087038,2245.2088411087038,2245.2088411087038,2245.2088411087038,22236.813799066927,2178.5701579155098,2178.5701579155098,2178.5701579155098,2178.5701579155098,2178.5701579155098,22664.896848835324,2110.2824022791106,2110.2824022791106,2110.2824022791106,2110.2824022791106,2110.2824022791106,22627.330415447104,2041.8922422352171,2041.8922422352171,2041.8922422352171,2041.8922422352171,2041.8922422352171,23059.940608164892,1971.8320810154516,1971.8320810154516,1971.8320810154516,1971.8320810154516,1971.8320810154516,23026.94297666457,1901.6483780299548,1901.6483780299548,1901.6483780299548,1901.6483780299548,1901.6483780299548,23464.163735547161,1829.7733268382308,1829.7733268382308,1829.7733268382308,1829.7733268382308,1829.7733268382308,23671.716208368998,1756.9668505664617,1756.9668505664617,1756.9668505664617,1756.9668505664617,1756.9668505664617,23881.665293411268,1683.2178557569791,1683.2178557569791,1683.2178557569791,{"$f":"IF(GU110,GU175+GU170)","v":1683.2178557569791},1683.2178557569791,23858.135123555599,1609.301464864317,1609.301464864317,1609.301464864317,1609.301464864317,1609.301464864317,24304.908960085017,1533.6494398802481,1533.6494398802481,1533.6494398802481,1533.6494398802481,1533.6494398802481,24286.202617103361,1457.8075959561711,1457.8075959561711,1457.8075959561711,1457.8075959561711,1457.8075959561711,24737.842544933668,1380.2074794595794,1380.2074794595794,1380.2074794595794,1380.2074794595794,1380.2074794595794,24724.044595795731,1302.3946890717923,1302.3946890717923,1302.3946890717923,1302.3946890717923,1302.3946890717923,25180.63524687272,1222.8005538791224,1222.8005538791224,1222.8005538791224,1222.8005538791224,1222.8005538791224,25407.728042856899,1142.1841289158631,1142.1841289158631,1142.1841289158631,1142.1841289158631,1142.1841289158631,25637.388060195037,1060.5334491449325,1060.5334491449325,1060.5334491449325,1060.5334491449325,1060.5334491449325,25633.739565398959,978.62276209075242,978.62276209075242,978.62276209075242,978.62276209075242,978.62276209075242,26100.56590723955,894.88295160692303,894.88295160692303,894.88295160692303,894.88295160692303,894.88295160692303,26102.0829395166,810.85895164722422,{"$f":"IF(JG110,JG175+JG170)","v":810.85895164722422},810.85895164722422,810.85895164722422,810.85895164722422,26574.117102763706,724.98142447683585,724.98142447683585,724.98142447683585,724.98142447683585,724.98142447683585,26580.884188187469,638.79508193113384,638.79508193113384,638.79508193113384,638.79508193113384,638.79508193113384,27058.210558949882,550.73036367440466,550.73036367440466,550.73036367440466,550.73036367440466,550.73036367440466,27306.209590882831,461.54543291704323,461.54543291704323,461.54543291704323,461.54543291704323,461.54543291704323,27556.946134854217,371.22743057725262,371.22743057725262,371.22743057725262,371.22743057725262,371.22743057725262,27574.544173149781,280.54970810201087,280.54970810201087,280.54970810201087,280.54970810201087,280.54970810201087,28062.786709688287,187.94225143005661,187.94225143005661,187.94225143005661,187.94225143005661,187.94225143005661,28085.889190760729,94.949094965621043,94.949094965621043,94.949094965621043,94.949094965621043,94.949094965621043,28579.677584651901,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":749006.24273456633},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"EJ115","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"GV115","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JH115","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"LT115","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OF115","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"QR115","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,0,49854.923854281587,0,0,0,0,0,50022.719919451381,0,0,0,0,0,49852.011569910028,0,0,0,0,0,49678.761517034909,0,0,0,0,0,49166.931917007314,0,0,0,0,0,49324.484362545947,0,0,0,0,0,48807.379874517523,0,0,0,0,0,48959.578893422309,0,0,0,0,0,48437.041270753034,0,0,0,0,0,48583.726260224968,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,0,0,0,48391.592508875605,0,0,0,0,0,48196.598048031701,0,0,0,0,0,47662.700284141858,0,0,0,0,0,47797.855989472635,0,0,0,0,0,47258.021292666097,0,0,0,0,0,47387.151669156796,0,0,0,0,0,46841.20193144607,0,0,0,0,0,46964.12621923149,0,0,0,0,0,46747.877989389439,0,0,0,0,0,46528.41000580843,0,0,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},45969.674329071102,0,0,0,0,0,46079.622305982659,0,0,0,0,0,45514.204558943224,0,0,0,0,0,45617.370975162121,0,0,0,0,0,45045.070695711504,0,0,0,0,0,45141.25210441697,0,0,0,0,0,44897.862816582834,0,0,0,0,0,44650.849667549461,0,0,0,0,0,44064.15870108029,0,0,0,0,0,44145.735157575931,0,0,0,0,0,43551.52346211268,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,0,43625.467212303185,0,0,0,0,0,43023.509165976058,0,0,0,0,0,43089.591228672267,0,0,0,0,0,42815.65444095531,0,0,0,0,0,42537.638965532409,0,0,0,0,0,41919.484074183951,0,0,0,0,0,41969.128134498365,0,0,0,0,0,41342.508596409447,0,0,0,0,0,41383.561978533289,0,0,0,0,0,40748.223854301708,0,0,0,0,0,40780.428837889267,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,0,0,0,40472.11056993073,0,0,0,0,0,40159.201703025923,0,0,0,0,0,39505.633887028642,0,0,0,0,0,39519.337754116677,0,0,0,0,0,38856.242903639475,0,0,0,0,0,38860.27788674015,0,0,0,0,0,38187.370190748632,0,0,0,0,0,38181.44622334234,0,0,0,0,0,37834.43129647107,0,0,0,0,0,37482.249610042578,0,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},36788.82423536518,0,0,0,0,0,36762.077098343834,0,0,0,0,0,36057.9289624261,0,0,0,0,0,36020.299411294116,0,0,0,0,0,35305.106831298857,0,0,0,0,0,35256.268393632912,0,0,0,0,0,34865.700036237795,0,0,0,0,0,34469.316445441873,0,0,0,0,0,33731.031037324901,0,0,0,0,0,33658.755938805101,0,0,0,0,0,32908.401968444625,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,32823.878616969225,0,0,0,0,0,32061.094027497937,0,0,0,0,0,31963.954975478278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,0,35001.966481566662,0,0,0,0,0,35119.772142367154,0,0,0,0,0,34999.921835379733,0,0,0,0,0,34878.287058413895,0,0,0,0,0,34518.943564944675,0,0,0,0,0,34629.557421942038,0,0,0,0,0,34266.510553986904,0,0,0,0,0,34373.365896376024,0,0,0,0,0,34006.504552700404,0,0,0,0,0,34109.488625043035,{"$f":"EJ170+EJ178","v":0},0,0,0,0,33974.59604864748,0,0,0,0,0,33837.695035570046,0,0,0,0,0,33462.858004610447,0,0,0,0,0,33557.747638412875,0,0,0,0,0,33178.742426842655,0,0,0,0,0,33269.401819340979,0,0,0,0,0,32886.103381741828,0,0,0,0,0,32972.405625696934,0,0,0,0,0,32820.58284256015,0,0,0,0,0,32666.499546243576,0,0,0,0,{"$f":"GV170+GV178","v":0},32274.224402340493,0,0,0,0,0,32351.416284406601,0,0,0,0,0,31954.449816504602,0,0,0,0,0,32026.880524714521,0,0,0,0,0,31625.081993093627,0,0,0,0,0,31692.608692231683,0,0,0,0,0,31521.73081225251,0,0,0,0,0,31348.308704774354,0,0,0,0,0,30936.406811123619,0,0,0,0,0,30993.679717693311,0,0,0,0,0,30576.497697551215,0,0,{"$f":"JH170+JH178","v":0},0,0,30628.411860999826,0,0,0,0,0,30205.791310571651,0,0,0,0,0,30252.18596860555,0,0,0,0,0,30059.861409254856,0,0,0,0,0,29864.673299439433,0,0,0,0,0,29430.681326036047,0,0,0,0,0,29465.53525019834,0,0,0,0,0,29025.600447911012,0,0,0,0,0,29054.423059480006,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,7916.0217279733224,{"$f":"EJ220","v":8246.6847737731005},7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,7882.5164179511867,{"$f":"GV220","v":6868.2681639741513},7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,7449.9170482984582,{"$f":"JH220","v":7106.6018875725313},7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,6607.4501328088645,{"$f":"LT220","v":6934.8858880385933},6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,6350.5025825351404,{"$f":"OF220","v":5332.4759691450681},6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,5656.3075885033186,{"$f":"QR220","v":5308.5689029833811},5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49854.923854281587,0,0,0,0,0,50022.719919451381,0,0,0,0,0,49852.011569910028,0,0,0,0,0,49678.761517034909,0,0,0,0,0,49166.931917007314,0,0,0,0,0,49324.484362545947,0,0,0,0,0,48807.379874517523,0,0,0,0,0,48959.578893422309,0,0,0,0,0,48437.041270753034,0,0,0,0,0,48583.726260224968,0,0,0,0,0,48391.592508875605,0,0,0,0,0,48196.598048031701,0,0,0,0,0,47662.700284141858,0,0,0,0,0,47797.855989472635,0,0,0,0,0,47258.021292666097,0,0,0,0,0,47387.151669156796,0,0,0,0,0,46841.20193144607,0,0,0,0,0,46964.12621923149,0,0,0,0,0,46747.877989389439,0,0,0,0,0,46528.41000580843,0,0,0,0,0,45969.674329071102,0,0,0,0,0,46079.622305982659,0,0,0,0,0,45514.204558943224,0,0,0,0,0,45617.370975162121,0,0,0,0,0,45045.070695711504,0,0,0,0,0,45141.25210441697,0,0,0,0,0,44897.862816582834,0,0,0,0,0,44650.849667549461,0,0,0,0,0,44064.15870108029,0,0,0,0,0,44145.735157575931,0,0,0,0,0,43551.52346211268,0,0,0,0,0,43625.467212303185,0,0,0,0,0,43023.509165976058,0,0,0,0,0,43089.591228672267,0,0,0,0,0,42815.65444095531,0,0,0,0,0,42537.638965532409,0,0,0,0,0,41919.484074183951,0,0,0,0,0,41969.128134498365,0,0,0,0,0,41342.508596409447,0,0,0,0,0,41383.561978533289,0,0,0,0,0,40748.223854301708,0,0,0,0,0,40780.428837889267,0,0,0,0,0,40472.11056993073,0,0,0,0,0,40159.201703025923,0,0,0,0,0,39505.633887028642,0,0,0,0,0,39519.337754116677,0,0,0,0,0,38856.242903639475,0,0,0,0,0,38860.27788674015,0,0,0,0,0,38187.370190748632,0,0,0,0,0,38181.44622334234,0,0,0,0,0,37834.43129647107,0,0,0,0,0,37482.249610042578,0,0,0,0,0,36788.82423536518,0,0,0,0,0,36762.077098343834,0,0,0,0,0,36057.9289624261,0,0,0,0,0,36020.299411294116,0,0,0,0,0,35305.106831298857,0,0,0,0,0,35256.268393632912,0,0,0,0,0,34865.700036237795,0,0,0,0,0,34469.316445441873,0,0,0,0,0,33731.031037324901,0,0,0,0,0,33658.755938805101,0,0,0,0,0,32908.401968444625,0,0,0,0,0,32823.878616969225,0,0,0,0,0,32061.094027497937,0,0,0,0,0,31963.954975478278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,-41333.383613098806,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,-41865.386586118053,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,-41387.305121491765,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,-41579.108183701581,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,-40760.764275136506,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,-41284.24142921262,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,-40461.507203390589,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,-40980.528672088985,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,-40153.272419492292,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,-40667.70453225165,{"$f":"EJ232-EJ233","v":8246.6847737731005},7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,-40171.790592077043,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,-40345.495668219184,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,-39508.784309839342,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,-40013.620538265743,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,-39171.967839134508,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,-39671.789154413695,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,-38825.046874308537,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,-39319.702829046102,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,-38803.718280537782,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,-38957.05391391748,7901.1690992509029,7558.966847817931,7888.7492999597289,7882.5164179511867,{"$f":"GV232-GV233","v":6868.2681639741513},-38099.669828953898,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,-38583.525531334984,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,-37720.579923822508,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,-38198.79129727502,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,-37330.117321537167,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,-37802.515036193261,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,-37263.94084118327,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,-37394.350487279044,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,-36513.699066418747,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,-36973.941001897401,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,-36087.030038411292,7121.2142122495097,7449.9170482984582,{"$f":"JH232-JH233","v":7106.6018875725313},7435.2686856868268,7427.9173981469776,-36540.919231954307,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,-35647.560939563627,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,-36094.906808912921,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,-35530.907767750512,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,-35635.514013180291,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,-34728.675000783012,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,-35162.339433575682,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,-34248.455250806481,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,-34674.96961658293,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,-33753.828908330659,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,-34172.978705080401,{"$f":"LT232-LT233","v":6934.8858880385933},6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,-33580.363775580554,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,-33655.928066232795,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,-32719.614688847963,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,-33123.365908219763,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,-32179.12312951338,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,-32574.826885466329,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,-31622.416823398758,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,-32009.831692030308,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,-31385.009328100707,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,-31427.886642791189,6380.4346603232534,6034.4818675118531,6360.5045284283915,6350.5025825351404,{"$f":"OF232-OF233","v":5332.4759691450681},-30458.399607943706,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,-30828.483242074908,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,-29850.071596181988,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,-30211.097739337129,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,-29223.493744067426,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,-29575.190671517219,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,-28914.118556389425,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,-28920.206391662716,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,-27913.382113081087,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,-28245.572583412573,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,-27228.703576473501,5332.0173944827293,5656.3075885033186,{"$f":"QR232-QR233","v":5308.5689029833811},5632.8012666981795,5621.0046082473154,-27550.699760914926,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,-26523.484683767681,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,-26834.980753742351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.0422691071713786E-2},{"$f":"(1+F241)^months-1","v":0.13249707069237671},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 5 - Wind  2'!E1)","v":"Project 5 - Wind  2"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8279826312164218E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407.95878418514951,818.2951450787823,1231.0229391566597,1646.1561036498433,2063.7086570153347,2483.6946994094606,2906.1284131640127,3331.0240632651667,3758.39599783519,4188.2586486169566,{"$f":"BW278*$F$279*BW6","v":4620.6265314612874},5055.5142468171307,5492.9364802245973,5932.908002810871,6375.4436717890076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":1120000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BW46","v":70000},70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,{"$f":"BV283+BW6","v":12},13,14,15,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"EH283+EI6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"GT283+GU6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"JF283+JG6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"LR283+LS6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"OD283+OE6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"QP283+QQ6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"TB283+TC6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"VN283+VO6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"XZ283+YA6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"AAL283+AAM6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8279826312164218E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,0,49.79853587067209,97.902198104126668,148.21744700045747,198.79890298667314,243.77344435924147,294.85754027574399,344.25392146681389,395.86908913252648,445.7995026721203,497.95168020833393,550.38030032496499,601.12870413953203,654.10343572057252,705.40099758357167,758.9279512167376,812.73901882000825,862.91938321508019,917.28062455232498,969.97243341717694,1024.9014155436846,1078.1641354693131,1133.667217062791,1189.4654452651976,1243.6022681661759,1299.9843374248028,1354.7082637691067,1411.6807175254582,1468.9565303612092,1520.6627930342875,1578.516188391945,1634.7196620898274,1693.1799314955397,1749.9936734255848,1809.0676246769583,1868.4566837720079,1926.2044130384388,1986.2175790339979,2044.5929080498315,2105.2371866437338,2166.2053633866672,2221.6246466162629,2283.2118374394963,2343.1700004557069,2405.4059726641367,2466.0165512048657,2528.9085938944249,2592.1371209747012,2653.7458171970075,2717.6415722508573,2779.9212362714366,2844.4917203769896,2909.4080984195034,2968.7977047423924,3034.3774671873853,3098.35057782178,3164.6240018502426,3229.2946653600252,3296.2695558608916,{"$f":"EI287*$F$288*EI7","v":3363.6038240383537},3429.3412858421029,3497.3889629191708,3563.8438381258102,3632.6129560693184,3701.751524863183,3767.3452160533443,3837.2061013414409,3905.4843657076208,3976.0871121406121,4045.1114053091401,4116.4643721064849,4188.2013034083802,4258.3661561661311,4330.8660938444918,4401.7982419382843,4475.0697885189966,4548.736085994723,4616.9247488771671,4691.3529867978896,4764.2242752449929,4839.4458644843926,4913.1149673145719,4989.1388596160914,5065.5729821144732,5140.4614424783285,5217.7115557622783,5293.4205999286432,5371.4959163991425,5449.9930118199636,5523.0396558339244,5602.3532141019141,5680.1373190447939,5760.2993787699224,5838.9367648311909,5919.9569127838413,6001.4154239526988,6081.3565675356713,6163.6878210520708,6244.5066258697489,6327.7204877622544,6411.3850786794119,6489.6283345250085,6574.1677881838059,6657.2072402690328,6742.6542680545435,6826.6064132405081,6912.9712825139395,6999.8046493226393,7085.1509559844635,7172.9178541414494,7259.2029602927641,7347.9139563577373,7437.1066914523253,7522.8674818368299,7613.0090476607147,7701.6822261071129,7792.7947761447294,7882.4444222212032,7974.5389548297571,8067.1343322892944,8158.2751828598612,8251.8693452029911,8344.0146239209244,{"$f":"GU287*$F$288*GU7","v":8438.6188901259375},8533.738183223144,8623.5008087004953,8719.6246711681597,8814.3139451184725,8911.4765838706062,9007.2105073488601,9105.4237026558458,9204.1723258591828,9301.501204113576,9401.3183761278269,9499.7218477107508,9600.6196923472453,9702.0681529878784,9798.195739845698,9900.7205634424809,10001.84700537557,10105.483227269493,10207.72735856122,10312.487597080386,10417.820310843028,10521.770540180774,10628.246538215002,10733.346526409929,10840.978795155919,10949.19980556633,11052.138287281643,11161.512571523055,11269.527261866719,11380.0907432028,11489.301369528219,11601.067564534393,11713.445923408553,11824.481714970543,11938.083422154627,12050.349497570298,12165.188464093326,12280.657016670397,12392.842322295168,12509.557956781595,12624.955617937121,12742.943930343394,12859.621489078656,12978.896960313567,13098.827183120638,13217.457671619222,13338.697155465534,13458.644335421744,13581.207983955333,13704.445047052106,13822.484742036582,13947.045890641934,14070.333589800675,14196.256720620258,14320.914136192459,14448.214762197847,14576.215698723938,14702.962722418921,14832.364826990495,14960.520978783816,15091.340217389756,15222.879757466882,15349.269086570852,15482.227298233414,{"$f":"JG287*$F$288*JG7","v":15613.959762762222},15748.375636225599,15881.574048271137,16017.464202739448,16154.103479491652,16289.537936572497,16427.67685071861,16564.61947294596,16704.275129167669,16844.701322025569,16980.027828729293,17121.974034144983,17262.745601604864,17406.251981901853,17548.592601118049,17693.676961248428,17839.562742038321,17984.296303156611,18131.787224714124,18278.135062861224,18427.249450415889,18577.188198705593,18724.039597580802,18875.61835222596,19026.077296370571,19179.326197108039,19331.464798656369,19486.402922992536,19642.198571700723,19796.898428156292,19954.412398055047,20110.84036502177,20270.092291249286,20430.226319351375,20585.372870223331,20747.251976152282,20908.069951648489,21071.736902461809,21234.352913432183,21399.828149135421,21566.220955742938,21731.578363217322,21899.810625853199,22067.017977897489,22237.110734200243,22408.147392079394,22574.258729193221,22747.165136662643,22919.073289914577,23093.893657710516,23267.726690009193,23444.482918624642,23622.22105909828,23798.988512906817,23978.695908015663,24157.443854511705,24339.143045266756,24521.852357815016,24699.70295223828,24884.415604301121,25068.197376307107,25254.959126140431,25440.801695141588,25629.636008778631,{"$f":"LS287*$F$288*LS7","v":25819.521178532406},26008.505004117858,26200.498514050716,26391.602721293792,26585.728723933909,26780.93580707303,26973.313742891198,27170.678727507333,27367.185094240369,27566.744118478429,27765.457061490219,27967.235271110305,28170.1382836386,28372.214326075882,28577.374856704912,28781.721320751061,28989.165251073879,29197.766370072728,29401.656687600411,29612.557834126834,29822.677731624019,30035.928102636539,30248.410658186305,30464.037198472986,30680.867714788692,30896.950891768764,31116.198647988262,31334.712891638119,31556.405621232174,31779.337027528531,31997.639591458861,32223.035417307969,32447.732903614655,32675.644252258204,32902.871656379284,33133.32740109654,33365.071965437601,33596.154524606238,33830.487490595377,34064.173267879771,34301.124354139771,34539.401442199451,34773.137517972762,35014.055193660068,35254.363378666116,35497.974788703672,35740.992133731677,35987.328218689247,36235.044045444098,36482.189315077361,36732.676968514155,36982.609942234187,37235.90126901328,37490.612179879507,37742.834404241599,38000.386106815444,38257.423600951421,38517.860153570109,38777.799029040623,39041.153589933201,39305.985398986406,39570.344721410765,39838.145065538367,40105.489938552455,{"$f":"OE287*$F$288*OE7","v":40376.292947248214},40648.615900008197,40916.59290478599,41191.947702340469,41466.890337191719,41745.334666762807,42023.384549356335,42304.953944927067,42588.105017069189,42870.88863534011,43157.218915930454,43443.199977414042,43732.746041529244,44023.919535175097,44310.855188415771,44605.277367735747,44899.396747016741,45197.127816700682,45494.575071787564,45795.653112629429,46098.424746939214,46400.941492136211,46707.118116037804,47013.059392631403,47322.68020287784,47634.043636729657,47941.28509115785,48256.129603429472,48570.788522107185,48889.177016234855,49207.400263358242,49529.373550341988,49853.160375401501,50176.812950471671,50504.246741921947,50831.567226351784,51162.689991417697,51495.678837875232,51826.628079793809,52163.358481570191,52500.028971343199,52840.555446017366,53181.043815229765,53525.410102191505,53871.718545744494,54218.022102755007,54568.236988853845,54918.469434257015,55272.635784618069,55628.800603095646,55981.100768429846,56341.262808269639,56701.499570222542,57065.727731090665,57430.053984942162,57798.395143979142,58168.816240620967,58539.37102992455,58913.97653035132,59288.739779614923,59667.577935560796,60048.556378260961,60425.812808117924,60811.074579219727,{"$f":"QQ287*$F$288*QQ7","v":61196.555370417416},61586.172694589091,61976.034086739463,62370.057204896075,62766.30793222104,63162.840879459982,63563.573925737852,63964.614974435506,64369.882054098438,64777.441420560885,65181.431655079199,65593.580997716534,66006.104018450162,66422.919126465436,66840.134758285596,67261.669478698284,67685.590082897805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":1170312.0723844795}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":9.9859788297982277}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":5.8279826312164218E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":7.2221632097387412E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":4.7180134930489004E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"IF(EI7,EI70)","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"IF(GU7,GU70)","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"IF(JG7,JG70)","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"IF(LS7,LS70)","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"IF(OE7,OE70)","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"IF(QQ7,QQ70)","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":916122.35727830569}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.2171982337909828}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-9.1880562354420094E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":1.9520930955324411E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":2.3678264939893889E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,{"$f":"BW176","v":2053.3333333333335},2240,2426.666666666667,2613.3333333333335,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17920,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17920,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,2053.3333333333335,{"$f":"SUM(BX316:BX319)","v":2240},2426.666666666667,2613.3333333333335,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":30262.001509388338},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17920,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,2053.3333333333335,{"$f":"BX320-BX327","v":2240},2426.666666666667,2613.3333333333335,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW6","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BX150","v":70000},70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 5 - Wind  2'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 6 - BESS 2","index":16,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,6,"PIRR",{"$f":"G73","v":6.5579975603980767E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2030-02-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-09-01"},{"$f":"SUM(K6:XFD6)","v":7},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-09-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2048-09-01"},{"$f":"SUM(K7:XFD7)","v":216},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"EI8+EJ7","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,{"$f":"GU8+GV7","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,{"$f":"JG8+JH7","v":190},191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"LS8+LT7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"OE8+OF7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"QQ8+QR7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"TC8+TD7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"VO8+VP7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"YA8+YB7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"AAM8+AAN7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":600},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F16*EI$7","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F16*GU$7","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F16*JG$7","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0.95},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,{"$f":"EJ16*EJ21*EJ24","v":424080},410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,{"$f":"GV16*GV21*GV24","v":383040},424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,{"$f":"JH16*JH21*JH24","v":410400},424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,0.99810324618643165,0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,0.95003069623630676,0.94822872189021357,0.94643016544583325,0.94463502042024772,0.94284328034283538,0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,0.90771366105377194,0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,{"$f":"EH30*(1-$G$30*EI7)","v":0.89064278137974806},0.88895345128763892,0.88726732543882436,0.88558439775564368,0.88390466217196406,0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,0.84133236197580441,0.8397365616097483,0.83814378808412227,0.8365540356577551,0.83496729860036523,0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,0.80385705585887446,0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,{"$f":"GT30*(1-$G$30*GU7)","v":0.78873935116359484},0.78724330679136389,0.78575010004700119,0.78425972554822532,0.78277217792296361,0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,0.74507081309267542,0.74365759718656343,0.74224706180311073,0.74083920185802576,0.73943401227666061,0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,0.71188326669440583,0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,{"$f":"JF30*(1-$G$30*JG7)","v":0.69849526328638889},0.69717038973199097,0.69584802913655985,0.6945281767336311,0.69321082776578091,0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67759618865154703,0.67631095549666287,0.67502816011266653,0.67374779787570682,0.67246986417070276,0.67119435439132713,0.66992126393998985,0.6686505882278212,0.66738232267465536,0.66611646270901415,0.6648530037680902,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"LR30*(1-$G$30*LS7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"OD30*(1-$G$30*OE7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"QP30*(1-$G$30*QQ7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"TB30*(1-$G$30*TC7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"VN30*(1-$G$30*VO7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"XZ30*(1-$G$30*YA7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,409621.57223491155,422472.77498751029,408069.14336170058,420871.64121309074,420073.35132259701,378701.42311490088,418481.31114780437,404213.76302417199,416895.30466191436,402681.82926090789,415315.30899778928,414527.55810161441,400394.80778221547,412956.53598374233,398877.34751542954,411391.46789822972,410611.15956262429,383391.53571338946,409054.98024255154,395108.80998272647,407504.69870197121,393611.38317160762,405960.29258883011,405190.28585570492,391375.87706689088,403654.65115884313,389892.59773538029,402124.83637920179,401362.10456226894,361832.99822177168,399840.97832778963,386208.94686515373,398325.61702476477,384745.24973383656,396815.99880462332,396063.33654560574,382560.09861444996,394562.2921647667,381110.23028943187,393066.9366069652,392321.38539596833,353682.67589477659,390834.52267303155,377509.55400162318,389353.29502592585,376078.82678589679,387877.68109822134,387141.97262740019,373942.89640105824,385674.73941246117,372525.68649646803,384213.06687928544,383484.30927945941,345715.94034499739,382030.93827924412,369006.1157808018,380583.07542424666,367607.61583021563,379140.69983909273,378421.56327079394,365519.7974782486,376987.37962206191,364134.5103600935,375558.63140021334,374846.28913388652,349997.5368438267,373425.65545218746,360694.21830592671,372010.40584421699,359327.21969830146,370600.51990482048,369897.58195538062,357286.42965113907,368495.70342826744,355932.34625565133,367099.13789453584,366402.84120477672,330316.78148760449,365014.20743041433,352569.54710367491,363630.83645301318,351233.34026829666,362252.70832704677,361565.60412105196,349238.51920894859,360195.30303965387,347914.93666933937,358830.19527596148,358149.58273464831,322876.36490766186,356792.22806669911,344627.88488464069,355440.01765071455,343321.77623394271,354092.93199044291,353421.30487133242,341371.88870663365,352081.86995071376,340078.11998825462,350747.51136783091,350082.2296880444,315603.54441119323,348755.44956169371,336865.1093542595,347433.6978125482,335588.42092380003,346116.95538351091,345460.45672844653,333682.45479649334,344151.19270543184,332417.82834021648,342846.8906751679,342196.59452780971,319512.20719781675,340899.70024863147,329277.19107303926,339607.72108198877,328029.2601695896,338320.63840004761,337678.92743895343,326166.22610861796,336399.15471123561,324930.08548224764,335124.23220691492,334488.58404145727,301545.67623336404,333220.90242793225,321860.19136499165,331958.02521357039,320640.37022255029,330699.93419013155,330072.67782880965,318819.30117908044,328821.73210218753,317611.00473661796,327575.52734722424,326954.19721649674,294753.33150612249,325715.07025058265,314610.26027317566,324480.63946428866,313417.91571673128,323250.88705951674,322637.75970674725,311637.86642479576,321414.99165030901,310456.78697337891,320196.85777469695,319589.52316362021,288113.98498290085,318378.3076491931,307523.6345612923,317171.68253249832,306358.14767816028,315969.63041634177,315370.31381487782,304618.19416399667,314175.08872395154,303463.71863834152,312984.39342849248,312390.73908666958,291682.19716350071,311206.80631565885,300596.63576029474,310027.36054323957,299457.40157885681,308852.38476409117,308266.56782546022,297756.64068129833,307098.26529215649,296628.16982547421,305934.39052025083,305354.10829832981,275280.5789809656,304196.84372437309,293825.66825899686,303043.96507894242,292712.09543467744,301895.45573976362,301322.83438279026,291049.64433634788,300180.84797396569,289946.59239272022,299043.18959079712,298475.97828051914,269079.85804041277,297344.78119996877,287207.21743769327,296217.87125449179,286118.72794600908,295095.2321962323,294535.50918919826,284493.72371507651,293419.24613167311,283415.51812025666,292307.21361061884,291752.77878846938,263018.80892242352,290647.06202858401,280737.84784381825,289545.5358356511,279673.87668034172,288448.1843277993,287901.06913415866,278085.47582259489,286809.9500070248,277031.55691023835,285722.96612312977,285181.01999751164,266276.22427412728,284100.20961167087,274414.20140869782,283023.49539986782,273374.19629577943,281950.86183797166,281416.07046554162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,409621.57223491155,422472.77498751029,408069.14336170058,420871.64121309074,420073.35132259701,378701.42311490088,418481.31114780437,404213.76302417199,416895.30466191436,402681.82926090789,415315.30899778928,414527.55810161441,400394.80778221547,412956.53598374233,398877.34751542954,411391.46789822972,410611.15956262429,383391.53571338946,409054.98024255154,395108.80998272647,407504.69870197121,393611.38317160762,405960.29258883011,405190.28585570492,391375.87706689088,403654.65115884313,389892.59773538029,402124.83637920179,401362.10456226894,361832.99822177168,399840.97832778963,386208.94686515373,398325.61702476477,384745.24973383656,396815.99880462332,396063.33654560574,382560.09861444996,394562.2921647667,381110.23028943187,393066.9366069652,392321.38539596833,353682.67589477659,390834.52267303155,377509.55400162318,389353.29502592585,376078.82678589679,387877.68109822134,387141.97262740019,373942.89640105824,385674.73941246117,372525.68649646803,384213.06687928544,383484.30927945941,345715.94034499739,382030.93827924412,369006.1157808018,380583.07542424666,367607.61583021563,379140.69983909273,378421.56327079394,365519.7974782486,{"$f":"SUM(EJ32:EJ34)","v":376987.37962206191},364134.5103600935,375558.63140021334,374846.28913388652,349997.5368438267,373425.65545218746,360694.21830592671,372010.40584421699,359327.21969830146,370600.51990482048,369897.58195538062,357286.42965113907,368495.70342826744,355932.34625565133,367099.13789453584,366402.84120477672,330316.78148760449,365014.20743041433,352569.54710367491,363630.83645301318,351233.34026829666,362252.70832704677,361565.60412105196,349238.51920894859,360195.30303965387,347914.93666933937,358830.19527596148,358149.58273464831,322876.36490766186,356792.22806669911,344627.88488464069,355440.01765071455,343321.77623394271,354092.93199044291,353421.30487133242,341371.88870663365,352081.86995071376,340078.11998825462,350747.51136783091,350082.2296880444,315603.54441119323,348755.44956169371,336865.1093542595,347433.6978125482,335588.42092380003,346116.95538351091,345460.45672844653,333682.45479649334,344151.19270543184,332417.82834021648,342846.8906751679,342196.59452780971,319512.20719781675,340899.70024863147,329277.19107303926,339607.72108198877,328029.2601695896,338320.63840004761,337678.92743895343,326166.22610861796,336399.15471123561,324930.08548224764,335124.23220691492,334488.58404145727,{"$f":"SUM(GV32:GV34)","v":301545.67623336404},333220.90242793225,321860.19136499165,331958.02521357039,320640.37022255029,330699.93419013155,330072.67782880965,318819.30117908044,328821.73210218753,317611.00473661796,327575.52734722424,326954.19721649674,294753.33150612249,325715.07025058265,314610.26027317566,324480.63946428866,313417.91571673128,323250.88705951674,322637.75970674725,311637.86642479576,321414.99165030901,310456.78697337891,320196.85777469695,319589.52316362021,288113.98498290085,318378.3076491931,307523.6345612923,317171.68253249832,306358.14767816028,315969.63041634177,315370.31381487782,304618.19416399667,314175.08872395154,303463.71863834152,312984.39342849248,312390.73908666958,291682.19716350071,311206.80631565885,300596.63576029474,310027.36054323957,299457.40157885681,308852.38476409117,308266.56782546022,297756.64068129833,307098.26529215649,296628.16982547421,305934.39052025083,305354.10829832981,275280.5789809656,304196.84372437309,293825.66825899686,303043.96507894242,292712.09543467744,301895.45573976362,301322.83438279026,291049.64433634788,300180.84797396569,289946.59239272022,299043.18959079712,298475.97828051914,269079.85804041277,297344.78119996877,287207.21743769327,296217.87125449179,{"$f":"SUM(JH32:JH34)","v":286118.72794600908},295095.2321962323,294535.50918919826,284493.72371507651,293419.24613167311,283415.51812025666,292307.21361061884,291752.77878846938,263018.80892242352,290647.06202858401,280737.84784381825,289545.5358356511,279673.87668034172,288448.1843277993,287901.06913415866,278085.47582259489,286809.9500070248,277031.55691023835,285722.96612312977,285181.01999751164,266276.22427412728,284100.20961167087,274414.20140869782,283023.49539986782,273374.19629577943,281950.86183797166,281416.07046554162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT32:LT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF32:OF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":250},{"$f":"F42*F16","v":150000},null,null,null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":150000},null,null,"USD",null,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.14285714285714285},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,{"$f":"$F45*BX$6","v":0.14285714285714285},0.14285714285714285,0.14285714285714285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":149999.99999999997},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BX44*BX45","v":21428.571428571428},21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":3},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":12},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,{"$f":"EH51*(1+EI50*EI7)","v":1.1059042824103771},1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,{"$f":"GT51*(1+GU50*GU7)","v":1.2290940676768174},1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,{"$f":"JF51*(1+JG50*JG7)","v":1.3660063092492554},1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"LR51*(1+LS50*LS7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"OD51*(1+OE50*OE7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"QP51*(1+QQ50*QQ7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"TB51*(1+TC50*TC7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"VN51*(1+VO50*VO7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"XZ51*(1+YA50*YA7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,{"$f":"IF($F$52,EJ51,1)","v":1.1077307732449195},1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,{"$f":"IF($F$52,GV51,1)","v":1.2311240164572934},1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,{"$f":"IF($F$52,JH51,1)","v":1.3682623797279165},1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,LT51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,OF51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,QR51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,TD51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,VP51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,YB51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,AAN51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":3.2000000000000002E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":3.2000000000000002E-3},3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2052850601661451E-3,3.2105788490388392E-3,3.2158813810342522E-3,3.2211926705923619E-3,3.2265127321769948E-3,3.231841580275866E-3,3.237179229400618E-3,3.24252569408686E-3,3.2478809888942099E-3,3.2532451284063295E-3,3.2586181272309684E-3,3.2640000000000008E-3,3.2693907613694684E-3,3.2747904260196172E-3,3.2801990086549389E-3,3.2856165240042106E-3,3.2910429868205355E-3,3.2964784118813839E-3,3.3019228139886309E-3,3.3073762079685984E-3,3.3128386086720952E-3,3.3183100309744575E-3,3.3237904897755891E-3,3.329280000000003E-3,3.3347785765968597E-3,3.3402862345400111E-3,3.3458029888280387E-3,3.351328854484296E-3,3.3568638465569481E-3,3.3624079801190137E-3,3.3679612702684054E-3,3.3735237321279722E-3,3.3790953808455386E-3,3.3846762315939481E-3,3.3902662995711026E-3,3.3958656000000051E-3,3.4014741481287994E-3,3.4070919592308138E-3,3.4127190486046019E-3,3.4183554315739841E-3,3.424001123488089E-3,3.429656139721396E-3,3.4353204956737758E-3,3.440994206770534E-3,3.4466772884624518E-3,3.4523697562258292E-3,3.4580716255625272E-3,3.4637829120000071E-3,3.4695036310913772E-3,3.4752337984154317E-3,3.4809734295766959E-3,3.4867225402054661E-3,3.492481145957853E-3,3.4982492625158261E-3,3.5040269055872531E-3,3.509814090905946E-3,3.5156108342317026E-3,3.5214171513503483E-3,3.5272330580737796E-3,3.5330585702400097E-3,3.5388937037132066E-3,3.5447384743837428E-3,3.550592898168232E-3,3.5564569910095773E-3,3.5623307688770122E-3,3.5682142477661445E-3,3.5741074436990007E-3,3.5800103727240675E-3,3.5859230509163393E-3,3.591845494377357E-3,3.5977777192352572E-3,3.6037197416448111E-3,3.6096715777874724E-3,3.6156332438714188E-3,3.6216047561315984E-3,3.627586130829771E-3,3.6335773842545542E-3,3.639578532721469E-3,3.6455895925729823E-3,3.651610580178551E-3,3.6576415119346679E-3,3.663682404264906E-3,3.6697332736199645E-3,3.6757941364777098E-3,3.681865009343224E-3,3.6879459087488502E-3,3.6940368512542328E-3,3.7001378534463683E-3,3.7062489319396479E-3,3.7123701033759016E-3,3.7185013844244445E-3,3.7246427917821245E-3,3.7307943421733642E-3,3.7369560523502075E-3,3.7431279390923665E-3,3.7493100192072669E-3,3.7555023095300921E-3,3.7617048269238296E-3,3.7679175882793206E-3,3.774140610515299E-3,3.7803739105784439E-3,3.7866175054434223E-3,3.7928714121129368E-3,3.7991356476177701E-3,3.8054102290168341E-3,3.811695173397214E-3,3.8179904978742161E-3,3.8242962195914141E-3,3.8306123557206953E-3,3.8369389234623082E-3,3.843275940044908E-3,3.8496234227256062E-3,3.8559813887900142E-3,3.8623498555522924E-3,3.868728840355197E-3,3.8751183605701275E-3,3.8815184335971725E-3,3.8879290768651601E-3,3.8943503078317024E-3,3.9007821439832444E-3,3.9072246028351108E-3,3.9136777019315562E-3,3.920141458845808E-3,3.9266158911801198E-3,3.933101016565816E-3,3.9395968526633393E-3,3.9461034171623015E-3,3.9526207277815308E-3,3.9591488022691166E-3,3.9656876584024644E-3,3.9722373139883379E-3,3.9787977868629117E-3,3.9853690948918157E-3,3.99195125597019E-3,3.9985442880227278E-3,4.0051482090037258E-3,4.0117630368971353E-3,4.0183887897166093E-3,4.0250254855055513E-3,4.0316731423371641E-3,4.0383317783145023E-3,4.0450014115705167E-3,4.0516820602681074E-3,4.058373742600172E-3,4.0650764767896546E-3,4.0717902810895957E-3,4.0785151737831845E-3,4.0852511731838022E-3,4.0919982976350801E-3,4.0987565655109439E-3,4.1055259952156638E-3,4.1123066051839095E-3,4.1190984138807941E-3,4.1259014398019288E-3,4.1327157014734717E-3,4.1395412174521778E-3,4.1463780063254498E-3,4.1532260867113901E-3,4.1600854772588496E-3,4.1669561966474807E-3,4.1738382635877844E-3,4.180731696821165E-3,4.1876365151199803E-3,4.1945527372875902E-3,4.2014803821584122E-3,4.20841946859797E-3,4.2153700155029439E-3,4.2223320418012227E-3,4.2293055664519609E-3,4.2362906084456205E-3,4.2432871868040289E-3,4.2502953205804323E-3,4.2573150288595417E-3,4.2643463307575902E-3,4.2713892454223816E-3,4.2784437920333441E-3,4.2855099898015834E-3,4.2925878579699317E-3,4.2996774158130047E-3,4.3067786826372504E-3,4.3138916777810017E-3,4.321016420614535E-3,4.328152930540112E-3,4.335301226992043E-3,4.3424613294367346E-3,4.3496332573727441E-3,4.3568170303308314E-3,4.3640126678740135E-3,4.3712201895976174E-3,4.3784396151293333E-3,4.3856709641292672E-3,4.3929142562899974E-3,4.4001695113366256E-3,4.4074367490268282E-3,4.414715989150917E-3,4.4220072515318868E-3,4.4293105560254727E-3,4.4366259225202022E-3,4.4439533709374514E-3,4.4512929212314964E-3,4.458644593389573E-3,4.466008407431922E-3,4.4733843834118556E-3,4.4807725414158003E-3,4.4881729015633599E-3,4.495585484007367E-3,4.5030103089339383E-3,4.5104473965625266E-3,4.5178967671459843E-3,4.5253584409706091E-3,4.5328324383562026E-3,4.5403187796561294E-3,4.5478174852573664E-3,4.5553285755805632E-3,4.562852071080095E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,409621.57223491155,422472.77498751029,408069.14336170058,420871.64121309074,420073.35132259701,378701.42311490088,418481.31114780437,404213.76302417199,416895.30466191436,402681.82926090789,415315.30899778928,414527.55810161441,400394.80778221547,412956.53598374233,398877.34751542954,411391.46789822972,410611.15956262429,383391.53571338946,409054.98024255154,395108.80998272647,407504.69870197121,393611.38317160762,405960.29258883011,405190.28585570492,391375.87706689088,403654.65115884313,389892.59773538029,402124.83637920179,401362.10456226894,361832.99822177168,399840.97832778963,386208.94686515373,398325.61702476477,384745.24973383656,396815.99880462332,396063.33654560574,382560.09861444996,394562.2921647667,381110.23028943187,393066.9366069652,392321.38539596833,353682.67589477659,390834.52267303155,377509.55400162318,389353.29502592585,376078.82678589679,387877.68109822134,387141.97262740019,373942.89640105824,385674.73941246117,372525.68649646803,384213.06687928544,383484.30927945941,345715.94034499739,382030.93827924412,369006.1157808018,380583.07542424666,367607.61583021563,379140.69983909273,378421.56327079394,{"$f":"EI34","v":365519.7974782486},376987.37962206191,364134.5103600935,375558.63140021334,374846.28913388652,349997.5368438267,373425.65545218746,360694.21830592671,372010.40584421699,359327.21969830146,370600.51990482048,369897.58195538062,357286.42965113907,368495.70342826744,355932.34625565133,367099.13789453584,366402.84120477672,330316.78148760449,365014.20743041433,352569.54710367491,363630.83645301318,351233.34026829666,362252.70832704677,361565.60412105196,349238.51920894859,360195.30303965387,347914.93666933937,358830.19527596148,358149.58273464831,322876.36490766186,356792.22806669911,344627.88488464069,355440.01765071455,343321.77623394271,354092.93199044291,353421.30487133242,341371.88870663365,352081.86995071376,340078.11998825462,350747.51136783091,350082.2296880444,315603.54441119323,348755.44956169371,336865.1093542595,347433.6978125482,335588.42092380003,346116.95538351091,345460.45672844653,333682.45479649334,344151.19270543184,332417.82834021648,342846.8906751679,342196.59452780971,319512.20719781675,340899.70024863147,329277.19107303926,339607.72108198877,328029.2601695896,338320.63840004761,337678.92743895343,326166.22610861796,336399.15471123561,324930.08548224764,335124.23220691492,{"$f":"GU34","v":334488.58404145727},301545.67623336404,333220.90242793225,321860.19136499165,331958.02521357039,320640.37022255029,330699.93419013155,330072.67782880965,318819.30117908044,328821.73210218753,317611.00473661796,327575.52734722424,326954.19721649674,294753.33150612249,325715.07025058265,314610.26027317566,324480.63946428866,313417.91571673128,323250.88705951674,322637.75970674725,311637.86642479576,321414.99165030901,310456.78697337891,320196.85777469695,319589.52316362021,288113.98498290085,318378.3076491931,307523.6345612923,317171.68253249832,306358.14767816028,315969.63041634177,315370.31381487782,304618.19416399667,314175.08872395154,303463.71863834152,312984.39342849248,312390.73908666958,291682.19716350071,311206.80631565885,300596.63576029474,310027.36054323957,299457.40157885681,308852.38476409117,308266.56782546022,297756.64068129833,307098.26529215649,296628.16982547421,305934.39052025083,305354.10829832981,275280.5789809656,304196.84372437309,293825.66825899686,303043.96507894242,292712.09543467744,301895.45573976362,301322.83438279026,291049.64433634788,300180.84797396569,289946.59239272022,299043.18959079712,298475.97828051914,269079.85804041277,297344.78119996877,287207.21743769327,{"$f":"JG34","v":296217.87125449179},286118.72794600908,295095.2321962323,294535.50918919826,284493.72371507651,293419.24613167311,283415.51812025666,292307.21361061884,291752.77878846938,263018.80892242352,290647.06202858401,280737.84784381825,289545.5358356511,279673.87668034172,288448.1843277993,287901.06913415866,278085.47582259489,286809.9500070248,277031.55691023835,285722.96612312977,285181.01999751164,266276.22427412728,284100.20961167087,274414.20140869782,283023.49539986782,273374.19629577943,281950.86183797166,281416.07046554162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":280207.65961790341},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,1312.9539058063294,1356.3821556696453,1312.3019603114899,1355.7086459357861,1355.372016490619,1223.9030057323807,1354.6990083400096,1310.6735125094149,1354.0263343706913,1310.022699340798,1353.3539944167271,1353.0179496436697,1309.0470854634793,1352.3461104017849,1308.3970798950236,1351.6746047607712,1351.3389769888227,1263.841920777239,1350.6679714385496,1306.7734776956554,1349.9972990751796,1306.1246010840764,1349.3269597332692,1348.9919148936824,1305.1518902394739,1348.3220747739338,1304.5038188249637,1347.6525672623952,1347.3179381830901,1216.6301606912739,1346.6489292742244,1302.8850478097472,1345.9802525608316,1302.2381019927943,1345.3119078779614,1344.9778599964473,1301.2682855426556,1344.3100130502557,1300.6221425268307,1343.6424977225663,1343.3088643641991,1213.0099608956132,1342.6418461555422,1299.0081883201135,1341.9751591538791,1298.3631675525223,1341.3088031947498,1340.9757493047632,1297.3962368842983,1340.3098896012493,1296.7520165290234,1339.6443605294749,1339.3117199291821,1209.4005333518523,1338.6466864972147,1295.1428647979292,1337.9819832867029,1294.4997633515311,1337.317610133676,1336.9855472775005,1293.5357098783004,{"$f":"EJ55*EJ57+EJ56*EJ58","v":1336.3216689034325},1292.8934064625146,1335.6581201772776,1335.3264693810129,1248.8661976491985,1334.6634148198416,1291.2890429168169,1334.0006894975202,1290.6478550804868,1333.3382932505656,1333.0072184792846,1289.6866702408799,1332.3453155390268,1289.0462780605458,1331.6837412657837,1331.3530773282894,1202.2138668999337,1330.6919957495943,1287.4466884525393,1330.0312424300671,1286.8074085321468,1329.3708172067115,1329.0407275801836,1285.8490837902693,1328.3807941956438,1285.2105971583221,1327.7211885001373,1327.3915084849209,1198.6365641698919,1326.7323940179028,1283.6157672826967,1326.0736068332865,1282.9783896010558,1325.4151467685601,1325.0860393553928,1282.0229164464122,1324.428069665968,1281.3863296927098,1323.7704266905071,1323.4417276698134,1195.0699060474149,1322.7845744611434,1279.7962453864257,1322.1277475610145,1279.1607642832412,1321.4712468073988,1321.1431186849213,1278.2081342306599,1320.487106847449,1277.5734417019323,1319.8314207517715,1319.5036998065571,1234.0679273176816,1318.8485020203223,1275.9880888440925,1318.1936295716664,1275.3544986759139,1317.5390822990435,1317.2119305532831,1274.4047032654717,1316.5578707419866,1273.7718993252713,1315.9041357032086,1315.577389923116,{"$f":"GV55*GV57+GV56*GV58","v":1187.9683970231993},1314.9241417407693,1272.1912638369961,1314.2712179279283,1271.5595589771647,1313.6186183235282,1313.2924400491827,1270.6125897741131,1312.6403264556209,1269.9816688027634,1311.9885366681863,1311.662763151518,1184.4334830558259,1311.0114587718263,1268.4057366470672,1310.3604777964476,1267.7759114856672,1309.7098200647961,1309.3846123652067,1266.8317600803537,1308.7344391982217,1266.2027164748995,1308.0845888738477,1307.7597847275408,1180.9090875641864,1307.1104183665323,1264.631473656565,1306.4613744475166,1264.0035226003733,1305.8126528103855,1305.4884127975147,1263.0621806081713,1304.8401742831811,1262.4350087823302,1304.1922576508098,1303.8684199904096,1219.445007079888,1303.2209858813244,1260.8684413477849,1302.5738732547741,1260.2423588202214,1301.9270819511282,1301.6038067455306,1259.3038178814513,1300.9574971271043,1258.6785122655642,1300.3115084328488,1299.9886343824835,1173.8917269063056,1299.3431267757201,1257.116606302754,1298.69793969489,1256.4923867438322,1298.0530729808363,1297.7307597116358,1255.5566385236916,1297.0863732495011,1254.9331935646715,1296.442306756597,1296.1203934489531,1170.3986994217162,1295.4768066120187,1253.3759352029397,1294.8335393472623,{"$f":"JH55*JH57+JH56*JH58","v":1252.7535730692184},1294.190591496,1293.8692373008626,1251.8206092577052,1293.2267682724842,1251.1990194189884,1292.5846182612368,1292.2636628375321,1166.916065775612,1291.6219910549923,1249.6463948289531,1290.9806378937126,1249.0258845934848,1290.3396031954817,1290.01920522059,1248.0956969053232,1289.3786479204593,1247.4759566668222,1288.7384086881937,1288.4184082981521,1204.9953591487049,1287.7786458715784,1245.9279520602502,1287.1392011181767,1245.3092882125343,1286.5000738802066,1286.1806292802362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT55*LT57+LT56*LT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF55*OF57+OF56*OF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":2},{"$f":"F65/months","v":0.16666666666666666},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$G65*EI16","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$G65*GU16","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$G65*JG16","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":21600},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(EJ64:EJ65)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(GV64:GV65)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(JH64:JH65)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT64:LT65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF64:OF65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":25972.292770127406},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,100.16515813019203,100.33058903246372,100.49629315732038,100.6622709560113,100.82852288053108,100.99504938362081,101.1618509187693,101.32892794021437,101.49628090294405,101.66391026269778,101.83181647596776,102.00000000000003,102.16846129279588,102.33720081311304,102.50621902046684,102.67551637513156,102.84509333814174,103.01495037129325,103.18508793714471,103.3555064990187,103.52620652100298,103.69718846795179,103.86845280548715,104.04000000000009,104.21183051865187,104.38394482937534,104.5563434008762,104.72902670263424,104.90199520490462,105.07524937871918,105.24878969588767,105.42261662899912,105.59673065142307,105.77113223731087,105.94582186159695,106.12080000000014,106.29606712902498,106.47162372596293,106.64747026889381,106.823607236687,107.00003510900278,107.17675436629361,107.35376548980548,107.53106896157918,107.70866526445162,107.88655488205717,108.06473829882897,108.24321600000022,108.42198847160553,108.60105620048223,108.78041967427174,108.9600793814208,109.1400358111829,109.32028945361955,109.50084079960165,109.68169034081082,109.8628385697407,110.04428597969837,110.22603306480561,110.40808032000029,110.59042824103771,{"$f":"EJ66*EJ51","v":110.77307732449195},110.95602806775725,111.13928096904928,111.32283652740662,111.50669524269202,111.69085761559376,111.87532414762711,112.06009534113559,112.2451716992924,112.43055372610178,112.61624192640033,112.8022368058585,112.98853887098184,113.17514862911244,113.36206658843034,113.54929325795482,113.7368291475459,113.92467476790569,114.11283063057971,114.30129724795836,114.49007513327831,114.67916480062388,114.86856676492843,115.05828154197575,115.24830964840156,115.43865160169477,115.62930792019901,115.82027912311399,116.01156573049691,116.20316826326389,116.39508724319138,116.58732319291762,116.77987663594398,116.97274809663645,117.16593810022708,117.35944717281536,117.55327584136967,117.74742463372876,117.9418940786031,118.13668470557637,118.33179704510695,118.52723162852928,118.72298898805531,118.91906965677606,119.11547416866293,119.31220305856924,119.50925686223168,119.70663611627172,119.90434135819712,120.10237312640338,120.30073196017518,120.49941839968794,120.69843298600912,120.89777626109989,121.09744876781647,121.29745104991163,121.49778365203625,121.69844711974069,121.89944199947638,122.10076883859722,122.30242818536112,122.5044205889315,122.70674659937875,122.90940676768174,{"$f":"GV66*GV51","v":123.11240164572934},123.31573178632192,123.51939774317282,123.72340007090989,123.92773932507701,124.13241606213556,124.33743083946598,124.54278421536924,124.74847674906843,124.95450900071023,125.16088153136641,125.36759490303548,125.57464967864405,125.78204642204847,125.98978569803639,126.19786807232821,126.40629411157865,126.61506438337835,126.82417945625537,127.03363989967669,127.24344628404987,127.4535991807245,127.66409916199382,127.87494680109626,128.08614267221699,128.2976873504895,128.50958141199717,128.72182543377482,128.93441999381028,129.14736567104597,129.36066304538053,129.57431269767031,129.78831520973094,130.00267116433906,130.21738114523376,130.43244573711826,130.64786552566142,130.86364109749937,131.0797730402372,131.2962619424504,131.51310839368654,131.73031298446699,131.94787630628821,132.16579895162377,132.38408151392562,132.60272458762589,132.82172876813848,133.04109465186067,133.2608228361747,133.48091391944939,133.701368501042,133.92218718129948,134.14337056156035,134.3649192441564,134.58683383241404,134.80911493065631,135.03176314420421,135.25477907937849,135.47816334350134,135.70191654489795,135.92603929289825,136.15053219783849,136.37539587106292,136.60063092492553,{"$f":"JH66*JH51","v":136.82623797279166},137.0522176290396,137.27857050906243,137.50529722926953,137.73239840708837,137.95987466096616,138.18772661037147,138.41595487579602,138.64456007875631,138.87354284179534,139.10290378848427,139.33264354342413,139.56276273224756,139.79326198162047,140.02414191924376,140.25540317385497,140.48704637523022,140.71907215418554,140.95148114257896,141.184273973312,141.41745128033151,141.65101369863135,141.88496186425402,142.11929641429271,142.35401798689259,142.58912722125297,142.82462475762873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT66*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF66*OF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":254235.36684777605},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,1182.9452816372627,{"$f":"EJ59-EJ68","v":1225.5485915789407},1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,1192.6679831554343,{"$f":"GV59-GV68","v":1064.85599537747},1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,1158.2329084223368,{"$f":"JH59-JH68","v":1115.9273350964268},1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT59-LT68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF59-OF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21428.571428571428,-21428.571428571428,-21428.571428571428,{"$f":"BW70-BW46","v":-21428.571428571428},-21428.571428571428,-21428.571428571428,-21428.571428571428,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70-EI46","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70-GU46","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70-JG46","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70-LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70-OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.3073031803154702E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.5579975603980767E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,{"$f":"BW82","v":86399.070823786518},108286.18831571733,130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EI82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GU82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JG82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LS82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OE82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QQ82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TC82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VO82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YA82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAM82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.3073031803154702E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":6.5579975603980767E-2},{"$f":"SUM(K80:XFD80)","v":2409.5245090582803},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113.72792529247435,228.05943916454416,{"$f":"BW79*$F$80*BW6","v":342.99774504379747},458.54606335938377,574.70763163224649,691.48570456583423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BW46","v":21428.571428571428},21428.571428571428,21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":152409.52450905825},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,{"$f":"BX79+BX80+BX81","v":108286.18831571733},130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EJ79+EJ80+EJ81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GV79+GV80+GV81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JH79+JH80+JH81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LT79+LT80+LT81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OF79+OF80+OF81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QR79+QR80+QR81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TD79+TD80+TD81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VP79+VP80+VP81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YB79+YB80+YB81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAN79+AAN80+AAN81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,{"$f":"BX82","v":108286.18831571733},130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EJ82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GV82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JH82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LT82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OF82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QR82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TD82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VP82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YB82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAN82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":4.6296296296296294E-3},null,{"$f":"SUM(K85:XFD85)","v":152409.52450905833},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,{"$f":"$F$85*EI84*EI7","v":705.59965050489927},705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,{"$f":"$F$85*GU84*GU7","v":705.59965050489927},705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,{"$f":"$F$85*JG84*JG7","v":705.59965050489927},705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*LS84*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*OE84*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":2409.5245090583339},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,507.18909717123825,550.45191613228235,506.20601664927017,549.44672447487551,548.94384310518853,417.30830584386058,547.93750691634114,503.74493406430133,546.93040296284789,502.75913857320097,545.92252743586005,545.41829913877041,501.27897366578418,544.40925908377267,500.29121036965739,543.39943788074038,542.89423314578153,455.22731990104649,541.88323299650551,497.81832069173743,540.87144204927745,496.82776211122541,539.85885642288281,539.35226438878294,495.34040921592282,538.33847943965907,494.34782491918827,537.32389005486175,536.81629247328624,405.95526080765535,535.80048907343757,491.86278067584885,534.78387140450923,490.86731925058416,533.76643551146526,533.25740949154783,489.3725679087313,532.23873881939357,488.37502175303757,531.21923998098009,530.70917875029704,400.2335560244203,529.68843016083747,485.87746885363504,528.66684338452819,484.87696216556583,527.64441439102143,527.13288279986364,483.37459790779349,526.10918289586789,482.37194634985235,525.0846306431547,524.57203361309985,394.48059339333349,523.54619519271364,479.86152395221916,522.51949421206291,478.85582686693351,521.49192656397122,520.97781645260102,477.34563113236345,{"$f":"EJ70-EJ85","v":519.94894107404139},476.33772788985812,518.91918870332916,518.4039823487069,431.75985190160714,517.3729066993485,473.81406826429065,516.3409436514853,472.80303287629522,515.30808901956448,514.79132604798497,471.28478293012222,513.75712616314581,470.27147892653397,512.72202417245421,512.20413356543531,382.87738724748851,511.16767047678923,467.73420731706028,510.13029467720935,466.71768289396914,509.09200190118827,508.57251031035594,465.19115174339436,507.53283404234298,464.17229505172804,506.49223007503906,505.97157885690763,377.02534793449581,504.92957524973963,461.6210295346059,503.88663313546954,460.59886246021256,502.84274816702441,502.32045075026645,459.0638187686975,501.27514331969905,458.03925455408171,500.22888210700467,499.70539245933787,371.13845849740869,498.65769232771481,455.47360589347113,497.60902739933908,454.44563960967889,496.55939324393034,496.03421131779032,452.90184760948887,494.9831149843526,451.87141807062972,493.931038286697,493.40463090196977,407.76984382677324,492.35107525432318,449.29098957137671,491.29652801685552,448.25706451897827,490.24098467440353,489.71283804890754,446.70428392197528,488.65579205172617,445.66782823144058,487.59773859893062,487.06833265053501,{"$f":"GV70-GV85","v":359.25634487257071},486.00875944954805,443.07221558892388,484.94816735211907,442.03216914718837,483.88655175649342,483.35535870481749,440.47015505384456,482.29219920165315,439.42750929715385,481.22800463192061,480.6955177435832,353.25918287228251,479.62976184487843,436.81630044413146,478.56295921922015,435.76996686918915,477.49510517651834,476.96078240405222,434.19846967577769,475.89134240927251,433.14946678927572,474.82083920695459,474.28518742154529,347.22329438707015,473.21308051114352,430.52224173966852,472.13989850884263,429.46945210166382,471.06563663444035,470.52809924723488,427.88821740560161,469.45220856855099,426.83268711309188,468.37522600067678,467.83632374839203,383.19749104932725,466.75769427892578,424.18901780264855,465.67796080742437,423.12959992163564,464.59711846176197,464.05627993434314,421.53836842492819,462.97376510827939,420.47613717303898,461.89012915981107,461.34788922572352,335.03125356523174,460.26256235137134,417.81558729681274,459.17610200869126,416.74936567737268,458.08850323178058,457.54427537432252,415.14787308813607,456.45495960039761,414.07876398039366,455.36449290819633,454.8188263991558,328.87300962391873,453.72662390928099,411.40088882697751,452.6332579174375,{"$f":"JH70-JH85","v":410.32768459152749},451.53872336206109,450.99101628690096,408.71566152353648,449.89471936049654,407.63949425312308,448.79724114596593,448.24805745683693,322.67185519195641,447.14879770829771,404.94384053556951,446.04834384538913,403.86347135633787,444.94669070896202,444.39541279644709,402.24064322656886,443.29195104032988,401.15723400773732,442.18727704071534,441.6344838199409,357.97825736347409,440.52798166804769,398.44333969109675,439.42025419898482,397.35561972074242,438.31129615405439,437.75635401770819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,108286.18831571733,{"$f":"BY82","v":130289.467375921},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EK82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GW82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JI82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LU82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OG82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QS82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TE82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VQ82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YC82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAO82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,705.59965050489927,1411.1993010097985,2116.7989515146978,2822.3986020195971,3527.9982525244964,4233.5979030293956,4939.1975535342954,5644.7972040391942,6350.396854544093,7055.9965050489918,7761.5961555538906,8467.1958060587895,9172.7954565636883,9878.3951070685871,10583.994757573486,11289.594408078385,11995.194058583284,12700.793709088182,13406.393359593081,14111.99301009798,14817.592660602879,15523.192311107778,16228.791961612676,16934.391612117575,17639.991262622476,18345.590913127377,19051.190563632277,19756.790214137178,20462.389864642078,21167.989515146979,21873.58916565188,22579.18881615678,23284.788466661681,23990.388117166582,24695.987767671482,25401.587418176383,26107.187068681284,26812.786719186184,27518.386369691085,28223.986020195985,28929.585670700886,29635.185321205787,30340.784971710687,31046.384622215588,31751.984272720489,32457.583923225389,33163.18357373029,33868.783224235187,34574.382874740084,35279.982525244981,35985.582175749878,36691.181826254775,37396.781476759672,38102.381127264569,38807.980777769466,39513.580428274363,40219.18007877926,40924.779729284157,41630.379379789054,42335.979030293951,43041.578680798848,{"$f":"EI89+EJ85","v":43747.178331303745},44452.777981808642,45158.377632313539,45863.977282818436,46569.576933323333,47275.17658382823,47980.776234333127,48686.375884838024,49391.975535342921,50097.575185847818,50803.174836352715,51508.774486857612,52214.374137362509,52919.973787867406,53625.573438372303,54331.1730888772,55036.772739382097,55742.372389886994,56447.972040391891,57153.571690896788,57859.171341401685,58564.770991906582,59270.370642411479,59975.970292916376,60681.569943421273,61387.16959392617,62092.769244431067,62798.368894935964,63503.968545440861,64209.568195945758,64915.167846450655,65620.767496955552,66326.367147460449,67031.966797965346,67737.566448470243,68443.16609897514,69148.765749480037,69854.365399984934,70559.965050489831,71265.564700994728,71971.164351499625,72676.764002004522,73382.363652509419,74087.963303014316,74793.562953519213,75499.16260402411,76204.762254529007,76910.361905033904,77615.961555538801,78321.561206043698,79027.160856548595,79732.760507053492,80438.360157558389,81143.959808063286,81849.559458568183,82555.15910907308,83260.758759577977,83966.358410082874,84671.958060587771,85377.557711092668,86083.157361597565,86788.757012102462,87494.356662607359,88199.956313112256,{"$f":"GU89+GV85","v":88905.555963617153},89611.15561412205,90316.755264626947,91022.354915131844,91727.954565636741,92433.554216141638,93139.153866646535,93844.753517151432,94550.353167656329,95255.952818161226,95961.552468666123,96667.15211917102,97372.751769675917,98078.351420180814,98783.951070685711,99489.550721190608,100195.1503716955,100900.7500222004,101606.3496727053,102311.9493232102,103017.54897371509,103723.14862421999,104428.74827472489,105134.34792522978,105839.94757573468,106545.54722623958,107251.14687674447,107956.74652724937,108662.34617775427,109367.94582825917,110073.54547876406,110779.14512926896,111484.74477977386,112190.34443027875,112895.94408078365,113601.54373128855,114307.14338179344,115012.74303229834,115718.34268280324,116423.94233330814,117129.54198381303,117835.14163431793,118540.74128482283,119246.34093532772,119951.94058583262,120657.54023633752,121363.13988684241,122068.73953734731,122774.33918785221,123479.93883835711,124185.538488862,124891.1381393669,125596.7377898718,126302.33744037669,127007.93709088159,127713.53674138649,128419.13639189138,129124.73604239628,129830.33569290118,130535.93534340608,131241.53499391099,131947.1346444159,132652.73429492081,133358.33394542572,{"$f":"JG89+JH85","v":134063.93359593063},134769.53324643555,135475.13289694046,136180.73254744537,136886.33219795028,137591.93184845519,138297.5314989601,139003.13114946501,139708.73079996993,140414.33045047484,141119.93010097975,141825.52975148466,142531.12940198957,143236.72905249448,143942.3287029994,144647.92835350431,145353.52800400922,146059.12765451413,146764.72730501904,147470.32695552395,148175.92660602886,148881.52625653378,149587.12590703869,150292.7255575436,150998.32520804851,151703.92485855342,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"LS89+LT85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"OE89+OF85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"QQ89+QR85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"TC89+TD85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"VO89+VP85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"YA89+YB85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"AAM89+AAN85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,{"$f":"BX88-BX89","v":108286.18831571733},130289.467375921,152409.52450905825,151703.92485855334,150998.32520804845,150292.72555754354,149587.12590703866,148881.52625653375,148175.92660602886,147470.32695552395,146764.72730501904,146059.12765451416,145353.52800400925,144647.92835350437,143942.32870299945,143236.72905249457,142531.12940198966,141825.52975148475,141119.93010097987,140414.33045047495,139708.73079997007,139003.13114946516,138297.53149896028,137591.93184845537,136886.33219795045,136180.73254744557,135475.13289694066,134769.53324643578,134063.93359593087,133358.33394542598,132652.73429492107,131947.13464441616,131241.53499391128,130535.93534340637,129830.33569290147,129124.73604239657,128419.13639189166,127713.53674138676,127007.93709088187,126302.33744037696,125596.73778987206,124891.13813936716,124185.53848886226,123479.93883835737,122774.33918785246,122068.73953734756,121363.13988684266,120657.54023633775,119951.94058583285,119246.34093532796,118540.74128482306,117835.14163431816,117129.54198381327,116423.94233330837,115718.34268280347,115012.74303229857,114307.14338179368,113601.54373128878,112895.94408078388,112190.34443027899,111484.74477977409,110779.14512926919,110073.5454787643,109367.9458282594,{"$f":"EJ88-EJ89","v":108662.3461777545},107956.7465272496,107251.14687674471,106545.54722623981,105839.94757573491,105134.34792523002,104428.74827472512,103723.14862422022,103017.54897371533,102311.94932321043,101606.34967270553,100900.75002220063,100195.15037169574,99489.550721190841,98783.951070685944,98078.351420181047,97372.75176967615,96667.152119171253,95961.552468666356,95255.952818161459,94550.353167656562,93844.753517151665,93139.153866646768,92433.554216141871,91727.954565636974,91022.354915132077,90316.75526462718,89611.155614122283,88905.555963617386,88199.956313112489,87494.356662607592,86788.757012102695,86083.157361597798,85377.557711092901,84671.958060588004,83966.358410083107,83260.75875957821,82555.159109073313,81849.559458568416,81143.959808063519,80438.360157558622,79732.760507053725,79027.160856548828,78321.561206043931,77615.961555539034,76910.361905034137,76204.76225452924,75499.162604024343,74793.562953519446,74087.963303014549,73382.363652509652,72676.764002004755,71971.164351499858,71265.564700994961,70559.965050490064,69854.365399985167,69148.76574948027,68443.166098975373,67737.566448470476,67031.966797965579,66326.367147460682,65620.767496955785,64915.167846450888,64209.568195945991,{"$f":"GV88-GV89","v":63503.968545441094},62798.368894936197,62092.7692444313,61387.169593926403,60681.569943421506,59975.970292916609,59270.370642411712,58564.770991906815,57859.171341401918,57153.571690897021,56447.972040392124,55742.372389887227,55036.77273938233,54331.173088877433,53625.573438372536,52919.973787867639,52214.374137362742,51508.774486857845,50803.174836352948,50097.575185848051,49391.975535343154,48686.375884838257,47980.77623433336,47275.176583828463,46569.576933323566,45863.977282818669,45158.377632313772,44452.777981808875,43747.178331303978,43041.578680799081,42335.979030294184,41630.379379789287,40924.77972928439,40219.180078779493,39513.580428274596,38807.980777769699,38102.381127264802,37396.781476759905,36691.181826255008,35985.582175750111,35279.982525245214,34574.382874740317,33868.78322423542,33163.183573730523,32457.583923225626,31751.984272720729,31046.384622215832,30340.784971710935,29635.185321206038,28929.585670701141,28223.986020196244,27518.386369691347,26812.78671918645,26107.187068681553,25401.587418176656,24695.987767671759,23990.388117166862,23284.788466661965,22579.188816157068,21873.589165652171,21167.989515147259,20462.389864642348,19756.790214137436,19051.190563632525,{"$f":"JH88-JH89","v":18345.590913127613},17639.991262622701,16934.39161211779,16228.791961612878,15523.192311107967,14817.592660603055,14111.993010098144,13406.393359593232,12700.793709088321,11995.194058583409,11289.594408078498,10583.994757573586,9878.3951070686744,9172.7954565637629,8467.1958060588513,7761.5961555539398,7055.9965050490282,6350.3968545441166,5644.7972040392051,4939.1975535342935,4233.597903029382,3527.9982525244704,2822.3986020195589,2116.7989515146473,1411.1993010097358,705.59965050482424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT88-LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF88-OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR88-QR89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD88-TD89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP88-VP89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB88-YB89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN88-AAN89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,{"$f":"IF(BV90,BW86/BV90)","v":0},0,0,0,3.3278044715708971E-3,3.6284619309982663E-3,3.3523949086972297E-3,3.6558437704591719E-3,3.6697265207590877E-3,2.8029555871479169E-3,3.6978848013091963E-3,3.4159070808612731E-3,3.7265793559931484E-3,3.4421617234522933E-3,3.7558257782418741E-3,3.7706609790209046E-3,3.482498707521178E-3,3.8007657860174475E-3,3.5100487343972002E-3,3.8314641858409955E-3,3.8470415394714821E-3,3.2420289185626115E-3,3.8786640598170948E-3,3.5813460932505969E-3,3.9109262196291893E-3,3.6108785990332246E-3,3.9438477732181201E-3,3.9605622197756343E-3,3.6563197881691006E-3,3.99451171545774E-3,3.687403551869172E-3,4.0291736868484718E-3,4.0467789475021739E-3,3.0766508261180713E-3,4.0825527459603019E-3,3.768025864922826E-3,4.1190979638955731E-3,3.8014971747118514E-3,4.1564400019214508E-3,4.1754180731159787E-3,3.8530865008740015E-3,4.2140054539421762E-3,3.8884371548734559E-3,4.2534582348684154E-3,4.2735183597717727E-3,3.2412840481590289E-3,4.3143252381947737E-3,3.9803595146075737E-3,4.3560742073536496E-3,4.0186213080078866E-3,4.3987984839099787E-3,4.4205371725892098E-3,4.0777085807685992E-3,4.4647901771829712E-3,4.1182774061945347E-3,4.5101086608104867E-3,4.533179627805496E-3,3.4298859673536617E-3,4.580170404959151E-3,4.2240757316403697E-3,4.6283283112293974E-3,4.2682445561482325E-3,4.6776976311343893E-3,4.702851027101421E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.3366063031416964E-3},4.7541255084969569E-3,4.3836503135193175E-3,4.8067323756588723E-3,4.8335518774868464E-3,4.0523500337823056E-3,4.8882573976062934E-3,4.5067485328511301E-3,4.9444329476508271E-3,4.5583173972978657E-3,5.002138899179635E-3,5.0315855523554148E-3,4.638339871949196E-3,5.0917077033630241E-3,4.6935552986542709E-3,5.1535263799643094E-3,5.1850946233049739E-3,3.9037910171143631E-3,5.2495966395804091E-3,4.8386054317648419E-3,5.315986262766836E-3,4.8996169697122062E-3,5.384347967463083E-3,5.4192961380351004E-3,4.9945821110790635E-3,5.4907856605357214E-3,5.060314461929752E-3,5.5644817204222527E-3,5.6021895092933311E-3,4.2073483524531011E-3,5.6793928093354573E-3,5.2338011131869205E-3,5.7590758119239393E-3,5.3071259264144324E-3,5.8413604191444946E-3,5.8835186226579208E-3,5.4216747702965492E-3,5.9699521666942198E-3,5.5012620756520487E-3,6.0593291504180084E-3,6.1051689925378854E-3,4.5738272987329307E-3,6.1992523386972228E-3,5.712502652572486E-3,6.2966835959424854E-3,5.8023056820094409E-3,6.3976453205261304E-3,6.4495108205351271E-3,5.9432223683969386E-3,6.5561404645032243E-3,6.0415816579221637E-3,6.6668189577104974E-3,6.7237494997900013E-3,5.6107319777683705E-3,6.8409491452678262E-3,6.3044612283147186E-3,6.96282272341408E-3,6.417022929809244E-3,7.08965632807536E-3,7.1550289964776893E-3,6.5946314186204709E-3,7.2898919037320698E-3,6.7193161241683209E-3,7.4305400134424028E-3,{"$f":"IF(GT90,GU86/GT90)","v":7.5031514021905825E-3},5.5950593496632969E-3,7.653202950643599E-3,7.0554733090313019E-3,7.8100586147655344E-3,7.2007256902576373E-3,7.9741930244662633E-3,8.0591502954292949E-3,7.4315404185891863E-3,8.2351931209344621E-3,7.594777095998876E-3,8.419911309034897E-3,8.5157269671196495E-3,6.3373546500932699E-3,8.7147145076272373E-3,8.0398834703894074E-3,8.9241555574075728E-3,8.234508365706961E-3,9.1448976084698465E-3,9.2597967463921294E-3,8.5466798300385099E-3,9.4992889504900823E-3,8.7696323561573131E-3,9.7526429227364538E-3,9.8849002589116823E-3,7.3447276028969014E-3,1.0161421075151077E-2,9.386936485792927E-3,1.0455200635263647E-2,9.6612511433461553E-3,1.0767909031000566E-2,1.0931943336389244E-2,1.0106964034052913E-2,1.1276673803180872E-2,1.0429688074965126E-2,1.1645568733207509E-2,1.1839886911731847E-2,9.8741929718959651E-3,1.2250092526236619E-2,1.1342928483464795E-2,1.269182232975119E-2,1.1758309143231628E-2,1.3168859086857861E-2,1.3421968560236482E-2,1.2446221218933216E-2,1.3960474092572154E-2,1.2954634521399465E-2,1.454681147460247E-2,1.4859955348733174E-2,1.1042273753879714E-2,1.5530949355056722E-2,1.4442501598630276E-2,1.626900260225889E-2,1.5144396916251563E-2,1.7084703206324534E-2,1.7525606039847829E-2,1.6343383043497039E-2,1.8482960223924278E-2,1.7260194456132631E-2,1.9556307911500471E-2,2.014327574397622E-2,1.5035164422871396E-2,2.1434563900582345E-2,2.0105221899708349E-2,{"$f":"IF(JF90,JG86/JF90)","v":2.2910262902601716E-2},2.1538164936254229E-2,2.4612928823074982E-2,2.5566396806698186E-2,2.4135243289819204E-2,2.7722009156606647E-2,2.6260029901286962E-2,3.0288134613068823E-2,3.17636252467021E-2,2.4068505714929037E-2,3.5206366464194359E-2,3.3758840295360089E-2,3.950968721482237E-2,3.8157943253642052E-2,4.5042406776235534E-2,4.8447108070904576E-2,4.7505768431472729E-2,5.7113503737646142E-2,5.6853377651290359E-2,6.9631439919270871E-2,7.8237440222639676E-2,7.2477007344506614E-2,0.10405522483673395,0.11293751050074624,0.1556903599245546,0.1877153328314056,0.31059489318088213,0.62040330335270655,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR90,LS86/LR90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD90,OE86/OD90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP90,QQ86/QP90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB90,TC86/TB90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN90,VO86/VN90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL90,AAM86/AAL90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":0},0,0,0,3.9933653658850765E-2,4.3541543171979197E-2,4.0228738904366755E-2,4.3870125245510067E-2,4.4036718249109055E-2,3.3635467045775004E-2,4.4374617615710356E-2,4.0990884970335276E-2,4.4718952271917779E-2,4.1305940681427518E-2,4.5069909338902488E-2,4.5247931748250855E-2,4.1789984490254138E-2,4.5609189432209374E-2,4.2120584812766398E-2,4.5977570230091948E-2,4.6164498473657785E-2,3.8904347022751334E-2,4.654396871780514E-2,4.2976153119007161E-2,4.6931114635550275E-2,4.3330543188398699E-2,4.7326173278617441E-2,4.7526746637307611E-2,4.3875837458029206E-2,4.7934140585492876E-2,4.4248842622430062E-2,4.8350084242181665E-2,4.8561347370026084E-2,3.6919809913416854E-2,4.8990632951523623E-2,4.5216310379073914E-2,4.9429175566746877E-2,4.5617966096542215E-2,4.9877280023057413E-2,5.0105016877391745E-2,4.6237038010488021E-2,5.0568065447306118E-2,4.666124585848147E-2,5.1041498818420988E-2,5.1282220317261276E-2,3.8895408577908346E-2,5.1771902858337285E-2,4.7764314175290881E-2,5.2272890488243795E-2,4.8223455696094639E-2,5.2785581806919744E-2,5.3046446071070522E-2,4.8932502969223191E-2,5.3577482126195654E-2,4.9419328874334416E-2,5.4121303929725841E-2,5.4398155533665948E-2,4.1158631608243942E-2,5.4962044859509812E-2,5.0688908779684433E-2,5.5539939734752769E-2,5.121893467377879E-2,5.6132371573612672E-2,5.6434212325217052E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.2039275637700361E-2},5.7049506101963479E-2,5.260380376223181E-2,5.7680788507906464E-2,5.800262252984216E-2,4.8628200405387664E-2,5.8659088771275521E-2,5.4080982394213564E-2,5.9333195371809921E-2,5.4699808767574389E-2,6.002566679015562E-2,6.0379026628264977E-2,5.5660078463390356E-2,6.1100492440356285E-2,5.6322663583851254E-2,6.1842316559571717E-2,6.2221135479659684E-2,4.684549220537236E-2,6.2995159674964912E-2,5.8063265181178103E-2,6.3791835153202026E-2,5.8795403636546478E-2,6.4612175609556996E-2,6.5031553656421201E-2,5.9934985332948762E-2,6.5889427926428656E-2,6.0723773543157028E-2,6.6773780645067032E-2,6.7226274111519976E-2,5.0488180229437213E-2,6.8152713712025484E-2,6.2805613358243043E-2,6.9108909743087268E-2,6.3685511116973181E-2,7.0096325029733939E-2,7.0602223471895043E-2,6.5060097243558587E-2,7.163942600033063E-2,6.6015144907824591E-2,7.2711949805016107E-2,7.3262027910454622E-2,5.4885927584795172E-2,7.4391028064366677E-2,6.8550031830869829E-2,7.5560203151309818E-2,6.9627668184113284E-2,7.6771743846313564E-2,7.7394129846421522E-2,7.1318668420763259E-2,7.8673685574038699E-2,7.2498979895065957E-2,8.0001827492525962E-2,8.0684993997480012E-2,6.7328783733220446E-2,8.2091389743213922E-2,7.5653534739776623E-2,8.3553872680968963E-2,7.7004275157710925E-2,8.5075875936904327E-2,8.5860347957732272E-2,7.9135577023445647E-2,8.7478702844784845E-2,8.0631793490019851E-2,8.9166480161308834E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":9.003781682628699E-2},6.7140712195959559E-2,9.1838435407723185E-2,8.466567970837563E-2,9.372070337718641E-2,8.6408708283091648E-2,9.569031629359516E-2,9.6709803545151546E-2,8.9178485023070242E-2,9.8822317451213545E-2,9.1137325151986512E-2,0.10103893570841876,0.10218872360543579,7.6048255801119236E-2,0.10457657409152685,9.6478601644672896E-2,0.10708986668889087,9.8814100388483539E-2,0.10973877130163816,0.11111756095670555,0.10256015796046211,0.11399146740588098,0.10523558827388776,0.11703171507283744,0.11861880310694019,8.8136731234762816E-2,0.12193705290181292,0.11264323782951513,0.12546240762316377,0.11593501372015386,0.12921490837200678,0.13118332003667094,0.12128356840863495,0.13532008563817047,0.12515625689958151,0.1397468247984901,0.14207864294078215,0.11849031566275159,0.14700111031483942,0.13611514180157752,0.15230186795701428,0.14109970971877953,0.15802630904229434,0.16106362272283778,0.1493546546271986,0.16752568911086585,0.15545561425679358,0.17456173769522965,0.17831946418479808,0.13250728504655657,0.18637139226068067,0.17331001918356331,0.19522803122710669,0.18173276299501875,0.2050164384758944,0.21030727247817393,0.19612059652196445,0.22179552268709135,0.20712233347359157,0.23467569493800566,0.24171930892771465,0.18042197307445676,0.25721476680698813,0.24126266279650019,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.2749231548312206},0.25845797923505076,0.29535514587689982,0.30679676168037823,0.28962291947783048,0.33266410987927975,0.31512035881544354,0.36345761535682586,0.38116350296042523,0.28882206857914844,0.42247639757033228,0.40510608354432109,0.47411624657786844,0.45789531904370462,0.54050888131482644,0.58136529685085492,0.57006922117767278,0.68536204485175367,0.68224053181548427,0.83557727903125045,0.93884928267167611,0.86972408813407931,1.2486626980408073,1.3552501260089549,1.8682843190946552,2.252583993976867,3.7271387181705853,7.4448396402324786,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.3073031803154702E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":6.5579975603980767E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,0.99472071558266251,0.98946930200928418,0.98424561214175277,0.97904949961873988,0.97388081885160049,0.96873942502029342,0.96362517406932346,0.95853792270370497,0.95347752838494826,0.94844384932706427,0.94343674449259207,0.9384560735886488,0.93350169706299635,0.92857347610013363,0.92367127261740545,0.91879494926113392,0.91394436940277113,0.90911939713506984,0.90431989726827544,0.89954573532633875,0.8947967775431479,0.89007289085878039,0.88537394291577542,0.88069980205542331,0.87605033731407977,0.87142541841949439,0.86682491578716048,0.86224870051668545,0.85769664438817816,0.853168619858657,0.84866450005847593,0.84418415878776953,0.83972747051291807,0.83529431036302915,0.8308845541264388,0.82649807824723265,0.82213475982178252,0.81779447659530391,0.81347710695842979,0.80918252994380324,0.80491062522268919,0.80066127310160184,0.79643435451895073,0.79222975104170668,0.78804734486208095,0.78388701879422629,0.77974865627095302,0.77563214134046177,0.77153735866309681,0.76746419350811312,0.76341253175046131,0.75938225986759089,0.75537326493626933,0.75138543462941776,0.74741865721296463,0.74347282154271266,0.73954781706122819,0.73564353379474101,0.73175986235006318,0.72789669391152556,{"$f":"1/(1+$F$95)^EI8","v":0.72405392023792681},0.72023143365950271,0.71642912707490747,0.71264689394821412,0.70888462830592924,0.70514222473402377,0.70141957837497881,0.69771658492484823,0.6940331406303365,0.69036914228589097,0.68672448723081059,0.68309907334636877,0.67949279905295357,0.6759055633072204,0.67233726559926066,0.66878780594978726,0.66525708490733115,0.66174500354545651,0.65825146345998808,0.65477636676625406,0.65131961609634415,0.64788111459638043,0.64446076592380452,0.64105847424467766,0.63767414423099544,0.63430768105801771,0.63095899040161085,0.62762797843560436,0.62431455182916429,0.62101861774417555,0.61774008383264223,0.61447885823409987,0.61123484957304108,0.6080079669563565,0.60479811997078692,0.60160521868038996,0.59842917362402159,0.5952698958128283,0.59212729672775344,0.58900128831705834,0.58589178299385436,0.58279869363364878,0.57972193357190416,0.57666141660160919,0.57361705697086451,0.57058876938047931,0.56757646898158109,0.56458007137323929,0.56159949260009911,0.55863464915003069,0.55568545795178825,0.55275183637268233,0.54983370221626515,0.54693097372002797,0.54404356955310862,0.54117140881401427,0.53831441102835376,0.53547249614658343,0.53264558454176425,0.52983359700732913,0.52703645475486638,0.52425407941191027,0.52148639301974531,0.51873331803122258,{"$f":"1/(1+$F$95)^GU8","v":0.51599477730858656},0.51327069412131376,0.51056099214396322,0.5078655954540372,0.50518442852985479,0.5025174162484356,0.49986448388339455,0.49722555710284844,0.49460056196733343,0.4919894249277329,0.48939207282321717,0.48680843287919301,0.48423843270526534,0.48168200029320857,0.47913906401494855,0.47660955262055688,0.47409339523625282,0.47159052136241947,0.46910086087162689,0.46662434400666758,0.46416090137860289,0.46171046396481757,0.45927296310708643,0.45684833050965068,0.45443649823730442,0.45203739871349075,0.44965096471840904,0.44727712938713016,0.44491582620772524,0.44256698901939995,0.44023055201064187,0.43790644971737619,0.43559461702113167,0.43329498914721593,0.43100750166290064,0.42873209047561606,0.4264686918311556,0.42421724231188912,0.42197767883498599,0.41974993865064814,0.41753395934035142,0.41532967881509669,0.41313703531367041,0.41095596740091389,0.40878641396600235,0.40662831422073242,0.40448160769781866,0.40234623424919996,0.40022213404435375,0.39810924756861976,0.39600751562153286,0.39391687931516356,0.39183728007246871,0.38976865962565022,0.38771096001452204,0.38566412358488644,0.38362809298691858,0.38160281117355976,0.37958822139891918,0.37758426721668292,0.37559089247853406,0.37360804133257824,0.37163565822177913,0.3696736878824019,{"$f":"1/(1+$F$95)^JG8","v":0.36772207534246465},0.3657807659201982,0.36384970522251392,0.36192883914347984,0.36001811386280458,0.35811747584432951,0.35622687183452822,0.35434624886101529,0.35247555423106131,0.35061473553011691,0.34876374062034393,0.3469225176391546,0.34509101499775868,0.3432691813797179,0.34145696573950762,0.3396543173010878,0.3378611855564787,0.33607752026434723,0.33430327144859823,0.33253838939697461,0.33078282465966463,0.32903652804791605,0.32729945063265786,0.32557154374312974,0.32385275896551807,0.32214304814159961,0.32044236336739218,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^LS8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^OE8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^QQ8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^TC8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^VO8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^YA8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^AAM8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":11651535.9811102},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,151604.91128126375,150106.37664186166,148619.4390267751,147144.01775344959,145680.03266800428,144227.40414189821,142786.05306861785,141355.90086038411,139936.86944488049,138528.88126200048,137131.85926061531,135745.72689536191,134370.40812344963,133005.82740148788,131651.9096823319,130308.58041194887,128975.76552630318,127653.39144826027,126341.38508451008,125039.67382250914,123748.18552744164,122466.84853919897,121195.59166937806,119934.34419829785,118683.03587203466,117441.59689947526,116209.95794938825,114988.05014751374,113775.8050736704,112573.15475888092,111380.03168251469,110196.36876944818,109022.09938724317,107857.15734334182,106701.47688227924,105554.99268291349,104417.63985567223,103289.35393981653,102170.07090072161,101059.72712717413,99958.259428686462,98865.605032827138,97781.701582567985,96706.487133647795,95639.900151951675,94581.879510907209,93532.364488896361,92491.29476668319,91458.610424857892,90434.251941296272,89418.160188634836,88410.276431761798,87410.542325323317,86418.8999112452,85435.291616270042,84459.660249509136,83491.949000010209,82532.10143433958,81580.061494179419,80635.773493940127,79699.182118387005,{"$f":"EJ95*EI90*EJ7","v":78770.232420282089},77848.869818040068,76935.040093399075,76028.689389105799,75129.764206614738,74238.211403801848,73353.978192692288,72477.012137202313,71607.261150894905,70744.673494749572,69889.197774945686,69040.782940659832,68199.378281876547,67364.933427212658,66537.398341755295,65716.723324912964,64902.859008280233,64095.75635351547,63295.36665023175,62501.641513900955,61714.532883770669,60933.993020794165,60159.974505573096,59392.43023631299,58631.313426791508,57876.577604339138,57128.176607832444,56386.064585700035,55650.195993940433,54920.52559415267,54197.008451578848,53479.599933158956,52768.255705597789,52062.931733443751,51363.58427717966,50670.169891325495,49982.64542255277,49300.968007810661,48625.095072463911,47954.984328442144,47290.593772400724,46631.881683893102,45978.806623554439,45331.327431296646,44689.403224514499,44052.993396302991,43422.057613685836,42796.555815854808,42176.448212420255,41561.695281672357,40952.257768853189,40348.096684439668,39749.173302437135,39155.449158683427,38566.886049163732,37983.446028335784,37405.091407465588,36831.784752973443,36263.488884790211,35700.166874724062,35141.782044837179,34588.297965832608,34039.678455451278,33495.887576878944,{"$f":"GV95*GU90*GV7","v":32956.889637163033},32422.649185639439,31893.13101236906,31368.30014658417,30848.121855144422,30332.5616410025,29821.58524167935,29315.158627748973,28813.248001332606,28315.819794602368,27822.84066829419,27334.27751023012,26850.097433849802,26370.267776751087,25894.756099239912,25423.530182889052,24956.558029106072,24493.807857710071,24035.248105517418,23580.847424936339,23130.574682570237,22684.398957829773,22242.289541553673,21804.21593463813,21370.147846674747,20940.055194597109,20513.908101335684,20091.676894481341,19673.332104957033,19258.844465697941,18848.184910339834,18441.324571915655,18038.234781560281,17638.887067223382,17243.253152390385,16851.304954811421,16463.014585238263,16078.354346169179,15697.296730601665,15319.814420793,14945.880287028562,14575.467386397906,14208.548961578497,13845.098439627096,13485.089430778728,13128.495727253174,12775.291302069007,12425.450307865027,12078.947075729126,11735.756114034521,11395.852107283266,11059.209914957077,10725.80457037536,10395.611279560406,10068.605420109752,9744.7625400756151,9424.0583568513885,9106.4687560651346,8791.9697904800287,8480.5376789017682,8172.1488050928119,7866.7797166934706,7564.4071241498195,7265.0078996483144,{"$f":"JH95*JG90*JH7","v":6968.5590760571577},6675.0378458743116,6384.4215601821616,6096.6877276087453,5811.8140132955486,5529.778237871792,5250.5583764352041,4974.1325575392066,4700.4790621864968,4429.5763228289752,4161.4029223739853,3895.9375931968293,3633.1592161595108,3373.0468196356683,3115.5795785416849,2860.7368133738878,2608.4979892518586,2358.8427149677655,2111.7507420417141,1867.2019637830656,1625.176414357685,1385.654267861089,1148.6158373974558,914.04157416445537,681.91206654387065,452.20803919797163,224.91035217160552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT95*LS90*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF95*OE90*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000013},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,1.3011581608386218E-2,1.2882968982391538E-2,1.2755351677900763E-2,1.2628722770285705E-2,1.250307538029191E-2,1.2378402673752521E-2,1.2254697861304007E-2,1.213195419810352E-2,1.2010164983548101E-2,1.1889323560995512E-2,1.1769423317486842E-2,1.1650457683470807E-2,1.1532420132529714E-2,1.1415304181107169E-2,1.1299103388237371E-2,1.1183811355276149E-2,1.1069421725633627E-2,1.0955928184508511E-2,1.0843324458624022E-2,1.0731604315965466E-2,1.0620761565519405E-2,1.051079005701443E-2,1.0401683680663543E-2,1.0293436366908089E-2,1.0186042086163314E-2,1.0079494848565452E-2,9.9737887037203606E-3,9.8689177404537587E-3,9.7648760865629187E-3,9.6616579085699681E-3,9.5592574114766616E-3,9.4576688385206598E-3,9.3568864709333496E-3,9.2569046276991199E-3,9.1577176653161174E-3,9.0593199775585147E-3,8.9617059952402031E-3,8.8648701859799558E-3,8.7688070539680453E-3,8.6735111397342832E-3,8.5789770199175136E-3,8.485199307036501E-3,8.3921726492622462E-3,8.2998917301917181E-3,8.2083512686229338E-3,8.1175460183314906E-3,8.0274707678484342E-3,7.9381203402394927E-3,7.8494895928857087E-3,7.761573417265401E-3,7.6743667387374577E-3,7.5878645163260051E-3,7.5020617425063749E-3,7.4169534429924062E-3,7.3325346765250651E-3,7.2488005346623419E-3,7.1657461415704947E-3,7.0833666538165406E-3,7.0016572601620357E-3,6.9206131813581593E-3,6.8402296699420209E-3,{"$f":"EJ96/$H$96","v":6.7605020100342667E-3},6.6814255171378997E-3,6.6029955379383748E-3,6.5252074501049185E-3,6.4480566620930694E-3,6.3715386129484502E-3,6.2956487721117487E-3,6.2203826392249134E-3,6.1457357439385352E-3,6.0717036457204297E-3,5.9982819336654005E-3,5.9254662263061881E-3,5.8532521714255792E-3,5.7816354458696774E-3,5.710611755362349E-3,5.640176834320795E-3,5.5703264456722773E-3,5.5010563806719833E-3,5.4323624587220079E-3,5.3642405271914695E-3,5.2966864612377304E-3,5.2296961636287337E-3,5.1632655645664355E-3,5.097390621511334E-3,5.0320673190080902E-3,4.9672916685122269E-3,4.9030597082178919E-3,4.8393675028867199E-3,4.776211143677718E-3,4.7135867479782389E-3,4.6514904592359812E-3,4.5899184467920453E-3,4.5288669057150215E-3,4.4683320566361075E-3,4.4083101455852473E-3,4.3487974438282994E-3,4.2897902477051992E-3,4.2312848784691378E-3,4.1732776821267418E-3,4.11576502927924E-3,4.058743314964617E-3,4.0022089585007529E-3,3.9461584033295338E-3,3.890588116861938E-3,3.8354945903240761E-3,3.7808743386041933E-3,3.7267239001006307E-3,3.6730398365707145E-3,3.6198187329806049E-3,3.5670571973560701E-3,3.5147518606341815E-3,3.4628993765159497E-3,3.4114964213198687E-3,3.3605396938363617E-3,3.3100259151831535E-3,3.2599518286615275E-3,3.2103141996134912E-3,3.1611098152798203E-3,3.1123354846589843E-3,3.0639880383669742E-3,3.016064328497979E-3,2.9685612284859383E-3,2.9214756329669638E-3,2.8748044576426168E-3,{"$f":"GV96/$H$96","v":2.8285446391440299E-3},2.7826931348968885E-3,2.7372469229872444E-3,2.6922030020281743E-3,2.6475583910272661E-3,2.6033101292549333E-3,2.5594552761135482E-3,2.5159909110074015E-3,2.4729141332134629E-3,2.4302220617529549E-3,2.3879118352637253E-3,2.3459806118734236E-3,2.304425569073463E-3,2.2632439035937674E-3,2.222432831278316E-3,2.1819895869614444E-3,2.1419114243449405E-3,2.1021956158758918E-3,2.0628394526253056E-3,2.0238402441674882E-3,1.985195318460174E-3,1.946902021725407E-3,1.9089577183311712E-3,1.8713597906737569E-3,1.8341056390608617E-3,1.7971926815954324E-3,1.7606183540602211E-3,1.7243801098030798E-3,1.6884754196229575E-3,1.6529017716566232E-3,1.6176566712660927E-3,1.5827376409267629E-3,1.548142220116247E-3,1.513867965203905E-3,1.4799124493410684E-3,1.4462732623519538E-3,1.4129480106252572E-3,1.3799343170064326E-3,1.3472298206906425E-3,1.3148321771163833E-3,1.2827390578597745E-3,1.2509481505295153E-3,1.2194571586624972E-3,1.188263801620075E-3,1.157365814484986E-3,1.1267609479589183E-3,1.096446968260723E-3,1.0664216570252642E-3,1.0366828112029056E-3,1.0072282429596287E-3,9.7805577957777801E-4,9.4916326335743031E-4,9.2054855151838672E-4,8.9220951610277524E-4,8.6414404387827153E-4,8.363500362419255E-4,8.0882540912459422E-4,7.8156809289597516E-4,7.5457603227023615E-4,7.2784718621224322E-4,7.0137952784437435E-4,6.7517104435392181E-4,6.4921973690107904E-4,6.2352362052750391E-4,{"$f":"JH96/$H$96","v":5.9808072406546077E-4},5.7288909004753294E-4,5.4794677461690599E-4,5.2325184743821484E-4,4.9880239160895404E-4,4.7459650357144543E-4,4.5063229302536229E-4,4.2690788284080407E-4,4.0342140897191981E-4,3.8017102037107636E-4,3.5715487890356857E-4,3.3437115926286746E-4,3.1181804888640361E-4,2.8949374787188122E-4,2.6739646889412268E-4,2.4552443712243564E-4,2.2387589013850442E-4,2.0244907785479853E-4,1.8124226243349754E-4,1.6025371820592806E-4,1.3948173159250994E-4,1.1892460102320853E-4,9.8580636858490106E-5,7.8448161310776997E-5,5.8525508366399567E-5,3.8811023708041937E-5,1.9303064637678376E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.3073031803155049E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":6.5579975603980767E-2},{"$f":"SUM(K98:XFD98)","v":5.3073031803155049E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,4.3299999458597298E-5,4.6745362510839171E-5,4.2760976023637187E-5,4.6168637468604889E-5,4.5882867314107237E-5,3.469611293436134E-5,4.5316460965952405E-5,4.1441628249986463E-5,4.4756832889762147E-5,4.0924974479398267E-5,4.420390349085808E-5,4.3929926174797655E-5,4.0161638206125945E-5,4.3386897568534045E-5,3.9660403547705699E-5,4.2850372668942409E-5,4.2584525196440656E-5,3.5519436003871763E-5,4.205761286660065E-5,3.8433589191294165E-5,4.1537014879019795E-5,3.7953186875804613E-5,4.1022657021704174E-5,4.076779518644074E-5,3.7243427242762188E-5,4.0262660258490637E-5,3.6777383891691084E-5,3.9763583677508363E-5,3.9516294972070233E-5,2.972554778607199E-5,3.9026172594565412E-5,3.5636740805420468E-5,3.8541932010823596E-5,3.5190096788775264E-5,3.8063504030422628E-5,3.7826448364438466E-5,3.4530228395061635E-5,3.7356611312208929E-5,3.4096955152565798E-5,3.6892417382525723E-5,3.6662415802677624E-5,2.7502941159347456E-5,3.6206562264000006E-5,3.3036553018481323E-5,3.5756187246146967E-5,3.2621343398001507E-5,3.5311226243243366E-5,3.5090756044515186E-5,3.2007931067563875E-5,3.4653796752891028E-5,3.1605171146993306E-5,3.4222093472138489E-5,3.4008193457668901E-5,2.543930453463508E-5,3.3584258318756823E-5,3.0619482421968936E-5,3.3165425738113537E-5,3.0233541159354372E-5,3.2751635579874855E-5,3.254661280812185E-5,2.9663383101607414E-5,{"$f":"EJ92*EJ97","v":3.2140275056148858E-5},2.9289033062957523E-5,3.1738832428539456E-5,3.1539928721445787E-5,2.6129782632463072E-5,3.1145720758879406E-5,2.8372905867060643E-5,3.0756264868378873E-5,2.8014214160790366E-5,3.0371504990548968E-5,3.0180868716385329E-5,2.7484326257364329E-5,2.980304917097397E-5,2.7136425681848971E-5,2.9429788326994157E-5,2.9244850578126023E-5,2.1745390341010016E-5,2.8878327090118012E-5,2.6285058500087719E-5,2.8516228952726982E-5,2.5951734868725279E-5,2.8158503909083853E-5,2.7981265133704507E-5,2.5459336011382697E-5,2.7630003078060052E-5,2.5136057866795588E-5,2.7282986120517323E-5,2.7111053856287047E-5,2.0095184086320589E-5,2.6770310682646513E-5,2.4344975943527618E-5,2.6433688305623566E-5,2.4035266972600497E-5,2.6101138015228674E-5,2.5936374836002654E-5,2.3577765382334017E-5,2.5609842583951387E-5,2.3277407033202256E-5,2.5287263112099464E-5,2.5127441037327398E-5,1.8563990972534956E-5,2.4810703245940767E-5,2.2542440346491169E-5,2.449780237401333E-5,2.2254712054753858E-5,2.4188693019868447E-5,2.4035546118845888E-5,2.1829692516720107E-5,2.3732040069460935E-5,2.1550667336305673E-5,2.3432214336124206E-5,2.3283667950672224E-5,1.9140992063141746E-5,2.2989281146188463E-5,2.0867930046989135E-5,2.2698466669839767E-5,2.0600659830811984E-5,2.2411182205639708E-5,2.2268850639501475E-5,2.0205871784092151E-5,2.1986782929452518E-5,1.9946701328146486E-5,2.1708141589057996E-5,2.1570093097384936E-5,{"$f":"GV92*GV97","v":1.5825875129182799E-5},2.1296515310728554E-5,1.9312572605364563E-5,2.1026263248687777E-5,1.9064341722727212E-5,2.0759297473227057E-5,2.0627034744628569E-5,1.8697688147954534E-5,2.0364925458501117E-5,1.8456994852792507E-5,2.0106005866715317E-5,1.997773036087037E-5,1.460396209596154E-5,1.9723524480947504E-5,1.7868100984245264E-5,1.9472414498687427E-5,1.7637587542371727E-5,1.9224363660159238E-5,1.9101474051749128E-5,1.7297114594046485E-5,1.8857943953213371E-5,1.7073614963991216E-5,1.8617382981485624E-5,1.8498204879347931E-5,1.3471006313839171E-5,1.8262031590871106E-5,1.6526812665284578E-5,1.8028740019449156E-5,1.6312785078344178E-5,1.7798295914378187E-5,1.7684131068012968E-5,1.5996672412188545E-5,1.7457894817183158E-5,1.5789170663758886E-5,1.7234422147930888E-5,1.7123711869708619E-5,1.3951721316170301E-5,1.6904323063457933E-5,1.5281531506885059E-5,1.6687616385401085E-5,1.5082842392412909E-5,1.6473559919288641E-5,1.6367515644123348E-5,1.4789394141414026E-5,1.6157375468746316E-5,1.4596776273793388E-5,1.5949807339188174E-5,1.5846978206317469E-5,1.1447335397244082E-5,1.564321083038876E-5,1.4125572160101639E-5,1.5441939601530573E-5,1.3941152644874899E-5,1.5243134780474345E-5,1.5144648074691562E-5,1.3668789000744419E-5,1.4949487864949155E-5,1.3490017264093263E-5,1.4756721229715054E-5,1.4661226571350422E-5,1.0545356523976076E-5,1.4471996894027054E-5,1.3052706872066467E-5,1.4285090072267183E-5,{"$f":"JH92*JH97","v":1.2881561280116247E-5},1.4100478396856123E-5,1.4009024668806236E-5,1.2628810639768677E-5,1.3827804467520719E-5,1.2462918374832401E-5,1.3648811552148048E-5,1.3560142005418306E-5,9.7097504873653764E-6,1.3384440262250814E-5,1.2057134517614243E-5,1.3210899916133449E-5,1.1898335414868772E-5,1.3039495150822244E-5,1.2954585626291835E-5,1.1663827054206115E-5,1.2786336488194329E-5,1.1509913878434344E-5,1.2620159707470808E-5,1.2537840698592041E-5,1.0109218485054843E-5,1.2374726098088843E-5,1.1133451710375979E-5,1.221362246989439E-5,1.0986135282125908E-5,1.2054505762839969E-5,1.1975685066046479E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT92*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF92*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.3073031803154702E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":106903.02442147466},{"$f":"NPV($F$100,M70:ACA70)","v":107470.39118297206},108040.76913188715,108614.17424950463,109190.62260192636,109770.13034052213,110352.71370238203,110938.38901077118,111527.17267558709,112119.08119381983,112714.1311500138,113312.3392167328,113913.72215502682,114518.29681490168,115126.08013579172,115737.08914703366,116351.3409683442,116968.85281029946,117589.64197481739,118213.72585564248,118841.12193883311,119471.84780325134,120105.92112105577,120743.35965819615,121384.18127491203,122028.40392623242,122676.04566247895,123327.12462977192,123981.65907053865,124639.66732402444,125301.16782680679,125966.17911331127,126634.71981633158,127306.80866755111,127982.46449806819,128661.70623892342,129344.55292163008,130031.02367870753,130721.13774421733,131414.91445430159,132112.37324772569,132813.53366642245,133518.4153560391,134227.03806648901,134939.42165250349,135655.58607418998,136375.55139758901,137099.33779523865,137826.9655467385,138558.45503931792,139293.82676840777,140033.10133821398,140776.29946229575,141523.44196414499,142274.54977777047,143029.64394828407,143788.74563249014,144551.87609947898,145319.05673122243,146090.30902317242,146865.65458486436,147645.11514052178,148428.71252966495,149216.46870772383,150008.4057466517,{"$f":"NPV($F$100,BY70:AEM70)","v":150804.5458355452},151604.91128126404,152409.52450905854,152005.61931551978,151556.30765570168,151148.85726216537,150696.00369803427,150241.24958411162,149915.71748949512,149457.82849628525,149041.70192021731,148580.18136535041,148160.3826453645,147695.19253743431,147228.03775286177,146802.54296168845,146331.65965523879,145902.39527703324,145427.74443511711,144951.07968201299,144559.55203779368,144079.29052456739,143640.54503018939,143156.41785909611,142713.76495826611,142225.73166997611,141735.61483309715,141286.90865274411,140792.82298242921,140340.10570418529,139842.0096529552,139341.77765254985,138969.7518009234,138465.90626704579,138003.32438056148,137495.36634103101,137028.62896633605,136516.5153586269,136002.1928347589,135529.02548690705,135010.48072557451,134533.04760704734,134010.23638798381,133485.16051250545,133087.77352288904,132558.82260590253,132070.87534733908,131537.54903020765,131045.18206983617,130507.43451650448,129967.34450546395,129468.14635788224,128923.56422939622,128419.8290749937,127870.70776111103,127319.18469096271,126894.82596089004,126339.14942858026,125824.2084236838,125263.87650049453,124744.23439325241,124179.19828810485,123611.67747515079,123084.77684250142,{"$f":"NPV($F$100,EK70:AGY70)","v":122512.47647850725},121980.74995615518,121403.61993912648,120823.94212447766,120327.83191436663,119743.47564216197,119199.5768524905,118610.26455165551,118061.36250254745,117467.04220770512,116870.0844378434,116313.46497522909,115711.41902113757,115149.66347387589,114542.47597436565,113932.58383731534,113448.78156410421,112834.12132232069,112259.63235544077,111639.69831407977,111059.88670659266,110434.62354410997,109806.56141204723,109218.54732240055,108585.07078140699,107991.59272734335,107352.64497029253,106710.82677499681,106194.54848687447,105547.62592603637,104940.57849674889,104288.04367910851,103675.33343203034,103017.12746020246,102355.95048714388,101734.52107941493,101067.58223286297,100440.3396284152,99767.578429745146,99091.770173073499,98540.942131053846,97859.671443784639,97217.969132864528,96530.725691722895,95882.998229070159,95189.719326760707,94493.286165054291,93836.28918512215,93133.724055654064,92470.541896953786,91761.78040925735,91049.783716847916,90419.643029203726,89701.576762456345,89022.759586010769,88298.334182560357,87613.103497360105,86882.252165009675,86148.050129684125,85452.960015688572,84712.229339590529,84010.555345039873,83263.227443498792,82512.462652157599,{"$f":"NPV($F$100,GW70:AJK70)","v":81885.525312229598},81128.508211186563,80410.409934736206,79646.624541256286,78921.701505333389,78151.07670046718,77376.893149174895,76641.485974709693,75860.353727260837,75117.940464055355,74329.786493242122,73537.982037241411,72869.411569804477,72070.922217226835,71311.008500969547,70505.315033454128,69738.13849878624,68925.165187348699,68108.411502842369,67330.085371636931,66505.935554946554,65720.15360093303,64888.529891438229,64053.028154570595,63340.154049712248,62497.50671972589,61693.078043656693,60842.762363947535,60030.604247534306,59172.539577234151,58310.458434967608,57486.441848554699,56616.487965129076,55784.53649414672,54906.627065588968,54024.597207781248,53222.524982803145,52332.635714124983,51480.592209777264,50582.537709224438,49722.265322050487,48815.959689960044,47905.384857633493,47032.49524011281,46113.537536065647,45232.200272808463,44304.77149350429,43372.962808424309,42562.525367807029,41622.55538119757,40720.043663943354,39771.381528669983,38860.111292160364,37902.665530671999,36940.682542106129,36015.990420451839,35045.083590847215,34111.400059958047,33131.475458568173,32146.895766733924,31283.036428745163,30289.738713059181,29333.495000330058,28330.943843212735,{"$f":"NPV($F$100,JI70:ALW70)","v":27365.377416476735},26353.475397202776,25336.750614198914,24356.905119284071,23330.68022942089,22341.264078043405,21305.4390482862,20264.665764743455,19343.944984107846,18293.860716628657,17280.408290749794,16220.472662278155,15197.096506563648,14127.205763970629,13052.188064749376,12013.619690244028,10928.48801068793,9879.7319253504575,8784.3797304729196,7683.7669626287179,6660.9691355979048,5550.1932861023006,4475.6068543849997,3354.3403521732357,2269.1875831665434,1137.319902984462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,LU70:AOI70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,OG70:AQU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":152409.52450905854},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,403.90519353875425,449.31165981810773,407.45039353630273,452.85356413110276,454.75411392265232,325.53209461650113,457.8889932098682,416.126576067938,461.52055486690369,419.79871998590534,465.1901079301897,467.15478457254358,425.49479117331794,470.88330644965754,429.26437820555293,474.6508419161255,476.66475310412352,391.52764421931352,480.26151322628721,438.74549437800306,484.12717109327787,442.65290082999854,488.03328828999656,490.11683687896584,448.70618035303778,494.08567031490384,452.71727824391564,498.09605123009533,500.23200040534721,372.02585162644391,503.84553387761116,462.58188648431678,507.95803953046561,466.73737469495973,512.11360770915053,514.32252386800246,473.16734785184963,518.54476133253775,477.43311852717306,522.81121906352928,525.0758754783601,397.38698961641057,528.95091698650504,487.9472585634503,533.32631713143201,492.36696037148067,537.74755333169014,540.09001104053459,499.19814758170105,544.58212848602852,503.73515440251504,549.12131388267153,551.52307014832331,424.35873007266491,555.67653230977885,514.94100489646371,560.3319231892674,519.64210724212171,565.03610514756292,567.52081295405515,{"$f":"IF(EI7,EH100-EI100)","v":526.90063264936907},572.3003639941744,531.72652235206624,577.13001702869951,579.67781464882137,496.11021011103003,584.35627220466267,543.89878967146797,589.31230083499395,548.90204910805915,594.32029484232771,596.95776986172132,556.61946261431149,602.04595409151807,561.75554726168048,607.18749951024074,609.89213705030852,483.80227321112761,614.66024178352382,574.4889668799151,619.93404136100435,579.81160748710681,625.26316248268995,628.06213206273969,588.01408964667644,633.47654099356441,593.47805406364205,638.94775705081702,641.81819529572385,516.27828812233929,646.9225608380948,607.04742928748601,652.53481764037861,612.71024707816832,658.20597182787606,661.17697305858019,621.42940772895236,666.9388465519587,627.2426044477761,672.76119867005036,675.80825667164754,550.82804201965337,681.27068726920697,641.7023109201109,687.2434411416325,647.72746265273599,693.27890230945195,696.43316170641629,656.99697993214068,702.56512946808652,663.1821587002778,708.76148769643623,711.99669240943331,630.14068764419062,718.06626674738072,678.81717644557648,724.42540345041198,685.23068520025117,730.85133235043031,734.20203532555024,695.09011399555311,740.73067609804275,701.67399455065606,747.32790154108079,{"$f":"IF(GU7,GT100-GU100)","v":750.7647913411929},626.93733992800117,757.01710104303493,718.09827645035693,763.78539347992046,724.92303592289682,770.62480486620916,774.18355129228439,735.40717446520284,781.1322474488552,742.41326320548251,788.15397081323317,791.80445600071107,668.57046743693354,798.48935257764242,759.91371625728789,805.69346751541889,767.17653466788761,812.97331143754127,816.75368450632959,778.32613120543829,824.14981669037661,785.78195401352423,831.62370949480101,835.50173686763446,712.87410485834698,842.64732998635736,804.42867606919754,850.31567970915785,812.15811641322944,858.06467030015483,862.08114226654288,824.01658641290851,869.95388342562364,831.95147098235611,877.90942855775211,882.02985780771996,802.07222497810289,889.8892686781619,852.04350434771914,898.05450055282563,860.27238717395085,906.3056320904434,910.57483232655068,872.8896175206828,918.95770404716313,881.33726325718453,927.42877930417308,931.80868507998093,810.43744061727921,939.96998660945974,902.51171725421591,948.66213527337095,911.27023650961928,957.44576148836495,961.98298856586916,924.69212165429053,970.90682960462436,933.68353088916774,979.92460138987371,984.57969183424939,863.85933798876067,993.29771568598153,956.24371272912322,{"$f":"IF(JG7,JF100-JG100)","v":1002.5511571173229},965.56642673600072,1011.902019273959,1016.7247830038614,979.84549491484358,1026.2248898631806,989.41615137748522,1035.8250297572049,1040.773283542745,920.72078063560912,1050.0842674791893,1013.4524258788624,1059.9356284716396,1023.3761557145062,1069.8907425930192,1075.0176992212528,1038.5683745053484,1085.1316795560979,1048.7560853374725,1095.3521948775378,1100.6127678442017,1022.7978270308131,1110.7758494956042,1074.5864317173009,1121.266502211764,1085.1527690066923,1131.8676801820814,1137.319902984462,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LR100-LS100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OD100-OE100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":101825.84233871764},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,808.88355413738327,806.73990681907389,804.35527361786671,802.19281084867202,799.78937968743548,797.37586173225873,795.6481642113722,793.2180085012626,791.00949860084347,788.56006909219491,786.33207001056962,783.8631650711261,781.38383299736552,779.1256031390144,776.62648266900374,774.34824646951415,771.82913054655728,769.29932618663224,767.22137027511758,764.67247681863364,762.34392146089886,759.77451178612614,757.42521863778552,754.83507801471637,752.23387936778431,749.8524596296545,747.2301971801719,744.8274893296657,742.1839425728383,739.52905968611071,737.55460570072569,734.88054469643134,732.42548237894289,729.72959506052371,727.25247830721401,724.53453612844464,721.80487056178094,719.2936279917551,716.54155373076378,714.00767142235009,711.23295377683621,708.44621691290899,706.33716367923171,703.52986079508401,700.94017675799546,698.10965229898443,695.49651156423056,692.64252226422832,689.77610083099171,687.12670491473864,684.23644245223659,681.56296726538244,678.64861396967581,675.72151382556785,673.46931338783406,670.52016956065472,667.78722152769478,664.81337012971107,662.05547192130757,659.05665400344515,656.04464898789365,{"$f":"EJ70-EJ101","v":653.24822758476625},650.21085604269115,647.38882217952892,644.32581820478481,641.24929229547638,638.6162849995851,635.51492909772196,632.62829332139063,629.50063427313535,626.58744468213604,623.43320669116292,620.26497082071,617.31082257652702,614.11558216975277,611.13417516711274,607.91164702002607,604.67476454126017,602.10707919816468,598.84489094204446,595.79590382110428,592.5057259117616,589.42848992339759,586.11002875251552,582.77671260161719,579.65594355367784,576.29389149298527,573.14412352912132,569.75303406608305,566.34671031705579,563.6066649165441,560.17325075201916,556.95146599999021,553.48826588694351,550.23642684404763,546.74312819658553,543.23406154464442,539.93594727263962,536.39630061120488,533.06733394185358,529.4967862925896,525.9100669826546,522.98665556340711,519.3709454782595,515.96523676260585,512.31782746184217,508.88014143937767,505.20070011627331,501.50451818224747,498.01763602116534,494.28890987525119,490.76920109516004,487.00758899743573,483.22880668748189,479.88445901184173,476.07346363069951,472.47077507134281,468.62602982362637,464.9893028288725,461.11045322825657,457.21382043132144,453.52476645858269,449.59348418568379,445.8694875627491,441.90319181424138,{"$f":"GV70-GV101","v":437.91865544946882},434.5913089114124,430.57358964346622,426.76242437709789,422.70878372919083,418.86139739518353,414.77145791743237,410.66263109354099,406.75960225769722,402.61389659657061,398.67368432358671,394.4907122477714,390.28836594024824,386.74005977213528,382.50223469174284,378.46914220870053,374.19308270620081,370.12144424387634,365.80674840262191,361.47198897523867,357.34117622379517,352.96716328065077,348.79678021705286,344.3831010588101,339.94884003362245,336.16540102968543,331.69321617537025,327.42386930458406,322.91098619333366,318.6006168391848,314.04660748559127,309.47128149759237,305.09797564782662,300.48086663563504,296.06544794782394,291.40611644557134,286.72491657612363,282.46807610566316,277.74516395982869,273.22311075949801,268.45686325258407,263.89113687621784,259.08109811269173,254.24840140914466,249.61571156601553,244.73852442075372,240.06100036053726,235.13885465064186,230.1934634528518,225.89222624681088,220.9035205474961,216.11361724021958,211.07877967265267,206.2423922483149,201.16093731335263,196.05540193874481,191.14778050067252,185.99488359612519,181.03954202322188,175.83878506980568,170.61332214005733,166.02855872819873,160.75682660275356,155.6817513050139,{"$f":"JH70-JH101","v":150.36090836042604},145.23635459300135,139.86588378793886,134.46981711359217,129.26948000221523,123.82299338053713,118.5718618936603,113.07442441899116,107.55072506124657,102.66418073400769,97.091065161606366,91.712365878648825,86.086966146730902,80.655598620842056,74.977364080093594,69.271919226119735,63.759921989131271,58.000799175164047,52.434732668076776,46.621366480638471,40.780080837560263,35.351782677342726,29.456558478695115,23.753402492120131,17.802501218949374,12.043266476872304,6.0361015381454308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,6.5579975603988983E-2,6.5579975603980767E-2,6.5579975603972329E-2,6.5579975603992091E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603992091E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603992091E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603969665E-2,6.5579975603992091E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603988983E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603986318E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603978102E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":6.5579975603969665E-2},6.5579975603994756E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603988983E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603972329E-2,6.5579975603988983E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603978102E-2,6.5579975603992091E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603972329E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603983653E-2,6.5579975603969665E-2,6.5579975603992091E-2,6.5579975603972329E-2,6.5579975603988983E-2,6.5579975603972329E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":6.5579975603986318E-2},6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":6.5579975603978102E-2},6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"EH108+EI7","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"GT108+GU7","v":125},126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,{"$f":"JF108+JG7","v":189},190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"LR108+LS7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"OD108+OE7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"QP108+QQ7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"TB108+TC7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"VN108+VO7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"XZ108+YA7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"AAL108+AAM7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(EI108/$G$109,0)","v":6},6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,{"$f":"ROUNDUP(GU108/$G$109,0)","v":11},11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,{"$f":"ROUNDUP(JG108/$G$109,0)","v":16},16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(LS108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(OE108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(TC108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(VO108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(YA108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":10},{"$f":"F110*G109","v":120},{"$f":"SUM(K110:XFD110)","v":120},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"AND(GU108,GU108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG108,JG108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-09-01"},{"$f":"EDATE(F111,5)","v":"2031-02-01"},{"$f":"EDATE(G111,6)","v":"2031-08-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":2},{"$f":"MONTH(H111)","v":8},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2030-08-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"EI113+EI114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"GU113+GU114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JG113+JG114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS113+LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE113+OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,{"$f":"EI116+EI115","v":11},11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,{"$f":"GU116+GU115","v":21},22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,{"$f":"JG116+JG115","v":32},32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"LS116+LS115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"OE116+OE115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"QQ116+QQ115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"TC116+TC115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"VO116+VO115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"YA116+YA115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"AAM116+AAM115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":254235.36684777605},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":181596.69060555441},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,866.2776769115269,897.17969045512984,865.57547653869256,896.46169641412496,896.10249543577709,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547836,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477202,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168903,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769088,848.55114061053689,879.06020082003863,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,{"$f":"EI119/$F$120","v":844.96091545518766},875.39185112781479,844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446278,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577686,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,823.074238876339,853.03960182616106,822.33391338309991,852.28384935987856,{"$f":"GU119/$F$120","v":851.90570225388171},760.61142526962146,851.14886425317673,820.47990435273084,850.39129846929882,819.73701403720554,849.63300161528059,849.25357800694064,818.62128968481704,848.49417836182317,817.87654271575229,847.73403938344279,847.35369160605899,756.32773812655842,846.59243739269846,816.01139353502197,845.83043551722824,815.26401241006317,845.06768262958406,844.68602350639401,814.14151441476929,843.92213779583699,813.39222663869646,843.15749265132422,842.7748842331747,752.01638920854964,842.00909358288777,811.51563731754845,841.2425350098157,810.76364471897364,840.47520509952835,840.09124982295305,809.63419136464358,839.32275648103598,808.88024115570806,838.55348321826864,838.16855303806528,777.71224396730474,837.39810341701798,806.99190593396281,836.62686522308832,806.23517887609637,835.85483497618668,835.46852174231606,805.09858494987679,834.69529686655619,804.33984834138448,833.92127118907888,833.53395695044492,743.30778862152215,832.75872346876474,802.43945557265147,831.98268036685045,801.67786870162286,831.20582409762847,830.81708991372989,800.53394542359672,830.03900721806929,799.77029606092356,829.26010243792553,828.87034064575369,738.90904294915572,828.09019601012881,797.85752809419773,{"$f":"JG119/$F$120","v":827.30922030166914},797.09095364030486,826.52740990497171,826.13619056557161,795.93950859173992,825.35312133242564,795.17081768430171,824.56920832204662,824.17693425838308,734.47964692632559,823.39174872371223,793.24535074319203,822.60571025020602,792.47365847231231,821.81881515275813,821.42504521524745,791.31449552247727,820.63685824659228,790.54063179474042,819.84780538972473,819.45295308917161,759.6985056202667,818.66259440924784,788.60213585428289,817.87136050277445,787.82519301831553,817.07924761353843,816.68286037329108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":254235.36684777617},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,7313.1438064061113,0,0,0,0,0,7426.3107121207167,0,0,0,0,0,7321.0983370761787,0,0,0,0,0,7390.2097816898067,0,0,0,0,0,7241.7200599399694,0,0,0,0,0,7353.9362084367885,0,0,0,0,0,7205.7462062662562,0,0,0,0,0,7317.4849047848475,0,0,0,0,0,7169.5908878324981,0,0,0,0,0,7280.8506862698969,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,0,0,7176.3132260793018,0,0,0,0,0,7244.0282695883652,0,0,0,0,0,7096.7148360345764,0,0,0,0,0,7207.0122706059665,0,0,0,0,0,7059.9833407333044,0,0,0,0,0,7169.7972023267148,0,0,0,0,0,7023.0488527356247,0,0,0,0,0,7132.3774728213193,0,0,0,0,0,7028.4597967093068,0,0,0,0,0,7094.7473831142397,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":6948.5482233565735},0,0,0,0,0,7056.9011250284857,0,0,0,0,0,6910.9704718298326,0,0,0,0,0,7018.8327789873856,0,0,0,0,0,6873.1665029192918,0,0,0,0,0,6980.5363117723891,0,0,0,0,0,6877.1800569150364,0,0,0,0,0,6942.0055742361355,0,0,0,0,0,6796.8554456864076,0,0,0,0,0,6903.2342989697463,0,0,0,0,0,6758.3358286295934,0,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,6864.2160979235814,0,0,0,0,0,6719.5649319613103,0,0,0,0,0,6824.9444599803992,0,0,0,0,0,6722.087749528162,0,0,0,0,0,6785.4127484800301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*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,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,181596.69060555438,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,5223.6741474329374,0,0,0,0,0,5304.5076515147985,0,0,0,0,0,5229.3559550544132,0,0,0,0,0,5278.7212726355774,0,0,0,0,0,5172.6571856714072,0,0,0,0,0,5252.8115774548496,0,0,0,0,0,5146.9615759044691,0,0,0,0,0,5226.7749319891773,0,0,0,0,0,5121.1363484517842,0,0,0,0,0,5200.6076330499272,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,0,0,0,5125.9380186280732,0,0,0,0,0,5174.3059068488319,0,0,0,0,0,5069.0820257389823,0,0,0,0,0,5147.8659075756914,0,0,0,0,0,5042.8452433809316,0,0,0,0,0,5121.283715947653,0,0,0,0,0,5016.463466239732,0,0,0,0,0,5094.5553377295146,0,0,0,0,0,5020.3284262209345,0,0,0,0,0,5067.6767022244576,0,0,0,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},4963.2487309689823,0,0,0,0,0,5040.6436607346332,0,0,0,0,0,4936.4074798784532,0,0,0,0,0,5013.4519849909902,0,0,0,0,0,4909.4046449423513,0,0,0,0,0,4986.0973655517064,0,0,0,0,0,4912.2714692250265,0,0,0,0,0,4958.575410168668,0,0,0,0,0,4854.8967469188638,0,0,0,0,0,4930.8816421212487,0,0,0,0,0,4827.3827347354236,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},0,0,4903.0114985168439,0,0,0,0,0,4799.6892371152226,0,0,0,0,0,4874.9603285574276,0,0,0,0,0,4801.4912496629731,0,0,0,0,0,4846.7233917714502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":103037.55302969413},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,5223.6741474329374,0,0,0,0,0,5304.5076515147985,0,0,0,0,0,5229.3559550544132,0,0,0,0,0,5278.7212726355774,0,0,0,0,0,5172.6571856714072,0,0,0,0,0,5252.8115774548496,0,0,0,0,0,5146.9615759044691,0,0,0,0,0,5226.7749319891773,0,0,0,0,0,5121.1363484517842,0,0,0,0,0,5200.6076330499272,{"$f":"EI123*EI110","v":0},0,0,0,0,5125.9380186280732,0,0,0,0,0,5174.3059068488319,0,0,0,0,0,5069.0820257389823,0,0,0,0,0,5147.8659075756914,0,0,0,0,0,5042.8452433809316,0,0,0,0,0,5121.283715947653,0,0,0,0,0,5016.463466239732,0,0,0,0,0,5094.5553377295146,0,0,0,0,0,5020.3284262209345,0,0,0,0,0,5067.6767022244576,0,0,0,0,{"$f":"GU123*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG123*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":144252.5742415718},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,7313.1438064061113,0,0,0,0,0,7426.3107121207167,0,0,0,0,0,7321.0983370761787,0,0,0,0,0,7390.2097816898067,0,0,0,0,0,7241.7200599399694,0,0,0,0,0,7353.9362084367885,0,0,0,0,0,7205.7462062662562,0,0,0,0,0,7317.4849047848475,0,0,0,0,0,7169.5908878324981,0,0,0,0,0,7280.8506862698969,0,{"$f":"EJ122*EJ110","v":0},0,0,0,7176.3132260793018,0,0,0,0,0,7244.0282695883652,0,0,0,0,0,7096.7148360345764,0,0,0,0,0,7207.0122706059665,0,0,0,0,0,7059.9833407333044,0,0,0,0,0,7169.7972023267148,0,0,0,0,0,7023.0488527356247,0,0,0,0,0,7132.3774728213193,0,0,0,0,0,7028.4597967093068,0,0,0,0,0,7094.7473831142397,0,0,0,0,0,{"$f":"GV122*GV110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH122*JH110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0.22666666666666638,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*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,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,{"$f":"EI130*(1+EJ129*EJ110)","v":1.2189944199947573},1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"GU130*(1+GV129*GV110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"JG130*(1+JH129*JH110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"LS130*(1+LT129*LT110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"OE130*(1+OF129*OF110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"QQ130*(1+QR129*QR110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"TC130*(1+TD129*TD110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"VO130*(1+VP129*VP110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"YA130*(1+YB129*YB110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,{"$f":"AAM130*(1+AAN129*AAN110)","v":1.4859473959783549},1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":84372.886106077494}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":149999.99999999997}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":84372.886106077494}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":0.98435033790423754}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":149999.99999999997},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BW46","v":21428.571428571428},21428.571428571428,21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":65627.113893922491},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9375.3019848460699,9375.3019848460699,9375.3019848460699,9375.3019848460699,{"$f":"BX154-BX157","v":9375.3019848460699},9375.3019848460699,9375.3019848460699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":149999.99999999997},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"SUM(BX157:BX158)","v":21428.571428571428},21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,7313.1438064061113,0,0,0,0,0,7426.3107121207167,0,0,0,0,0,7321.0983370761787,0,0,0,0,0,7390.2097816898067,0,0,0,0,0,7241.7200599399694,0,0,0,0,0,7353.9362084367885,0,0,0,0,0,7205.7462062662562,0,0,0,0,0,7317.4849047848475,0,0,0,0,0,7169.5908878324981,0,0,0,0,0,7280.8506862698969,0,{"$f":"EJ126","v":0},0,0,0,7176.3132260793018,0,0,0,0,0,7244.0282695883652,0,0,0,0,0,7096.7148360345764,0,0,0,0,0,7207.0122706059665,0,0,0,0,0,7059.9833407333044,0,0,0,0,0,7169.7972023267148,0,0,0,0,0,7023.0488527356247,0,0,0,0,0,7132.3774728213193,0,0,0,0,0,7028.4597967093068,0,0,0,0,0,7094.7473831142397,0,0,0,0,0,{"$f":"GV126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.4},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,5223.6741474329374,0,0,0,0,0,5304.5076515147985,0,0,0,0,0,5229.3559550544142,0,0,0,0,0,5278.7212726355765,0,0,0,0,0,5172.6571856714072,0,0,0,0,0,5252.8115774548496,0,0,0,0,0,5146.9615759044691,0,0,0,0,0,5226.7749319891773,0,0,0,0,0,5121.1363484517842,0,0,0,0,0,5200.6076330499263,0,{"$f":"EJ164/$F$165","v":0},0,0,0,5125.9380186280732,0,0,0,0,0,5174.3059068488328,0,0,0,0,0,5069.0820257389832,0,0,0,0,0,5147.8659075756905,0,0,0,0,0,5042.8452433809316,0,0,0,0,0,5121.2837159476539,0,0,0,0,0,5016.463466239732,0,0,0,0,0,5094.5553377295137,0,0,0,0,0,5020.3284262209336,0,0,0,0,0,5067.6767022244576,0,0,0,0,0,{"$f":"GV164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12053.269443725358,24106.538887450715,36159.808331176071,{"$f":"BW172","v":48213.077774901431},60266.34721862679,72319.616662352142,84372.886106077494,84372.886106077494,84372.886106077494,84372.886106077494,84372.886106077494,84372.886106077494,80836.669680766106,80836.669680766106,80836.669680766106,80836.669680766106,80836.669680766106,80836.669680766106,77148.895422866626,77148.895422866626,77148.895422866626,77148.895422866626,77148.895422866626,77148.895422866626,73462.517376269549,73462.517376269549,73462.517376269549,73462.517376269549,73462.517376269549,73462.517376269549,69653.04645115936,69653.04645115936,69653.04645115936,69653.04645115936,69653.04645115936,69653.04645115936,65873.450194511141,65873.450194511141,65873.450194511141,65873.450194511141,65873.450194511141,65873.450194511141,61938.107620946517,61938.107620946517,61938.107620946517,61938.107620946517,61938.107620946517,61938.107620946517,58029.90819746098,58029.90819746098,58029.90819746098,58029.90819746098,58029.90819746098,58029.90819746098,53963.731429421023,53963.731429421023,53963.731429421023,53963.731429421023,53963.731429421023,53963.731429421023,49921.869709557657,49921.869709557657,49921.869709557657,49921.869709557657,49921.869709557657,49921.869709557657,45719.699470698884,{"$f":"EI172","v":45719.699470698884},45719.699470698884,45719.699470698884,45719.699470698884,45719.699470698884,41508.155441484792,41508.155441484792,41508.155441484792,41508.155441484792,41508.155441484792,41508.155441484792,37164.012643465656,37164.012643465656,37164.012643465656,37164.012643465656,37164.012643465656,37164.012643465656,32838.210870595984,32838.210870595984,32838.210870595984,32838.210870595984,32838.210870595984,32838.210870595984,28347.109180432213,28347.109180432213,28347.109180432213,28347.109180432213,28347.109180432213,28347.109180432213,23871.206120659925,23871.206120659925,23871.206120659925,23871.206120659925,23871.206120659925,23871.206120659925,19227.346527125468,19227.346527125468,19227.346527125468,19227.346527125468,19227.346527125468,19227.346527125468,14595.429991428246,14595.429991428246,14595.429991428246,14595.429991428246,14595.429991428246,14595.429991428246,9792.7832535272973,9792.7832535272973,9792.7832535272973,9792.7832535272973,9792.7832535272973,9792.7832535272973,4968.3104923769097,4968.3104923769097,4968.3104923769097,4968.3104923769097,4968.3104923769097,4968.3104923769097,-1.0004441719502211E-11,-1.0004441719502211E-11,-1.0004441719502211E-11,-1.0004441719502211E-11,-1.0004441719502211E-11,{"$f":"GU172","v":-1.0004441719502211E-11},-1.0204530553892255E-11,-1.0204530553892255E-11,-1.0204530553892255E-11,-1.0204530553892255E-11,-1.0204530553892255E-11,-1.0204530553892255E-11,-1.04086211649701E-11,-1.04086211649701E-11,-1.04086211649701E-11,-1.04086211649701E-11,-1.04086211649701E-11,-1.04086211649701E-11,-1.0616793588269501E-11,-1.0616793588269501E-11,-1.0616793588269501E-11,-1.0616793588269501E-11,-1.0616793588269501E-11,-1.0616793588269501E-11,-1.0829129460034891E-11,-1.0829129460034891E-11,-1.0829129460034891E-11,-1.0829129460034891E-11,-1.0829129460034891E-11,-1.0829129460034891E-11,-1.104571204923559E-11,-1.104571204923559E-11,-1.104571204923559E-11,-1.104571204923559E-11,-1.104571204923559E-11,-1.104571204923559E-11,-1.1266626290220301E-11,-1.1266626290220301E-11,-1.1266626290220301E-11,-1.1266626290220301E-11,-1.1266626290220301E-11,-1.1266626290220301E-11,-1.1491958816024707E-11,-1.1491958816024707E-11,-1.1491958816024707E-11,-1.1491958816024707E-11,-1.1491958816024707E-11,-1.1491958816024707E-11,-1.1721797992345201E-11,-1.1721797992345201E-11,-1.1721797992345201E-11,-1.1721797992345201E-11,-1.1721797992345201E-11,-1.1721797992345201E-11,-1.1956233952192105E-11,-1.1956233952192105E-11,-1.1956233952192105E-11,-1.1956233952192105E-11,-1.1956233952192105E-11,-1.1956233952192105E-11,-1.2195358631235947E-11,-1.2195358631235947E-11,-1.2195358631235947E-11,-1.2195358631235947E-11,-1.2195358631235947E-11,-1.2195358631235947E-11,-1.2439265803860666E-11,-1.2439265803860666E-11,-1.2439265803860666E-11,{"$f":"JG172","v":-1.2439265803860666E-11},-1.2439265803860666E-11,-1.2439265803860666E-11,-1.268805111993788E-11,-1.268805111993788E-11,-1.268805111993788E-11,-1.268805111993788E-11,-1.268805111993788E-11,-1.268805111993788E-11,-1.2941812142336637E-11,-1.2941812142336637E-11,-1.2941812142336637E-11,-1.2941812142336637E-11,-1.2941812142336637E-11,-1.2941812142336637E-11,-1.3200648385183369E-11,-1.3200648385183369E-11,-1.3200648385183369E-11,-1.3200648385183369E-11,-1.3200648385183369E-11,-1.3200648385183369E-11,-1.3464661352887037E-11,-1.3464661352887037E-11,-1.3464661352887037E-11,-1.3464661352887037E-11,-1.3464661352887037E-11,-1.3464661352887037E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,{"$f":"LS172","v":-1.3733954579944777E-11},-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,{"$f":"OE172","v":-1.3733954579944777E-11},-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,{"$f":"QQ172","v":-1.3733954579944777E-11},-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,{"$f":"TC172","v":-1.3733954579944777E-11},-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,{"$f":"VO172","v":-1.3733954579944777E-11},-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,{"$f":"YA172","v":-1.3733954579944777E-11},-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,{"$f":"AAM172","v":-1.3733954579944777E-11},-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11,-1.3733954579944777E-11]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":84372.886106077509},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,0,0,0,0,0,3536.2164253113879,0,0,0,0,0,3687.7742578994767,0,0,0,0,0,3686.3780465970813,0,0,0,0,0,3809.4709251101854,0,0,0,0,0,3779.5962566482199,0,0,0,0,0,3935.3425735646265,0,0,0,0,0,3908.1994234855383,0,0,0,0,0,4066.1767680399576,0,0,0,0,0,4041.8617198633638,0,0,0,0,0,4202.1702388587728,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,0,0,4211.5440292140956,0,0,0,0,0,4344.1427980191365,0,0,0,0,0,4325.8017728696705,0,0,0,0,0,4491.1016901637704,0,0,0,0,0,4475.9030597722876,0,0,0,0,0,4643.8595935344556,0,0,0,0,0,4631.9165356972226,0,0,0,0,0,4802.6467379009491,0,0,0,0,0,4824.4727611503877,0,0,0,0,0,4968.3104923769197,0,0,0,0,0,{"$f":"IF(GV7,GV165-GV178)","v":2.0008883439004424E-13},0,0,0,0,0,2.0409061107784509E-13,0,0,0,0,0,2.0817242329940203E-13,0,0,0,0,0,2.1233587176539003E-13,0,0,0,0,0,2.1658258920069786E-13,0,0,0,0,0,2.2091424098471178E-13,0,0,0,0,0,2.2533252580440606E-13,0,0,0,0,0,2.2983917632049417E-13,0,0,0,0,0,2.3443595984690406E-13,0,0,0,0,0,2.3912467904384213E-13,0,0,0,0,0,2.4390717262471897E-13,0,0,0,{"$f":"IF(JH7,JH165-JH178)","v":0},0,2.487853160772133E-13,0,0,0,0,0,2.537610223987576E-13,0,0,0,0,0,2.5883624284673274E-13,0,0,0,0,0,2.6401296770366742E-13,0,0,0,0,0,2.6929322705774077E-13,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT7,LT165-LT178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF7,OF165-OF178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":843.72886106077499},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.177564812417863,80.355129624835726,{"$f":"BW175*BW6","v":120.53269443725358},160.71025924967145,200.88782406208932,241.06538887450716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,18664.666923616649,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,281.24295368692498,281.24295368692498,281.24295368692498,281.24295368692498,281.24295368692498,281.24295368692498,269.45556560255369,269.45556560255369,269.45556560255369,269.45556560255369,269.45556560255369,269.45556560255369,257.1629847428888,257.1629847428888,257.1629847428888,257.1629847428888,257.1629847428888,257.1629847428888,244.87505792089851,244.87505792089851,244.87505792089851,244.87505792089851,244.87505792089851,244.87505792089851,232.17682150386455,232.17682150386455,232.17682150386455,232.17682150386455,232.17682150386455,232.17682150386455,219.57816731503715,219.57816731503715,219.57816731503715,219.57816731503715,219.57816731503715,219.57816731503715,206.46035873648842,206.46035873648842,206.46035873648842,206.46035873648842,206.46035873648842,206.46035873648842,193.43302732486995,193.43302732486995,193.43302732486995,193.43302732486995,193.43302732486995,193.43302732486995,179.87910476473675,179.87910476473675,179.87910476473675,179.87910476473675,179.87910476473675,179.87910476473675,166.40623236519221,166.40623236519221,166.40623236519221,166.40623236519221,166.40623236519221,166.40623236519221,152.39899823566296,{"$f":"EJ175-EJ176","v":152.39899823566296},152.39899823566296,152.39899823566296,152.39899823566296,152.39899823566296,138.36051813828266,138.36051813828266,138.36051813828266,138.36051813828266,138.36051813828266,138.36051813828266,123.88004214488552,123.88004214488552,123.88004214488552,123.88004214488552,123.88004214488552,123.88004214488552,109.46070290198662,109.46070290198662,109.46070290198662,109.46070290198662,109.46070290198662,109.46070290198662,94.490363934774052,94.490363934774052,94.490363934774052,94.490363934774052,94.490363934774052,94.490363934774052,79.57068706886642,79.57068706886642,79.57068706886642,79.57068706886642,79.57068706886642,79.57068706886642,64.091155090418226,64.091155090418226,64.091155090418226,64.091155090418226,64.091155090418226,64.091155090418226,48.651433304760822,48.651433304760822,48.651433304760822,48.651433304760822,48.651433304760822,48.651433304760822,32.642610845090992,32.642610845090992,32.642610845090992,32.642610845090992,32.642610845090992,32.642610845090992,16.561034974589699,16.561034974589699,16.561034974589699,16.561034974589699,16.561034974589699,16.561034974589699,-3.3348139065007369E-14,-3.3348139065007369E-14,-3.3348139065007369E-14,-3.3348139065007369E-14,-3.3348139065007369E-14,{"$f":"GV175-GV176","v":-3.3348139065007369E-14},-3.4015101846307519E-14,-3.4015101846307519E-14,-3.4015101846307519E-14,-3.4015101846307519E-14,-3.4015101846307519E-14,-3.4015101846307519E-14,-3.4695403883233668E-14,-3.4695403883233668E-14,-3.4695403883233668E-14,-3.4695403883233668E-14,-3.4695403883233668E-14,-3.4695403883233668E-14,-3.5389311960898341E-14,-3.5389311960898341E-14,-3.5389311960898341E-14,-3.5389311960898341E-14,-3.5389311960898341E-14,-3.5389311960898341E-14,-3.6097098200116307E-14,-3.6097098200116307E-14,-3.6097098200116307E-14,-3.6097098200116307E-14,-3.6097098200116307E-14,-3.6097098200116307E-14,-3.6819040164118634E-14,-3.6819040164118634E-14,-3.6819040164118634E-14,-3.6819040164118634E-14,-3.6819040164118634E-14,-3.6819040164118634E-14,-3.7555420967401008E-14,-3.7555420967401008E-14,-3.7555420967401008E-14,-3.7555420967401008E-14,-3.7555420967401008E-14,-3.7555420967401008E-14,-3.8306529386749027E-14,-3.8306529386749027E-14,-3.8306529386749027E-14,-3.8306529386749027E-14,-3.8306529386749027E-14,-3.8306529386749027E-14,-3.9072659974484009E-14,-3.9072659974484009E-14,-3.9072659974484009E-14,-3.9072659974484009E-14,-3.9072659974484009E-14,-3.9072659974484009E-14,-3.9854113173973686E-14,-3.9854113173973686E-14,-3.9854113173973686E-14,-3.9854113173973686E-14,-3.9854113173973686E-14,-3.9854113173973686E-14,-4.0651195437453161E-14,-4.0651195437453161E-14,-4.0651195437453161E-14,-4.0651195437453161E-14,-4.0651195437453161E-14,-4.0651195437453161E-14,-4.1464219346202222E-14,-4.1464219346202222E-14,-4.1464219346202222E-14,{"$f":"JH175-JH176","v":-4.1464219346202222E-14},-4.1464219346202222E-14,-4.1464219346202222E-14,-4.2293503733126269E-14,-4.2293503733126269E-14,-4.2293503733126269E-14,-4.2293503733126269E-14,-4.2293503733126269E-14,-4.2293503733126269E-14,-4.3139373807788795E-14,-4.3139373807788795E-14,-4.3139373807788795E-14,-4.3139373807788795E-14,-4.3139373807788795E-14,-4.3139373807788795E-14,-4.4002161283944567E-14,-4.4002161283944567E-14,-4.4002161283944567E-14,-4.4002161283944567E-14,-4.4002161283944567E-14,-4.4002161283944567E-14,-4.4882204509623457E-14,-4.4882204509623457E-14,-4.4882204509623457E-14,-4.4882204509623457E-14,-4.4882204509623457E-14,-4.4882204509623457E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,{"$f":"LT175-LT176","v":-4.5779848599815928E-14},-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,{"$f":"OF175-OF176","v":-4.5779848599815928E-14},-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,{"$f":"QR175-QR176","v":-4.5779848599815928E-14},-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,{"$f":"TD175-TD176","v":-4.5779848599815928E-14},-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,{"$f":"VP175-VP176","v":-4.5779848599815928E-14},-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,{"$f":"YB175-YB176","v":-4.5779848599815928E-14},-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,{"$f":"AAN175-AAN176","v":-4.5779848599815928E-14},-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14,-4.5779848599815928E-14]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2030-02-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":120},{"$f":"LOOKUP(F183,110:110,172:172)","v":-1.3733954579944777E-11},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,281.24295368692498,281.24295368692498,281.24295368692498,281.24295368692498,281.24295368692498,3817.4593789983128,269.45556560255369,269.45556560255369,269.45556560255369,269.45556560255369,269.45556560255369,3957.2298235020303,257.1629847428888,257.1629847428888,257.1629847428888,257.1629847428888,257.1629847428888,3943.5410313399702,244.87505792089851,244.87505792089851,244.87505792089851,244.87505792089851,244.87505792089851,4054.345983031084,232.17682150386455,232.17682150386455,232.17682150386455,232.17682150386455,232.17682150386455,4011.7730781520845,219.57816731503715,219.57816731503715,219.57816731503715,219.57816731503715,219.57816731503715,4154.9207408796638,206.46035873648842,206.46035873648842,206.46035873648842,206.46035873648842,206.46035873648842,4114.6597822220265,193.43302732486995,193.43302732486995,193.43302732486995,193.43302732486995,193.43302732486995,4259.6097953648277,179.87910476473675,179.87910476473675,179.87910476473675,179.87910476473675,179.87910476473675,4221.7408246281002,166.40623236519221,166.40623236519221,166.40623236519221,166.40623236519221,166.40623236519221,4368.5764712239652,{"$f":"IF(EI110,EI175+EI170)","v":152.39899823566296},152.39899823566296,152.39899823566296,152.39899823566296,152.39899823566296,4363.943027449759,138.36051813828266,138.36051813828266,138.36051813828266,138.36051813828266,138.36051813828266,4482.5033161574192,123.88004214488552,123.88004214488552,123.88004214488552,123.88004214488552,123.88004214488552,4449.6818150145564,109.46070290198662,109.46070290198662,109.46070290198662,109.46070290198662,109.46070290198662,4600.5623930657566,94.490363934774052,94.490363934774052,94.490363934774052,94.490363934774052,94.490363934774052,4570.3934237070616,79.57068706886642,79.57068706886642,79.57068706886642,79.57068706886642,79.57068706886642,4723.430280603322,64.091155090418226,64.091155090418226,64.091155090418226,64.091155090418226,64.091155090418226,4696.007690787641,48.651433304760822,48.651433304760822,48.651433304760822,48.651433304760822,48.651433304760822,4851.2981712057099,32.642610845090992,32.642610845090992,32.642610845090992,32.642610845090992,32.642610845090992,4857.1153719954791,16.561034974589699,16.561034974589699,16.561034974589699,16.561034974589699,16.561034974589699,4984.871527351509,false,false,false,false,{"$f":"IF(GU110,GU175+GU170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG110,JG175+JG170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":84372.886106077145},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"EJ115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"GV115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"JH115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,7313.1438064061113,0,0,0,0,0,7426.3107121207167,0,0,0,0,0,7321.0983370761787,0,0,0,0,0,7390.2097816898067,0,0,0,0,0,7241.7200599399694,0,0,0,0,0,7353.9362084367885,0,0,0,0,0,7205.7462062662562,0,0,0,0,0,7317.4849047848475,0,0,0,0,0,7169.5908878324981,0,0,0,0,0,7280.8506862698969,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,0,0,7176.3132260793018,0,0,0,0,0,7244.0282695883652,0,0,0,0,0,7096.7148360345764,0,0,0,0,0,7207.0122706059665,0,0,0,0,0,7059.9833407333044,0,0,0,0,0,7169.7972023267148,0,0,0,0,0,7023.0488527356247,0,0,0,0,0,7132.3774728213193,0,0,0,0,0,7028.4597967093068,0,0,0,0,0,7094.7473831142397,0,0,0,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":6948.5482233565735},0,0,0,0,0,7056.9011250284857,0,0,0,0,0,6910.9704718298326,0,0,0,0,0,7018.8327789873856,0,0,0,0,0,6873.1665029192918,0,0,0,0,0,6980.5363117723891,0,0,0,0,0,6877.1800569150364,0,0,0,0,0,6942.0055742361355,0,0,0,0,0,6796.8554456864076,0,0,0,0,0,6903.2342989697463,0,0,0,0,0,6758.3358286295934,0,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,6864.2160979235814,0,0,0,0,0,6719.5649319613103,0,0,0,0,0,6824.9444599803992,0,0,0,0,0,6722.087749528162,0,0,0,0,0,6785.4127484800301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,5223.6741474329374,0,0,0,0,0,5304.5076515147985,0,0,0,0,0,5229.3559550544142,0,0,0,0,0,5278.7212726355765,0,0,0,0,0,5172.6571856714072,0,0,0,0,0,5252.8115774548496,0,0,0,0,0,5146.9615759044691,0,0,0,0,0,5226.7749319891773,0,0,0,0,0,5121.1363484517842,0,0,0,0,0,5200.6076330499263,0,{"$f":"EJ170+EJ178","v":0},0,0,0,5125.9380186280732,0,0,0,0,0,5174.3059068488328,0,0,0,0,0,5069.0820257389832,0,0,0,0,0,5147.8659075756905,0,0,0,0,0,5042.8452433809316,0,0,0,0,0,5121.2837159476539,0,0,0,0,0,5016.463466239732,0,0,0,0,0,5094.5553377295137,0,0,0,0,0,5020.3284262209336,0,0,0,0,0,5067.6767022244576,0,0,0,0,0,{"$f":"GV170+GV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170+JH178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,1182.9452816372627,{"$f":"EJ220","v":1225.5485915789407},1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,1192.6679831554343,{"$f":"GV220","v":1064.85599537747},1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,1158.2329084223368,{"$f":"JH220","v":1115.9273350964268},1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7313.1438064061113,0,0,0,0,0,7426.3107121207167,0,0,0,0,0,7321.0983370761787,0,0,0,0,0,7390.2097816898067,0,0,0,0,0,7241.7200599399694,0,0,0,0,0,7353.9362084367885,0,0,0,0,0,7205.7462062662562,0,0,0,0,0,7317.4849047848475,0,0,0,0,0,7169.5908878324981,0,0,0,0,0,7280.8506862698969,0,0,0,0,0,7176.3132260793018,0,0,0,0,0,7244.0282695883652,0,0,0,0,0,7096.7148360345764,0,0,0,0,0,7207.0122706059665,0,0,0,0,0,7059.9833407333044,0,0,0,0,0,7169.7972023267148,0,0,0,0,0,7023.0488527356247,0,0,0,0,0,7132.3774728213193,0,0,0,0,0,7028.4597967093068,0,0,0,0,0,7094.7473831142397,0,0,0,0,0,6948.5482233565735,0,0,0,0,0,7056.9011250284857,0,0,0,0,0,6910.9704718298326,0,0,0,0,0,7018.8327789873856,0,0,0,0,0,6873.1665029192918,0,0,0,0,0,6980.5363117723891,0,0,0,0,0,6877.1800569150364,0,0,0,0,0,6942.0055742361355,0,0,0,0,0,6796.8554456864076,0,0,0,0,0,6903.2342989697463,0,0,0,0,0,6758.3358286295934,0,0,0,0,0,6864.2160979235814,0,0,0,0,0,6719.5649319613103,0,0,0,0,0,6824.9444599803992,0,0,0,0,0,6722.087749528162,0,0,0,0,0,6785.4127484800301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,-6190.2358500573519,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,-6175.2927624770473,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,-6160.271366670233,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,-6145.2578667961243,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,-6130.165148627415,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,-6115.0791484403417,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,-6099.9129997369364,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,-6084.7523714800845,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,-6069.5106439342653,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,-6054.2732193123966,1182.9452816372627,{"$f":"EJ232-EJ233","v":1225.5485915789407},1181.9373783947574,1224.5188392082284,1224.0036328536062,-6038.9537236727956,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,-6023.637293035481,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,-6008.237798282189,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,-5992.8401097907117,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,-5977.3583422939091,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,-5961.8771010715491,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,-5946.3107437333165,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,-5930.7436109986302,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,-5915.0903023776345,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,-5899.4348945604324,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,1192.6679831554343,{"$f":"GV232-GV233","v":-5883.6922279791033},1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,-5867.9461158187687,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,-5852.1116384526504,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,-5836.2723460784346,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,-5820.3435580273226,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,-5804.408562020255,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,-5788.3829153608094,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,-5772.3496437968934,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,-5756.2245416162768,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,-5740.0903730905247,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,-5723.8631685007749,1159.3262744141803,1117.0005393318768,1158.2329084223368,{"$f":"JH232-JH233","v":1115.9273350964268},1157.1383738669604,-5707.6254311317807,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,-5691.2934262644549,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,-5674.9493966790524,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,-5658.5098416597884,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,-5642.0567439574224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232-LT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232-OF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":6.2793955999522755E-3},{"$f":"(1+F241)^months-1","v":7.801043037265587E-2},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 6 - BESS 2'!E1)","v":"Project 6 - BESS 2"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.3073031803154702E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113.72792529247435,228.05943916454416,{"$f":"BW278*$F$279*BW6","v":342.99774504379747},458.54606335938377,574.70763163224649,691.48570456583423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":149999.99999999997},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BW46","v":21428.571428571428},21428.571428571428,21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,{"$f":"BV283+BW6","v":4},5,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"EH283+EI6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"GT283+GU6","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,{"$f":"JF283+JG6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"LR283+LS6","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,{"$f":"OD283+OE6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"QP283+QQ6","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,{"$f":"TB283+TC6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"VN283+VO6","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,{"$f":"XZ283+YA6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AAL283+AAM6","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]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.3073031803154702E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,6.4366375775923812,13.137045238932219,19.638187592120385,26.40332502495724,33.201698149313998,39.337522595425042,46.19920049642684,52.862752019930973,59.790867408056656,66.521322113041606,73.516578572671278,80.546284886711518,87.379039200969189,94.47696251489603,101.37840879955077,108.54527158498819,115.74748980938308,122.52265750199339,129.79369226681055,136.8694507683438,144.21125843337873,151.35827813497556,158.77160830065716,166.22159461959009,173.47753601567632,181.00019068745604,188.32929862765906,195.92539137291396,203.55910491109475,210.53881371187597,218.24469393629704,225.75828086382603,233.53953991647788,241.12901801313171,248.98645438718896,256.88289100288893,264.58832624245252,272.56216032817082,280.34551592380484,288.39756740300442,296.48964651103586,303.93219904880601,312.10130773454102,320.08125430250584,328.33064904980108,336.39141966021526,344.72195105933611,353.09398026100462,361.27820387530795,369.73266904444461,377.9998778488424,386.53765240200977,395.11801900536813,403.05348950127859,411.7160662238885,420.1927700728823,428.94086114039828,437.50364465889351,446.33815617310722,{"$f":"EI287*$F$288*EI7","v":455.21682658014777},463.91104954696232,472.87752407332448,481.66012846802676,490.71533752936233,499.81587097422306,508.50485704010077,517.69433262736425,526.70139958588015,535.98197280050169,545.08073193853886,554.45336816953488,563.87300520484507,573.11173269509629,582.62490651545454,591.95777811960761,601.56548001669671,611.22142429815403,620.24223935137218,629.99180603319769,639.56260206412071,649.40920210053616,659.07765713605716,669.02231895176783,679.01700300338791,688.83449385117251,698.92880924448139,708.84657070349522,719.04157345518206,729.28792092353046,738.90429212291997,749.25052683216518,759.42182056337811,769.87141280656761,780.14672288092879,790.70076825008698,801.30805514705719,811.74206207102463,822.45547373015779,832.99627874311216,843.81694014852269,854.69225176635143,864.94293826261685,875.92481149518312,886.73577781921108,897.82774667575484,908.74950278859774,919.95273443099086,931.21263772060274,942.30338419966984,953.67633067696795,964.88082998313553,976.36801812024009,987.91337844389045,999.0655237173147,1010.7257550453663,1022.2193378265388,1033.9968566639416,1045.6084588830247,1057.5045087884569,1069.4608916031204,1081.2524711302224,1093.3292815173656,1105.2420370415859,{"$f":"GU287*$F$288*GU7","v":1117.4405519177299},1129.7009982927977,1141.3481776046874,1153.729885521378,1165.9494296600892,1178.4560749962411,1190.8013286772016,1203.4342362602172,1216.1313713112522,1228.6682891297994,1241.4937064400692,1254.1596962233652,1267.1147561563489,1280.1357464507601,1292.5494998230217,1305.6998237237149,1318.6927163604162,1331.9761283924142,1345.1029241349406,1358.520835721496,1372.0071244199382,1385.3380363829401,1398.9609762534549,1412.4293731036585,1426.1904134266599,1440.0216448963076,1453.2519269157233,1467.2210920455602,1481.0378225455352,1495.1487601453625,1509.1081237732683,1523.3623375386114,1537.6893498641198,1551.8660972072014,1566.3386775490289,1580.6618735407678,1595.2815659249027,1609.9759893312857,1624.2991965517845,1639.141900707865,1653.8374547228732,1668.8311968975988,1683.678698356807,1698.8250807007571,1714.0489790938548,1729.1280198843367,1744.5069999285572,1759.7420530865802,1775.2777599020619,1790.8930415920072,1805.9207976339594,1821.6929510567415,1837.3235331138433,1853.2565842000768,1869.0490252663508,1885.1446809415347,1901.3228727590338,1917.3619165847304,1933.7053137103483,1949.9105468817243,1966.420902019089,1983.0159865991834,1999.030713690529,2015.7930717780687,{"$f":"JG287*$F$288*JG7","v":2032.4197572735845},2049.3535183135145,2066.1526234534085,2083.2596060145693,2100.4544736711805,2117.5162315788061,2134.8870911530571,2152.1258818549741,2169.6746006865874,2187.3135412051261,2204.3796259511237,2222.1969224558625,2239.8847862515777,2257.8846789642103,2275.7562146567593,2293.9406411082541,2312.2186520250693,2330.3699417447497,2348.8354375986019,2367.175313719616,2385.8302840013716,2404.581328025014,2422.9879005675111,2441.930278785338,2460.7498339931167,2479.8867471947883,2498.9019760284118,2518.2354886382846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS287*$F$288*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE287*$F$288*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":152409.52450905825}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":3.1372484356187438}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":5.3073031803154702E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":6.5579975603980767E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":4.9365922174178234E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"IF(EI7,EI70)","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"IF(GU7,GU70)","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"IF(JG7,JG70)","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LS70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OE70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":138654.62350378872}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-9.0249615629842239E-2}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-5.6125583893973819E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":2.3096428801369041E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":2.8070512963662697E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.177564812417863,80.355129624835726,{"$f":"BW176","v":120.53269443725358},160.71025924967145,200.88782406208932,241.06538887450716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2399.9999999999995,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2399.9999999999995,40.177564812417863,80.355129624835726,120.53269443725358,{"$f":"SUM(BX316:BX319)","v":160.71025924967145},200.88782406208932,241.06538887450716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":-6814.2696295508849},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2399.9999999999995,40.177564812417863,80.355129624835726,120.53269443725358,{"$f":"BX320-BX327","v":160.71025924967145},200.88782406208932,241.06538887450716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"BW6","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BX150","v":21428.571428571428},21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.56248590737385007}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 6 - BESS 2'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 7 - Solar 3","index":17,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,7,"PIRR",{"$f":"G73","v":7.2121089147110906E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2031-06-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2032-05-01"},{"$f":"SUM(K6:XFD6)","v":11},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2032-05-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2067-05-01"},{"$f":"SUM(K7:XFD7)","v":420},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,{"$f":"EI8+EJ7","v":42},43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,{"$f":"GU8+GV7","v":106},107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,{"$f":"JG8+JH7","v":170},171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,{"$f":"LS8+LT7","v":234},235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,{"$f":"OE8+OF7","v":298},299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,{"$f":"QQ8+QR7","v":362},363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,{"$f":"TC8+TD7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VO8+VP7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"YA8+YB7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAM8+AAN7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":666.66666666666674},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*EJ$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*GV$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*JH$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*LT$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*OF$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*QR$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":800},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":1839.6},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*EJ$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*GV$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*JH$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*LT$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*OF$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*QR$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,{"$f":"EJ14*EJ19/8760*EJ24","v":124992},120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,{"$f":"GV14*GV19/8760*GV24","v":112896},124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,{"$f":"JH14*JH19/8760*JH24","v":120960},124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,{"$f":"LT14*LT19/8760*LT24","v":124992},120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,{"$f":"OF14*OF19/8760*OF24","v":112896},124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,{"$f":"QR14*QR19/8760*QR24","v":120960},124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,{"$f":"EH30*(1-$G$30*EI7)","v":0.98309663997358554},0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,{"$f":"GT30*(1-$G$30*GU7)","v":0.95728020594912666},0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,{"$f":"JF30*(1-$G$30*JG7)","v":0.9321417197872065},0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,{"$f":"LR30*(1-$G$30*LS7)","v":0.90766337835886102},0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,{"$f":"OD30*(1-$G$30*OE7)","v":0.88382784605102094},0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,0.87723759745454388,0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,{"$f":"QP30*(1-$G$30*QQ7)","v":0.86061824248939178},0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,0.85633478379961503,0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,0.85420105594111828,0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,0.84959620015476678,0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"TB30*(1-$G$30*TC7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"VN30*(1-$G$30*VO7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"XZ30*(1-$G$30*YA7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124940.03897012763,120859.4511689291,124836.18170431744,124784.28545042366,120708.78461668357,124680.55765579685,120608.44461012604,124576.916085612,124525.12761228465,112427.5515712724,124421.61524439136,120357.95935347978,124318.18892186509,120257.91097283267,124214.84857318,124163.21061669238,120107.99431632561,124059.99909478828,120008.15372083307,123956.87336817088,123905.34265580555,111867.97852369756,123802.34548841565,119758.91517637146,123699.43393812879,119659.36475531239,123596.60793377517,123545.22698909896,119510.19426217178,123442.52917033121,119410.85059208151,123339.91671983094,123288.64248550286,111311.19057631562,123186.15795436666,119162.85255468376,123083.75861420107,119063.7976147743,122981.44439419056,122930.31918212969,118915.36957120491,{"$f":"EJ26*EJ$30","v":122828.1325097013},118816.52035322582,122726.03078064646,122675.01174781627,114712.78721955827,122573.03730144678,118569.75664865521,122471.14762203647,118471.19472379258,122369.34263912222,122318.4718868474,118323.50543448338,122216.79381668702,118225.14820763443,122115.20026712104,122064.43516560293,110205.91460325652,121962.96826521246,117979.61269238457,121861.58570988008,117881.54132874025,121760.28742949337,121709.66987051046,117734.58711677248,121608.49787120899,117636.71943232136,121507.40997182707,121456.89753775721,109657.39906028287,121355.93565719404,117392.40599346327,121255.05770188777,117294.82274942189,121154.26360207492,121103.89797619333,117148.5999561775,121003.22952894104,117051.21937757972,120902.64476302719,120852.3837388322,109111.61358222421,120751.92436451778,116808.12193260953,120651.54849774847,116711.02437870814,120551.25606910807,120501.1411224094,116565.52936377874,120400.97372093314,116468.63346661694,120300.88958429756,120250.87871866325,112445.99260178574,120150.91934952958,116226.74596330465,120051.04307230825,116130.13168217216,119951.24981792859,119901.38430273549,115985.36082326833,119801.71545323628,115888.94719519197,119702.12945415301,119652.36750199324,{"$f":"GV26*GV$30","v":108028.17853629804},119552.90564942056,115648.26361143059,119453.52647519619,115552.13019772763,119354.22991059319,119304.61258543815,115408.07989058879,119205.43980652915,115312.14613125399,119106.34946567398,119056.83518809962,107490.50199489269,118957.86837585454,115072.66047490972,118858.9838304521,114977.00553526875,118760.18148350742,118710.81111310201,114833.67219357335,118612.13193574667,114738.21591458326,118513.53478613551,118464.26695042361,106955.50157065505,118365.79271459741,114499.92222334628,118267.40033615631,114404.74337631199,118169.08974705581,118119.96510225984,114262.12343158835,118021.7770697105,114167.14225643354,117923.67065663783,117874.64803620092,110223.99122776312,117776.66392514823,113930.03459766955,117678.76126406105,113835.32947363961,117580.93998523355,117532.0598430245,113693.41937517695,117434.36051076117,113598.91093917638,117336.74239173904,117287.96376609465,105893.47586182495,117190.46734037236,113362.98340977894,117093.05195922381,113268.74965094491,116995.71755528016,116947.08069872271,113127.54586570503,116849.86763439226,113033.50781594712,116752.73537908944,116704.19953382964,105366.42413670818,116607.18836613624,112798.75454219064,116510.25783964251,{"$f":"JH26*JH$30","v":112704.98980247938},116413.40788731491,116365.01310553066,112564.48881500865,116268.28388888622,112470.91881029269,116171.6350790677,116123.34080582889,104841.9956470522,116026.81248094401,112237.33394768622,115930.36439589239,112144.03589270146,115833.99648397414,115785.84257211148,112004.23420504335,115689.59479495221,111911.12991582122,115593.42702441898,115545.37312085181,108045.89795568278,115449.32523557608,111678.70764896293,115353.35719076487,111585.87395592712,115257.46892005029,115209.55467925433,111446.76808753503,115113.78594536544,111354.12719585322,115018.09681989459,114970.28208963409,103800.95621376351,114874.71225272928,111122.86173828565,114779.22185890801,111030.4900959821,114683.81084213271,114636.13507951553,110892.07658363285,114540.84300460869,110799.89678307473,114445.63014189382,114398.05339452947,103284.31935208733,114302.95922665903,110569.78237714071,114207.944106469,110477.8704858561,114113.00796825044,114065.56949686135,110340.1458835636,113970.75170851524,110248.42487919201,113876.01273810714,113828.67278915335,102770.25388913983,113734.05192282314,110019.45579589126,113639.50971073816,109928.0013673584,113545.04608751654,113497.84372631252,109790.96224628783,{"$f":"LT26*LT$30","v":113403.4978639138},109699.69775458798,113309.23042716141,113262.12609802802,105910.84513467875,113167.97617752732,109471.86829343457,113073.90451979492,109380.86905077538,112979.91105977434,112932.94363359064,109244.51199915794,112839.0673482752,109153.70174798046,112745.26909826693,112698.39921622981,101749.78602979213,112604.71789757279,108927.00623686088,112511.11445215554,108836.45991452977,112417.5888152454,112370.85515476626,108700.7815375776,112277.44610936074,108610.42326608209,112184.11471086599,112137.47810903791,101243.35822750484,112044.2630599051,108384.85606111391,111951.12549642235,108294.76040484132,111858.06535417915,111811.56429590876,108159.75732466314,111718.62016487235,108069.84878326177,111625.75329428345,111579.34881158495,100739.45101153954,111486.59771126536,107845.40426865335,111393.92371093517,107755.7570353896,111301.32674650448,111255.05713273791,107621.42589090645,111162.57560210445,107531.96484120807,111070.17094737873,111023.99742850932,103817.98225919539,110931.70796784251,107308.63742911852,110839.49522342398,107219.43638697805,110747.35913148279,110701.3198102773,107085.77383383975,110609.29857759766,106996.75804859409,110517.35383819992,110471.41013360921,{"$f":"OF26*OF$30","v":99739.148219288982},110379.58001492791,106774.54217899428,110287.8262306637,106685.78510720005,110196.14871736306,110150.33854250929,106552.78781770186,110058.77531679407,106464.21508074405,109967.28820363931,109921.57316949846,99242.727739152455,109830.2001065713,106243.10522127817,109738.90299813049,106154.78991010635,109647.68178103835,109602.09961203185,106022.45457310611,109510.99211369432,105934.32267930159,109419.96034909075,109374.47284726397,98748.778037015305,109283.55456523859,105714.31332514941,109192.71185965982,105626.43757587438,109101.9446677042,109056.58936971702,105494.76089671017,108965.93533051641,105407.06765189974,108875.35664810873,108830.09554612494,101766.4756301852,108739.62978147136,105188.15332563955,108649.23921710618,105100.71495047915,108558.92379051867,108513.79423437116,104969.69365088714,108423.59139735615,104882.43687183235,108333.46354206916,108288.42771309381,97768.241837841008,108198.41221354803,104664.61212330459,108108.4715400047,104577.60894536569,108018.6056302642,107973.70069239677,104447.23976339865,107883.94681184931,104360.41727772742,107794.26753983171,107749.45586263872,97281.630929067862,107659.88838714668,104143.67668389899,107570.39536523406,{"$f":"QR26*QR$30","v":104057.10653712325},107480.97673501076,107436.29529745605,103927.38622706923,107346.98813883544,103840.99587322178,107257.75521740403,107213.16657634785,96797.441974214395,107124.04489500969,103625.33403805105,107034.99729668148,103539.19476716103,106946.02371978119,106901.56467013614,103410.12009946258,106812.70201002344,103324.15972663766,106723.91321760749,106679.54650259536,99755.50802300236,106590.86839660982,103109.57128094012,106502.26400490916,103023.86074138555,106413.73326621787,106369.49549761605,102895.42850255939,106281.07512365867,102809.89597066064,106192.72824974461,106148.58235620892,95836.281768185218,106060.34561781811,102596.37557197518,105972.18222682233,102511.09162987967,105884.09212225107,105840.0745333352,102383.29862243657,105752.0942441918,102298.19180201934,105664.18708926825,105620.260918139,95359.28658766429,105532.4633505735,102085.73413447532,105444.73876533924,102000.87466658314,105357.0871017692,105313.28859666358,101873.71770894845,105225.7462019494,101789.03448116667,105138.2765774523,105094.56903512983,94884.665501776864,105007.20845255391,101577.63425535159,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124940.03897012763,120859.4511689291,124836.18170431744,124784.28545042366,120708.78461668357,124680.55765579685,120608.44461012604,124576.916085612,124525.12761228465,112427.5515712724,124421.61524439136,120357.95935347978,124318.18892186509,120257.91097283267,124214.84857318,124163.21061669238,120107.99431632561,124059.99909478828,120008.15372083307,123956.87336817088,123905.34265580555,111867.97852369756,123802.34548841565,119758.91517637146,123699.43393812879,119659.36475531239,123596.60793377517,123545.22698909896,119510.19426217178,123442.52917033121,119410.85059208151,123339.91671983094,123288.64248550286,111311.19057631562,123186.15795436666,119162.85255468376,123083.75861420107,119063.7976147743,122981.44439419056,122930.31918212969,118915.36957120491,{"$f":"SUM(EJ32:EJ34)","v":122828.1325097013},118816.52035322582,122726.03078064646,122675.01174781627,114712.78721955827,122573.03730144678,118569.75664865521,122471.14762203647,118471.19472379258,122369.34263912222,122318.4718868474,118323.50543448338,122216.79381668702,118225.14820763443,122115.20026712104,122064.43516560293,110205.91460325652,121962.96826521246,117979.61269238457,121861.58570988008,117881.54132874025,121760.28742949337,121709.66987051046,117734.58711677248,121608.49787120899,117636.71943232136,121507.40997182707,121456.89753775721,109657.39906028287,121355.93565719404,117392.40599346327,121255.05770188777,117294.82274942189,121154.26360207492,121103.89797619333,117148.5999561775,121003.22952894104,117051.21937757972,120902.64476302719,120852.3837388322,109111.61358222421,120751.92436451778,116808.12193260953,120651.54849774847,116711.02437870814,120551.25606910807,120501.1411224094,116565.52936377874,120400.97372093314,116468.63346661694,120300.88958429756,120250.87871866325,112445.99260178574,120150.91934952958,116226.74596330465,120051.04307230825,116130.13168217216,119951.24981792859,119901.38430273549,115985.36082326833,119801.71545323628,115888.94719519197,119702.12945415301,119652.36750199324,{"$f":"SUM(GV32:GV34)","v":108028.17853629804},119552.90564942056,115648.26361143059,119453.52647519619,115552.13019772763,119354.22991059319,119304.61258543815,115408.07989058879,119205.43980652915,115312.14613125399,119106.34946567398,119056.83518809962,107490.50199489269,118957.86837585454,115072.66047490972,118858.9838304521,114977.00553526875,118760.18148350742,118710.81111310201,114833.67219357335,118612.13193574667,114738.21591458326,118513.53478613551,118464.26695042361,106955.50157065505,118365.79271459741,114499.92222334628,118267.40033615631,114404.74337631199,118169.08974705581,118119.96510225984,114262.12343158835,118021.7770697105,114167.14225643354,117923.67065663783,117874.64803620092,110223.99122776312,117776.66392514823,113930.03459766955,117678.76126406105,113835.32947363961,117580.93998523355,117532.0598430245,113693.41937517695,117434.36051076117,113598.91093917638,117336.74239173904,117287.96376609465,105893.47586182495,117190.46734037236,113362.98340977894,117093.05195922381,113268.74965094491,116995.71755528016,116947.08069872271,113127.54586570503,116849.86763439226,113033.50781594712,116752.73537908944,116704.19953382964,105366.42413670818,116607.18836613624,112798.75454219064,116510.25783964251,{"$f":"SUM(JH32:JH34)","v":112704.98980247938},116413.40788731491,116365.01310553066,112564.48881500865,116268.28388888622,112470.91881029269,116171.6350790677,116123.34080582889,104841.9956470522,116026.81248094401,112237.33394768622,115930.36439589239,112144.03589270146,115833.99648397414,115785.84257211148,112004.23420504335,115689.59479495221,111911.12991582122,115593.42702441898,115545.37312085181,108045.89795568278,115449.32523557608,111678.70764896293,115353.35719076487,111585.87395592712,115257.46892005029,115209.55467925433,111446.76808753503,115113.78594536544,111354.12719585322,115018.09681989459,114970.28208963409,103800.95621376351,114874.71225272928,111122.86173828565,114779.22185890801,111030.4900959821,114683.81084213271,114636.13507951553,110892.07658363285,114540.84300460869,110799.89678307473,114445.63014189382,114398.05339452947,103284.31935208733,114302.95922665903,110569.78237714071,114207.944106469,110477.8704858561,114113.00796825044,114065.56949686135,110340.1458835636,113970.75170851524,110248.42487919201,113876.01273810714,113828.67278915335,102770.25388913983,113734.05192282314,110019.45579589126,113639.50971073816,109928.0013673584,113545.04608751654,113497.84372631252,109790.96224628783,{"$f":"SUM(LT32:LT34)","v":113403.4978639138},109699.69775458798,113309.23042716141,113262.12609802802,105910.84513467875,113167.97617752732,109471.86829343457,113073.90451979492,109380.86905077538,112979.91105977434,112932.94363359064,109244.51199915794,112839.0673482752,109153.70174798046,112745.26909826693,112698.39921622981,101749.78602979213,112604.71789757279,108927.00623686088,112511.11445215554,108836.45991452977,112417.5888152454,112370.85515476626,108700.7815375776,112277.44610936074,108610.42326608209,112184.11471086599,112137.47810903791,101243.35822750484,112044.2630599051,108384.85606111391,111951.12549642235,108294.76040484132,111858.06535417915,111811.56429590876,108159.75732466314,111718.62016487235,108069.84878326177,111625.75329428345,111579.34881158495,100739.45101153954,111486.59771126536,107845.40426865335,111393.92371093517,107755.7570353896,111301.32674650448,111255.05713273791,107621.42589090645,111162.57560210445,107531.96484120807,111070.17094737873,111023.99742850932,103817.98225919539,110931.70796784251,107308.63742911852,110839.49522342398,107219.43638697805,110747.35913148279,110701.3198102773,107085.77383383975,110609.29857759766,106996.75804859409,110517.35383819992,110471.41013360921,{"$f":"SUM(OF32:OF34)","v":99739.148219288982},110379.58001492791,106774.54217899428,110287.8262306637,106685.78510720005,110196.14871736306,110150.33854250929,106552.78781770186,110058.77531679407,106464.21508074405,109967.28820363931,109921.57316949846,99242.727739152455,109830.2001065713,106243.10522127817,109738.90299813049,106154.78991010635,109647.68178103835,109602.09961203185,106022.45457310611,109510.99211369432,105934.32267930159,109419.96034909075,109374.47284726397,98748.778037015305,109283.55456523859,105714.31332514941,109192.71185965982,105626.43757587438,109101.9446677042,109056.58936971702,105494.76089671017,108965.93533051641,105407.06765189974,108875.35664810873,108830.09554612494,101766.4756301852,108739.62978147136,105188.15332563955,108649.23921710618,105100.71495047915,108558.92379051867,108513.79423437116,104969.69365088714,108423.59139735615,104882.43687183235,108333.46354206916,108288.42771309381,97768.241837841008,108198.41221354803,104664.61212330459,108108.4715400047,104577.60894536569,108018.6056302642,107973.70069239677,104447.23976339865,107883.94681184931,104360.41727772742,107794.26753983171,107749.45586263872,97281.630929067862,107659.88838714668,104143.67668389899,107570.39536523406,{"$f":"SUM(QR32:QR34)","v":104057.10653712325},107480.97673501076,107436.29529745605,103927.38622706923,107346.98813883544,103840.99587322178,107257.75521740403,107213.16657634785,96797.441974214395,107124.04489500969,103625.33403805105,107034.99729668148,103539.19476716103,106946.02371978119,106901.56467013614,103410.12009946258,106812.70201002344,103324.15972663766,106723.91321760749,106679.54650259536,99755.50802300236,106590.86839660982,103109.57128094012,106502.26400490916,103023.86074138555,106413.73326621787,106369.49549761605,102895.42850255939,106281.07512365867,102809.89597066064,106192.72824974461,106148.58235620892,95836.281768185218,106060.34561781811,102596.37557197518,105972.18222682233,102511.09162987967,105884.09212225107,105840.0745333352,102383.29862243657,105752.0942441918,102298.19180201934,105664.18708926825,105620.260918139,95359.28658766429,105532.4633505735,102085.73413447532,105444.73876533924,102000.87466658314,105357.0871017692,105313.28859666358,101873.71770894845,105225.7462019494,101789.03448116667,105138.2765774523,105094.56903512983,94884.665501776864,105007.20845255391,101577.63425535159,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":380},{"$f":"F40*F14","v":304000},null,null,null,{"$f":"$G40","v":304000},{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":304000},null,null,"USD",null,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":9.0909090909090912E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":304000.00000000006},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,{"$f":"EH51*(1+EI50*EI7)","v":1.0700003510900278},1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,{"$f":"GT51*(1+GU50*GU7)","v":1.1891906965677606},1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,{"$f":"JF51*(1+JG50*JG7)","v":1.3216579895162377},1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,{"$f":"LR51*(1+LS50*LS7)","v":1.46888118641834},1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,{"$f":"OD51*(1+OE50*OE7)","v":1.6325039888749837},1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,{"$f":"QP51*(1+QQ50*QQ7)","v":1.8143531950267051},1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"TB51*(1+TC50*TC7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"VN51*(1+VO50*VO7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"XZ51*(1+YA50*YA7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,{"$f":"IF($F$52,EJ51,1)","v":1.0717675436629361},1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,{"$f":"IF($F$52,GV51,1)","v":1.1911547416866293},1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,{"$f":"IF($F$52,JH51,1)","v":1.3238408151392562},1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,{"$f":"IF($F$52,LT51,1)","v":1.471307163120571},1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,{"$f":"IF($F$52,OF51,1)","v":1.6352002019383198},1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,{"$f":"IF($F$52,QR51,1)","v":1.8173497468386903},1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,TD51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,VP51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,YB51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,AAN51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.6E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.6E-2},{"$f":"$F55*L$52","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"$F55*BX$52","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6026425300830725E-2,1.6052894245194196E-2,1.6079406905171262E-2,1.610596335296181E-2,1.6132563660884974E-2,1.6159207901379331E-2,1.6185896147003088E-2,1.6212628470434299E-2,1.6239404944471049E-2,1.6266225642031645E-2,1.629309063615484E-2,1.6320000000000005E-2,1.6346953806847343E-2,1.6373952130098086E-2,1.6400995043274694E-2,1.6428082620021052E-2,1.6455214934102676E-2,1.6482392059406919E-2,1.6509614069943154E-2,1.6536881039842993E-2,1.6564193043360476E-2,1.6591550154872289E-2,1.6618952448877945E-2,1.6646400000000016E-2,1.6673892882984299E-2,1.6701431172700055E-2,1.6729014944140193E-2,1.6756644272421479E-2,1.6784319232784738E-2,1.6812039900595068E-2,1.6839806351342027E-2,1.686761866063986E-2,1.6895476904227692E-2,1.6923381157969739E-2,1.6951331497855514E-2,1.6979328000000023E-2,1.7007370740643995E-2,1.7035459796154069E-2,1.7063595243023009E-2,1.7091777157869921E-2,1.7120005617440443E-2,{"$f":"$F55*EJ$52","v":1.714828069860698E-2},1.7176602478368878E-2,1.720497103385267E-2,1.723338644231226E-2,1.7261848781129147E-2,1.7290358127812634E-2,1.7318914560000037E-2,1.7347518155456886E-2,1.7376168992077157E-2,1.7404867147883481E-2,1.7433612701027328E-2,1.7462405729789264E-2,1.7491246312579128E-2,1.7520134527936264E-2,1.754907045452973E-2,1.7578054171158514E-2,1.7607085756751739E-2,1.7636165290368898E-2,1.7665292851200047E-2,1.7694468518566035E-2,1.7723692371918714E-2,1.7752964490841159E-2,1.7782284955047887E-2,1.7811653844385059E-2,1.7841071238830723E-2,1.7870537218495002E-2,1.7900051863620339E-2,1.7929615254581695E-2,1.7959227471886784E-2,1.7988888596176283E-2,1.8018598708224056E-2,1.8048357888937362E-2,1.8078166219357095E-2,1.8108023780657991E-2,1.8137930654148853E-2,1.8167886921272771E-2,1.8197892663607346E-2,1.8227947962864911E-2,1.8258052900892753E-2,1.828820755967334E-2,1.8318412021324532E-2,1.8348666368099821E-2,1.837897068238855E-2,1.8409325046716121E-2,1.8439729543744249E-2,1.8470184256271165E-2,1.8500689267231842E-2,1.8531244659698239E-2,1.8561850516879506E-2,1.8592506922122224E-2,1.8623213958910621E-2,1.8653971710866819E-2,1.8684780261751036E-2,1.8715639695461833E-2,1.8746550096036332E-2,1.877751154765046E-2,1.8808524134619149E-2,1.8839587941396601E-2,1.8870703052576494E-2,1.890186955289222E-2,1.8933087527217111E-2,1.8964357060564683E-2,1.8995678238088849E-2,1.902705114508417E-2,{"$f":"$F55*GV$52","v":1.9058475866986068E-2},1.9089952489371079E-2,1.9121481097957069E-2,1.9153061778603476E-2,1.9184694617311541E-2,1.921637970022454E-2,1.9248117113628029E-2,1.927990694395007E-2,1.9311749277761463E-2,1.9343644201775985E-2,1.9375591802850638E-2,1.9407592167985863E-2,1.9439645384325802E-2,1.9471751539158512E-2,1.950391071991622E-2,1.9536123014175556E-2,1.956838850965778E-2,1.9600707294229039E-2,1.96330794559006E-2,1.966550508282908E-2,1.9697984263316697E-2,1.9730517085811507E-2,1.9763103638907653E-2,1.9795744011345585E-2,1.9828438292012321E-2,1.986118656994169E-2,1.9893988934314558E-2,1.9926845474459078E-2,1.995975627985095E-2,1.9992721440113638E-2,2.0025741045018627E-2,2.0058815184485677E-2,2.0091943948583046E-2,2.0125127427527756E-2,2.0158365711685822E-2,2.0191658891572511E-2,2.0225007057852584E-2,2.0258410301340537E-2,2.0291868713000861E-2,2.0325382383948272E-2,2.0358951405447977E-2,2.0392575868915921E-2,2.0426255865919011E-2,2.0459991488175403E-2,2.0493782827554718E-2,2.0527629976078321E-2,2.0561533025919548E-2,2.0595492069403972E-2,2.0629507199009644E-2,2.0663578507367358E-2,2.0697706087260886E-2,2.0731890031627249E-2,2.0766130433556948E-2,2.080042738629425E-2,2.0834780983237402E-2,2.086919131793892E-2,2.0903658484105827E-2,2.0938182575599901E-2,2.097276368643795E-2,2.1007401910792062E-2,2.1042097342989848E-2,2.1076850077514718E-2,2.1111660209006115E-2,2.1146527832259805E-2,{"$f":"$F55*JH$52","v":2.1181453042228099E-2},2.1216435934020145E-2,2.1251476602902161E-2,2.1286575144297708E-2,2.1321731653787951E-2,2.1356946227111904E-2,2.1392218960166718E-2,2.1427549949007915E-2,2.1462939289849658E-2,2.1498387079065023E-2,2.1533893413186248E-2,2.1569458388905009E-2,2.1605082103072673E-2,2.1640764652700557E-2,2.1676506134960215E-2,2.1712306647183675E-2,2.1748166286863723E-2,2.1784085151654156E-2,2.1820063339370067E-2,2.1856100947988087E-2,2.1892198075646664E-2,2.1928354820646336E-2,2.1964571281449987E-2,2.2000847556683127E-2,2.203718374513414E-2,2.2073579945754585E-2,2.2110036257659435E-2,2.2146552780127362E-2,2.2183129612601011E-2,2.2219766854687253E-2,2.2256464606157482E-2,2.2293222966947863E-2,2.233004203715961E-2,2.2366921917059277E-2,2.2403862707079E-2,2.2440864507816797E-2,2.2477927420036837E-2,2.2515051544669689E-2,2.2552236982812633E-2,2.2589483835729923E-2,2.2626792204853044E-2,2.2664162191781013E-2,2.2701593898280647E-2,2.2739087426286834E-2,2.2776642877902816E-2,2.2814260355400476E-2,2.2851939961220594E-2,2.2889681797973151E-2,2.2927485968437588E-2,2.2965352575563095E-2,2.3003281722468901E-2,2.3041273512444532E-2,2.3079328048950118E-2,2.3117445435616644E-2,2.3155625776246271E-2,2.3193869174812583E-2,2.3232175735460887E-2,2.3270545562508498E-2,2.330897876044502E-2,2.3347475433932625E-2,2.3386035687806353E-2,2.3424659627074372E-2,2.3463347356918296E-2,2.350209898269344E-2,{"$f":"$F55*LT$52","v":2.3540914609929135E-2},2.3579794344328997E-2,2.3618738291771212E-2,2.3657746558308847E-2,2.3696819250170118E-2,2.3735956473758684E-2,2.3775158335653936E-2,2.3814424942611292E-2,2.3853756401562492E-2,2.3893152819615876E-2,2.3932614304056674E-2,2.3972140962347323E-2,2.4011732902127731E-2,2.4051390231215584E-2,2.4091113057606649E-2,2.4130901489475037E-2,2.417075563517353E-2,2.4210675603233867E-2,2.4250661502367023E-2,2.4290713441463531E-2,2.4330831529593755E-2,2.4371015876008206E-2,2.4411266590137821E-2,2.4451583781594285E-2,2.4491967560170302E-2,2.4532418035839918E-2,2.4572935318758801E-2,2.4613519519264562E-2,2.4654170747877024E-2,2.469488911529857E-2,2.4735674732414389E-2,2.4776527710292824E-2,2.4817448160185652E-2,2.4858436193528392E-2,2.48994919219406E-2,2.4940615457226187E-2,2.4981806911373725E-2,2.5023066396556728E-2,2.5064394025133989E-2,2.5105789909649862E-2,2.5147254162834577E-2,2.5188786897604547E-2,2.5230388227062684E-2,2.527205826449869E-2,2.5313797123389374E-2,2.5355604917398966E-2,2.5397481760379422E-2,2.5439427766370724E-2,2.5481443049601211E-2,2.5523527724487877E-2,2.5565681905636684E-2,2.5607905707842875E-2,2.5650199246091285E-2,2.5692562635556655E-2,2.5734995991603955E-2,2.5777499429788679E-2,2.5820073065857176E-2,2.586271701574696E-2,2.5905431395587021E-2,2.5948216321698147E-2,2.5991071910593244E-2,2.6033998278977646E-2,2.6076995543749426E-2,2.6120063821999741E-2,{"$f":"$F55*OF$52","v":2.6163203231013118E-2},2.6206413888267797E-2,2.6249695911436041E-2,2.6293049418384465E-2,2.6336474527174331E-2,2.6379971356061911E-2,2.6423540023498775E-2,2.6467180648132124E-2,2.6510893348805128E-2,2.6554678244557213E-2,2.6598535454624431E-2,2.6642465098439753E-2,2.6686467295633398E-2,2.6730542166033173E-2,2.6774689829664782E-2,2.6818910406752168E-2,2.6863204017717836E-2,2.6907570783183166E-2,2.6952010823968763E-2,2.6996524261094782E-2,2.704111121578124E-2,2.7085771809448368E-2,2.7130506163716931E-2,2.7175314400408556E-2,2.7220196641546075E-2,2.7265153009353844E-2,2.7310183626258089E-2,2.7355288614887223E-2,2.74004680980722E-2,2.7445722198846837E-2,2.7491051040448151E-2,2.7536454746316687E-2,2.7581933440096875E-2,2.7627487245637346E-2,2.7673116286991283E-2,2.7718820688416738E-2,2.7764600574377008E-2,2.7810456069540929E-2,2.7856387298783258E-2,2.7902394387184976E-2,2.7948477460033656E-2,2.7994636642823787E-2,2.8040872061257122E-2,2.8087183841243032E-2,2.8133572108898827E-2,2.8180036990550109E-2,2.8226578612731121E-2,2.827319710218509E-2,2.8319892585864564E-2,2.836666519093177E-2,2.8413515044758943E-2,2.8460442274928697E-2,2.8507447009234348E-2,2.8554529375680284E-2,2.8601689502482288E-2,2.8648927518067916E-2,2.8696243551076823E-2,2.8743637730361132E-2,2.8791110184985761E-2,2.883866104422881E-2,2.8886290437581872E-2,2.8933998494750417E-2,2.8981785345654137E-2,2.9029651120427283E-2,{"$f":"$F55*QR$52","v":2.9077595949419045E-2},2.9125619963193898E-2,2.9173723292531942E-2,2.9221906068429285E-2,2.9270168422098373E-2,2.9318510484968363E-2,2.9366932388685492E-2,2.9415434265113401E-2,2.9464016246333526E-2,2.9512678464645444E-2,2.9561421052567236E-2,2.9610244142835852E-2,2.9659147868407454E-2,2.9708132362457802E-2,2.9757197758382606E-2,2.9806344189797895E-2,2.9855571790540363E-2,2.9904880694667756E-2,2.9954271036459226E-2,3.0003742950415694E-2,3.005329657126022E-2,3.0102932033938379E-2,3.0152649473618606E-2,3.0202449025692593E-2,3.0252330825775622E-2,3.0302295009706978E-2,3.0352341713550283E-2,3.0402471073593874E-2,3.0452683226351192E-2,3.0502978308561135E-2,3.0553356457188433E-2,3.060381780942403E-2,3.065436250268545E-2,3.0704990674617169E-2,3.0755702463091002E-2,3.0806498006206464E-2,3.0857377442291157E-2,3.090834090990114E-2,3.0959388547821307E-2,3.1010520495065769E-2,3.1061736890878235E-2,3.1113037874732373E-2,3.1164423586332219E-2,3.1215894165612528E-2,3.1267449752739172E-2,3.1319090488109533E-2,3.1370816512352837E-2,3.1422627966330614E-2,3.1474524991137003E-2,3.1526507728099187E-2,3.1578576318777758E-2,3.1630730904967111E-2,3.1682971628695822E-2,3.1735298632227044E-2,3.1787712058058887E-2,3.1840212048924801E-2,3.1892798747793979E-2,3.1945472297871744E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*TD$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*VP$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*YB$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*AAN$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124940.03897012763,120859.4511689291,124836.18170431744,124784.28545042366,120708.78461668357,124680.55765579685,120608.44461012604,124576.916085612,124525.12761228465,112427.5515712724,124421.61524439136,120357.95935347978,124318.18892186509,120257.91097283267,124214.84857318,124163.21061669238,120107.99431632561,124059.99909478828,120008.15372083307,123956.87336817088,123905.34265580555,111867.97852369756,123802.34548841565,119758.91517637146,123699.43393812879,119659.36475531239,123596.60793377517,123545.22698909896,119510.19426217178,123442.52917033121,119410.85059208151,123339.91671983094,123288.64248550286,111311.19057631562,123186.15795436666,119162.85255468376,123083.75861420107,119063.7976147743,122981.44439419056,122930.31918212969,{"$f":"SUM(EI32:EI33)","v":118915.36957120491},122828.1325097013,118816.52035322582,122726.03078064646,122675.01174781627,114712.78721955827,122573.03730144678,118569.75664865521,122471.14762203647,118471.19472379258,122369.34263912222,122318.4718868474,118323.50543448338,122216.79381668702,118225.14820763443,122115.20026712104,122064.43516560293,110205.91460325652,121962.96826521246,117979.61269238457,121861.58570988008,117881.54132874025,121760.28742949337,121709.66987051046,117734.58711677248,121608.49787120899,117636.71943232136,121507.40997182707,121456.89753775721,109657.39906028287,121355.93565719404,117392.40599346327,121255.05770188777,117294.82274942189,121154.26360207492,121103.89797619333,117148.5999561775,121003.22952894104,117051.21937757972,120902.64476302719,120852.3837388322,109111.61358222421,120751.92436451778,116808.12193260953,120651.54849774847,116711.02437870814,120551.25606910807,120501.1411224094,116565.52936377874,120400.97372093314,116468.63346661694,120300.88958429756,120250.87871866325,112445.99260178574,120150.91934952958,116226.74596330465,120051.04307230825,116130.13168217216,119951.24981792859,119901.38430273549,115985.36082326833,119801.71545323628,115888.94719519197,119702.12945415301,{"$f":"SUM(GU32:GU33)","v":119652.36750199324},108028.17853629804,119552.90564942056,115648.26361143059,119453.52647519619,115552.13019772763,119354.22991059319,119304.61258543815,115408.07989058879,119205.43980652915,115312.14613125399,119106.34946567398,119056.83518809962,107490.50199489269,118957.86837585454,115072.66047490972,118858.9838304521,114977.00553526875,118760.18148350742,118710.81111310201,114833.67219357335,118612.13193574667,114738.21591458326,118513.53478613551,118464.26695042361,106955.50157065505,118365.79271459741,114499.92222334628,118267.40033615631,114404.74337631199,118169.08974705581,118119.96510225984,114262.12343158835,118021.7770697105,114167.14225643354,117923.67065663783,117874.64803620092,110223.99122776312,117776.66392514823,113930.03459766955,117678.76126406105,113835.32947363961,117580.93998523355,117532.0598430245,113693.41937517695,117434.36051076117,113598.91093917638,117336.74239173904,117287.96376609465,105893.47586182495,117190.46734037236,113362.98340977894,117093.05195922381,113268.74965094491,116995.71755528016,116947.08069872271,113127.54586570503,116849.86763439226,113033.50781594712,116752.73537908944,116704.19953382964,105366.42413670818,116607.18836613624,112798.75454219064,{"$f":"SUM(JG32:JG33)","v":116510.25783964251},112704.98980247938,116413.40788731491,116365.01310553066,112564.48881500865,116268.28388888622,112470.91881029269,116171.6350790677,116123.34080582889,104841.9956470522,116026.81248094401,112237.33394768622,115930.36439589239,112144.03589270146,115833.99648397414,115785.84257211148,112004.23420504335,115689.59479495221,111911.12991582122,115593.42702441898,115545.37312085181,108045.89795568278,115449.32523557608,111678.70764896293,115353.35719076487,111585.87395592712,115257.46892005029,115209.55467925433,111446.76808753503,115113.78594536544,111354.12719585322,115018.09681989459,114970.28208963409,103800.95621376351,114874.71225272928,111122.86173828565,114779.22185890801,111030.4900959821,114683.81084213271,114636.13507951553,110892.07658363285,114540.84300460869,110799.89678307473,114445.63014189382,114398.05339452947,103284.31935208733,114302.95922665903,110569.78237714071,114207.944106469,110477.8704858561,114113.00796825044,114065.56949686135,110340.1458835636,113970.75170851524,110248.42487919201,113876.01273810714,113828.67278915335,102770.25388913983,113734.05192282314,110019.45579589126,113639.50971073816,109928.0013673584,113545.04608751654,113497.84372631252,{"$f":"SUM(LS32:LS33)","v":109790.96224628783},113403.4978639138,109699.69775458798,113309.23042716141,113262.12609802802,105910.84513467875,113167.97617752732,109471.86829343457,113073.90451979492,109380.86905077538,112979.91105977434,112932.94363359064,109244.51199915794,112839.0673482752,109153.70174798046,112745.26909826693,112698.39921622981,101749.78602979213,112604.71789757279,108927.00623686088,112511.11445215554,108836.45991452977,112417.5888152454,112370.85515476626,108700.7815375776,112277.44610936074,108610.42326608209,112184.11471086599,112137.47810903791,101243.35822750484,112044.2630599051,108384.85606111391,111951.12549642235,108294.76040484132,111858.06535417915,111811.56429590876,108159.75732466314,111718.62016487235,108069.84878326177,111625.75329428345,111579.34881158495,100739.45101153954,111486.59771126536,107845.40426865335,111393.92371093517,107755.7570353896,111301.32674650448,111255.05713273791,107621.42589090645,111162.57560210445,107531.96484120807,111070.17094737873,111023.99742850932,103817.98225919539,110931.70796784251,107308.63742911852,110839.49522342398,107219.43638697805,110747.35913148279,110701.3198102773,107085.77383383975,110609.29857759766,106996.75804859409,110517.35383819992,{"$f":"SUM(OE32:OE33)","v":110471.41013360921},99739.148219288982,110379.58001492791,106774.54217899428,110287.8262306637,106685.78510720005,110196.14871736306,110150.33854250929,106552.78781770186,110058.77531679407,106464.21508074405,109967.28820363931,109921.57316949846,99242.727739152455,109830.2001065713,106243.10522127817,109738.90299813049,106154.78991010635,109647.68178103835,109602.09961203185,106022.45457310611,109510.99211369432,105934.32267930159,109419.96034909075,109374.47284726397,98748.778037015305,109283.55456523859,105714.31332514941,109192.71185965982,105626.43757587438,109101.9446677042,109056.58936971702,105494.76089671017,108965.93533051641,105407.06765189974,108875.35664810873,108830.09554612494,101766.4756301852,108739.62978147136,105188.15332563955,108649.23921710618,105100.71495047915,108558.92379051867,108513.79423437116,104969.69365088714,108423.59139735615,104882.43687183235,108333.46354206916,108288.42771309381,97768.241837841008,108198.41221354803,104664.61212330459,108108.4715400047,104577.60894536569,108018.6056302642,107973.70069239677,104447.23976339865,107883.94681184931,104360.41727772742,107794.26753983171,107749.45586263872,97281.630929067862,107659.88838714668,104143.67668389899,{"$f":"SUM(QQ32:QQ33)","v":107570.39536523406},104057.10653712325,107480.97673501076,107436.29529745605,103927.38622706923,107346.98813883544,103840.99587322178,107257.75521740403,107213.16657634785,96797.441974214395,107124.04489500969,103625.33403805105,107034.99729668148,103539.19476716103,106946.02371978119,106901.56467013614,103410.12009946258,106812.70201002344,103324.15972663766,106723.91321760749,106679.54650259536,99755.50802300236,106590.86839660982,103109.57128094012,106502.26400490916,103023.86074138555,106413.73326621787,106369.49549761605,102895.42850255939,106281.07512365867,102809.89597066064,106192.72824974461,106148.58235620892,95836.281768185218,106060.34561781811,102596.37557197518,105972.18222682233,102511.09162987967,105884.09212225107,105840.0745333352,102383.29862243657,105752.0942441918,102298.19180201934,105664.18708926825,105620.260918139,95359.28658766429,105532.4633505735,102085.73413447532,105444.73876533924,102000.87466658314,105357.0871017692,105313.28859666358,101873.71770894845,105225.7462019494,101789.03448116667,105138.2765774523,105094.56903512983,94884.665501776864,105007.20845255391,101577.63425535159,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":1081336.5387944542},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2002.3422016376303,1940.1439881470308,2007.2917621116162,2009.771128490049,1947.3421522567005,2014.7390524199336,1952.1557589110746,2019.7192564884976,2022.2139730578235,1828.7719222394662,2027.2126542736532,1964.2418966487905,2032.2236916566499,1969.0972775347595,2037.2471157498419,2039.7634823780975,1976.4028617791205,2044.8055439699679,1981.2883031773665,2049.860068960324,2052.3920148544903,1856.0631764001041,2057.4652927315387,1993.5548055919519,2062.5511111701521,1998.4826446298605,2067.6495011691613,2070.2034202118966,2005.8972520684099,2075.3207258419789,2010.8556002196881,2080.4506808651868,2083.0204116673985,1883.7617052703986,2088.1693994316602,2023.3051589416164,2093.3311149036517,2028.3065374439125,2098.5055895448086,2101.0976214067828,2035.8317950590344,{"$f":"EJ55*EJ57+EJ56*EJ58","v":2106.2912939620514},2040.8641379703849,2111.4978046807337,2114.1058842653142,1980.1547862458592,2119.3317117557513,2053.4994847980561,2124.5704568929182,2058.5755002138994,2129.8221516077556,2132.4528650567968,2066.2130592678736,2137.7240441813701,2071.3205011829582,2143.0082530567147,2145.6552537128346,1940.4049893207964,2150.9590676293033,2084.1444086821316,2156.2759919660098,2089.296174838214,2161.606059130409,2164.2760314222232,2097.0477112355484,2169.6258737674339,2102.2313728769532,2174.9889403098837,2177.6754428671375,1969.3621736990842,2183.0584070220007,2115.246654989131,2188.4546772474209,2120.4753023340768,2193.8642864344793,2196.5741034393122,2128.342516989253,2202.0037829175121,2133.6035358044082,2207.4468839411948,2210.1734778970545,1998.751493910733,2215.6367734705609,2146.8130484642975,2221.1135736846859,2152.1197243167198,2226.6039119213538,2229.3541682525492,2160.1043435274232,2234.8648762946987,2165.4438739381917,2240.3892061756555,2243.1564898248212,2101.0286630788491,2248.7013156242888,2178.8505157003792,2254.2598475977511,2184.2363845006348,2259.8321196252987,2262.6234187697778,2192.3401603265538,2268.2163645868814,2197.7593739825465,2273.8231355251487,2276.6317160908325,{"$f":"GV55*GV57+GV56*GV58","v":2058.8524335884986},2282.2592888137015,2211.3660866575265,2287.9007722514784,2216.8323302232275,2293.5562007898557,2296.3891552405339,2225.0570408705075,2302.0655660889765,2230.5571269061761,2307.7560083745761,2310.6065021417458,2089.5772409638794,2316.3180566425613,2244.3668962058709,2322.0437294516155,2249.914713991212,2327.7835554677481,2330.6587868579395,2258.2621642026452,2336.4199083087815,2263.8443294982148,2342.1952705916833,2345.0883030422929,2120.7605628849606,2350.8850926036639,2277.8601856911282,2356.6962111645762,2283.4907950500797,2362.5216941446756,2365.4398333844929,2291.9628165011209,2371.2869295967871,2297.6282859474136,2377.1484791608996,2380.0846851111364,2229.2810005261904,2385.9679817187452,2311.8533045235563,2391.8658211614006,2317.5679409769887,2397.7782393873249,2400.7399268021236,2326.1663926776769,2406.6742808003069,2331.9164094448884,2412.6233038415567,2415.6033275811428,2184.5302226196718,2421.5744222028547,2346.3537117906362,2427.5602766862435,2352.1536292974301,2433.5609275159964,2436.5668129868777,2360.8803980003086,2442.5897269423067,2366.716223810799,2448.6275288508664,2451.6520242844308,2217.1305533673685,2457.7122271535718,2381.3689778938137,2463.7874101497664,{"$f":"JH55*JH57+JH56*JH58","v":2387.2554491260139},2469.8776103021723,2472.928353408588,2396.1124497401406,2479.0411489252688,2402.0353651452897,2485.1690545720007,2488.2386853625676,2250.2173875993635,2494.3893262654269,2416.9067862096654,2500.5551708477956,2422.8811028317436,2506.736256691428,2509.832526855912,2431.87027884288,2516.0365452605047,2437.8815835040805,2522.2558992876739,2525.3713390022867,2365.3621993069146,2531.6137675699115,2452.9749347758602,2537.8716267056352,2459.0384077281442,2544.1449545520545,2547.2874311871105,2468.1617316252082,2553.5840338232501,2474.2627445990479,2559.8962009395782,2563.0581331971052,2317.8797157507033,2569.3937192014487,2489.5813380022737,2575.744966048399,2495.7352977886044,2582.1119124497664,2585.3012851069548,2504.9947714964992,2591.6918536339763,2511.1868315242009,2598.0982189141005,2601.3073375352351,2352.47005676976,2607.7374711897241,2526.7340284076463,2614.1834993977786,2532.9798253873309,2620.6454614489121,2623.8824299701569,2542.3774807062196,2630.368366666265,2548.6619465074018,2636.8703358546622,2640.1273450141716,2387.5765987304294,2646.6534372787632,2564.4411583821493,2653.1956612956074,2570.7801630662693,2659.7540569405478,2663.0393316117006,2580.3180621174151,{"$f":"LT55*LT57+LT56*LT58","v":2669.6220596816756},2586.6963126882338,2676.2210595011247,2679.5266738823652,2509.7501537892417,2686.150156773148,2602.7110019762608,2692.7900121546518,2609.1446053284017,2699.4462804977984,2702.7805822044975,2618.8248410066576,2709.4615460919867,2625.2982759223969,2716.159024556634,2719.5139695083722,2459.3692140572989,2726.2362964117974,2641.5519567163346,2732.9752401370165,2648.0815704578076,2739.7308417589084,2743.1149021447623,2657.9062668908559,2749.8955678492325,2664.4763066130395,2756.6929945823276,2760.0980062779072,2496.0710408293844,2766.9206522697004,2680.9725454472659,2773.7601630605777,2687.5996023668754,2780.6165803383915,2784.0511419655222,2697.5709153813268,2790.9329973639442,2704.2390015694045,2797.8318639203189,2801.2876895191916,2533.3205788116074,2808.2121516880302,2720.9814182026471,2815.1537303338755,2727.7073724710895,2822.112467766698,2825.5982842786816,2737.8274900655347,2832.5828394520136,2744.5950858932297,2839.5846596453739,2843.0920574570564,2662.951930275532,2850.1198552330729,2761.5873541028473,2857.1650249198765,2768.4136815917986,2864.2276094588397,2867.7654457460771,2778.6848244169169,2874.8542333106197,2785.5534148932861,2881.9605435457179,2885.5202831961815,{"$f":"OF55*OF57+OF56*OF58","v":2609.4956049493976},2892.6529586843735,2802.7992632814012,2899.8032653290393,2809.7274618873685,2906.9712467123759,2910.561879079934,2820.1518837332069,2917.7564545236337,2827.1229760284941,2924.9688141334032,2928.5816767339543,2648.4378081403415,2935.8207950525652,2844.6261888401618,2943.0778076421284,2851.6577788131617,2950.3527587352328,2953.9969750731848,2862.2377671036784,2961.2989170969504,2869.312890880034,2968.6189086846689,2972.285687003347,2687.9611562799428,2979.6328366273001,2887.0773088336127,2986.998147563213,2894.2138331107608,2994.3816647037684,2998.080264660086,2904.9517094057587,3005.4911755242042,2912.1324171528927,3012.9204053107624,3016.6419039462985,2825.5055477341639,3024.0986970557537,2930.1619382828117,3031.5739225033012,2937.4049628268885,3039.0676258515691,3042.8214210075826,2948.3030833314288,3050.342926883302,2955.5909507072724,3057.8830250596561,3061.6600606180236,2768.7861071564871,3069.2281334521399,2973.889531219374,3076.8149136950756,2981.2406453624444,3084.4204475894026,3088.2302616378893,2992.3014014438691,3095.8640129642458,2999.6980276203176,3103.5166340491287,3107.3500353227305,2810.1054452587018,3115.0310485386999,3018.2696827599661,3122.7310483391725,{"$f":"QR55*QR57+QR56*QR58","v":3025.7304995521213},3130.4500816568084,3134.3167505827332,3036.9563182647885,3142.0644224287098,3044.4633262786092,3149.8312456316826,3153.7218537812132,2852.0414029317799,3161.5174928186643,3063.3121312117546,3169.3324017825139,3070.8842877750681,3177.1666283058112,3181.0910005697683,3082.2776323929193,3188.9542930018497,3089.8966695018944,3196.8370225917679,3200.7856913307887,2997.981867232018,3208.6976667816157,3109.026760209279,3216.6291997291237,3116.711918097033,3224.580338517203,3228.5632752415909,3128.2752886541084,3236.5439136968112,3136.0080266984883,3244.5442793757911,3248.5518751580598,2937.8001222314542,3256.581923141779,3155.4236008832067,3264.6318204839504,3163.2234464444905,3272.7016162499135,3276.7439914078914,3174.9593802835084,3284.8437270724444,3182.8075160528647,3292.9634843554118,3297.0308865650081,2981.6417018368475,3305.1807691097142,3202.5128340614601,3313.3507972301745,3210.4290788112044,3321.5410207239456,3325.6437213312083,3222.3401511403308,3333.86433152471,3230.3054067458802,3342.1052621246108,3346.2333632689001,3026.1375410999199,3354.5048686979044,3250.3047925031938,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":4}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":4},{"$f":"F64/(months/Months_Period)","v":0.33333333333333331},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(EI14+EI15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(GU14+GU15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(JG14+JG15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(LS14+LS15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(OE14+OE15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(QQ14+QQ15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":112000.00000000061},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(EJ64:EJ65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(GV64:GV65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(JH64:JH65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(LT64:LT65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(OF64:OF65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(QR64:QR65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":161710.22690189231},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267.10708834717866,267.54823741990322,267.99011508618764,268.4327225493634,268.8760610147495,269.32013168965545,269.76493578338477,270.2104745072383,270.65674907451739,271.1037607005274,271.55151060258061,272,272.44923011412232,272.89920216830137,273.34991738791155,273.80137700035084,274.25358223504458,274.70653432344864,275.16023449905254,275.61468399738317,276.06988405600788,276.52583591453811,276.98254081463239,277.44000000000017,277.89821471640494,278.35718621166751,278.81691573566985,279.27740454035796,279.73865387974558,280.20066500991777,280.66343918903374,281.12697767733096,281.59128173712816,282.05635263282898,282.52219163092519,282.98880000000037,283.45617901073319,283.92432993590108,284.39325405038346,284.86295263116529,285.33342695734069,{"$f":"EJ66*EJ51","v":285.80467831011629},286.27670797281456,286.74951723087776,287.22310737187092,287.69747968548575,288.17263546354388,288.64857600000056,289.12530259094802,289.60281653461925,290.08111913139129,290.56021168378879,291.04009549648771,291.5207718763188,292.00224213227102,292.48450757549546,292.96756951930848,293.45142927919562,293.93608817281489,294.42154752000073,294.90780864276718,295.39487286531181,295.88274151401924,296.37141591746473,296.86089740641762,297.35118731384534,297.84228697491665,298.33419772700557,298.82692090969488,299.32045786477971,299.81480993627139,300.30997847040084,300.80596481562264,301.30277032261819,301.80039634429983,302.29884423581416,302.79811535454616,303.29821106012236,303.79913271441512,304.30088168154583,304.80345932788896,305.30686702207544,305.81110613499698,306.31617803980907,306.82208411193528,307.32882572907079,307.83640427118604,308.34482112053064,308.85407766163723,309.36417528132506,309.87511536870369,310.386899315177,310.89952851444696,311.41300436251726,311.92732825769713,312.44250160060551,312.95852579417425,313.47540224365241,313.99313235660998,314.51171754294154,315.03115921487029,315.5514587869518,316.07261767607804,316.59463730148076,317.1175190847361,{"$f":"GV66*GV51","v":317.64126444976773},318.16587482285126,318.6913516326178,319.21769631005787,319.7449102885256,320.27299500374227,320.80195189380044,321.33178239916782,321.86248796269098,322.39407002959967,322.92653004751054,323.45986946643097,323.99408973876331,324.52919231930849,325.06517866527031,325.60205023625917,326.13980849429629,326.67845490381728,327.21799093167664,327.75841804715128,328.29973772194484,328.84195143019173,329.38506064846081,329.92906685575969,330.47397153353864,331.01977616569479,331.56648223857587,332.11409124098458,332.66260466418248,333.21202400189389,333.76235075031042,334.31358640809458,334.8657324763841,335.41879045879585,335.97276186143029,336.52764819287518,337.08345096420965,337.64017168900887,338.19781188334758,338.75637306580444,339.31585675746624,339.87626448193197,340.43759776531681,340.99985813625665,341.56304712591191,342.12716626797197,342.69221709865911,343.25820115673281,343.82511998349401,344.39297512278927,344.96176812101476,345.53150052712078,346.10217389261578,346.6737897715708,347.2463497206233,347.81985529898196,348.39430806843041,348.96970959333163,349.54606144063246,350.12336517986768,350.70162238316408,351.28083462524523,351.86100348343518,352.44213053766333,{"$f":"JH66*JH51","v":353.02421737046825},353.60726556700234,354.19127671503594,354.77625240496172,355.36219422979912,355.94910378519836,356.53698266944525,357.12583248346522,357.71565483082759,358.30645131775032,358.89822355310412,359.49097314841674,360.08470171787781,360.67941087834259,361.27510224933684,361.87177745306116,362.4694381143953,363.06808586090256,363.66772232283438,364.26834913313473,364.86996792744435,365.47258034410555,366.07618802416641,366.68079261138541,367.28639575223559,367.89299909590972,368.50060429432386,369.10921300212266,369.71882687668347,370.32944757812083,370.94107676929133,371.55371611579767,372.16736728599346,372.78203195098786,373.39771178464997,374.01440846361322,374.63212366728055,375.25085907782807,375.87061638021049,376.49139726216532,377.11320341421731,377.73603652968353,378.35989830467736,378.98479043811381,379.61071463171356,380.23767259000783,380.86566602034321,381.49469663288579,382.12476614062638,382.75587625938488,383.38802870781495,384.02122520740886,384.65546748250188,385.29075726027736,385.92709627077113,386.56448624687636,387.2029289243481,387.84242604180827,388.48297934075026,389.12459056554371,389.76726146343913,390.41099378457284,391.0557892819715,391.70164971155725,{"$f":"LT66*LT51","v":392.34857683215222},392.99657240548322,393.64563819618684,394.29577597181407,394.94698750283527,395.59927456264467,396.2526389275655,396.90708237685482,397.56260669270813,398.21921366026453,398.87690506761118,399.53568270578864,400.19554836879541,400.85650385359304,401.51855096011076,402.18169149125055,402.84592725289212,403.51126005389773,404.177691706117,404.84522402439211,405.51385882656251,406.18359793347003,406.8544431689636,407.52639635990465,408.19945933617163,408.87363393066522,409.54892197931332,410.22532532107596,410.90284579795036,411.58148525497609,412.26124554023977,412.94212850488037,413.62413600309412,414.3072698921398,414.99153203234323,415.67692428710308,416.36344852289534,417.05110660927875,417.73990041889977,418.42983182749759,419.12090271390952,419.81311496007572,420.50647045104466,421.2009710749781,421.89661872315617,422.59341528998272,423.29136267299026,423.99046277284532,424.69071749335347,425.39212874146455,426.09469842727799,426.79842846404784,427.50332076818802,428.20937725927752,428.91659986006584,429.62499049647795,430.33455109761957,431.04528359578262,431.75718992645028,432.47027202830242,433.18453184322067,433.899971316294,434.61659239582372,435.33439703332891,{"$f":"OF66*OF51","v":436.05338718355188},436.77356480446321,437.49493185726732,438.21749030640763,438.94124211957211,439.66618926769848,440.39233372497949,441.1196774688687,441.84822248008538,442.57797074262015,443.30892424374048,444.04108497399585,444.77445492722325,445.50903610055281,446.24483049441295,446.98184011253608,447.72006696196382,448.45951305305266,449.20018039947934,449.94207101824628,450.68518692968723,451.4295301574727,452.17510272861546,452.92190667347586,453.66994402576785,454.41921682256401,455.16972710430139,455.92147691478698,456.67446830120326,457.42870331411387,458.18418400746907,458.94091243861135,459.69889066828119,460.45812076062236,461.21860478318797,461.98034480694554,462.74334290628337,463.50760115901545,464.27312164638755,465.03990645308289,465.80795766722753,466.57727738039637,467.34786768761865,468.11973068738382,468.89286848164704,469.66728317583505,470.44297687885194,471.21995170308475,471.99820976440935,472.77775318219608,473.55858407931561,474.34070458214484,475.1241168205724,475.90882292800461,476.69482504137136,477.48212530113182,478.2707258512803,479.06062883935209,479.85183641642931,480.64435073714674,481.43817395969779,482.23330824584019,483.02975576090216,483.82751867378795,{"$f":"QR66*QR51","v":484.62659915698401},485.42699938656489,486.22872154219897,487.03176780715467,487.83614036830613,488.64184141613936,489.44887314475812,490.25723775188993,491.06693743889201,491.8779744107573,492.69035087612053,493.50406904726407,494.31913114012411,495.13553937429657,495.95329597304334,496.77240316329818,497.59286317567268,498.41467824446255,499.23785060765368,500.06238250692815,500.88827618767027,501.71553389897286,502.54415789364339,503.37415042820976,504.20551376292696,505.03825016178291,505.87236189250461,506.70785122656446,507.54472043918645,508.38297180935211,509.22260761980715,510.06363015706711,510.90604171142405,511.74984457695274,512.59504105151666,513.44163343677428,514.28962403818582,515.13901516501892,515.98980913035507,516.8420082510961,517.69561484797043,518.55063124553953,519.40705977220364,520.26490276020877,521.12416254565289,521.98484146849205,522.84694187254729,523.71046610551014,524.57541651894985,525.4417954683197,526.3096053129625,527.1788484161184,528.04952714493038,528.92164387045068,529.79520096764804,530.6702008154133,531.54664579656628,532.42453829786234,533.30388070999857,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":919626.31189256057},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,1750.4983681016938,{"$f":"EJ59-EJ68","v":1820.4866156519352},1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,1959.5141970060963,{"$f":"GV59-GV68","v":1741.2111691387308},1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,2111.3452796121032,{"$f":"JH59-JH68","v":2034.2312317555457},2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,2188.6164124058578,{"$f":"LT59-LT68","v":2277.2734828495236},2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,2450.1858861628525,{"$f":"OF59-OF68","v":2173.4422177658457},2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,2638.9035296653847,{"$f":"QR59-QR68","v":2541.1039003951373},2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70-EI46","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70-GU46","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70-JG46","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70-LS46","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70-OE46","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70-QQ46","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8201225290059888E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2121089147110906E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EI82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GU82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JG82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LS82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OE82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QQ82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TC82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VO82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YA82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAM82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8201225290059888E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2121089147110906E-2},{"$f":"SUM(K80:XFD80)","v":9002.8636342405189},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,160.84702261980186,322.63019461967679,485.35496450372221,649.02681248699707,813.65125068008342,979.23382327472245,1145.7801067305304,1313.2957099628015,1481.7862745314048,1651.2574748307788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":313002.86363424058},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EJ79+EJ80+EJ81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GV79+GV80+GV81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JH79+JH80+JH81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LT79+LT80+LT81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OF79+OF80+OF81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QR79+QR80+QR81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TD79+TD80+TD81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VP79+VP80+VP81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YB79+YB80+YB81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAN79+AAN80+AAN81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EJ82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GV82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JH82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LT82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OF82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QR82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TD82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VP82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YB82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAN82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.3809523809523812E-3},null,{"$f":"SUM(K85:XFD85)","v":313002.86363424035},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*EI84*EI7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*GU84*GU7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*JG84*JG7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*LS84*LS7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*OE84*OE7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*QQ84*QQ7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":9002.8636342403479},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,989.99019987559302,927.35083731226894,994.05673361056995,996.09349252582695,933.22117782709245,1000.1740073154195,937.14590971283121,1004.2638685664007,1006.3123105684475,812.42324812408026,1010.4162302562141,946.99698323393193,1014.529548127669,950.95316195159955,1018.6522849470717,1020.717191962888,956.90436612921724,1024.8540962316606,960.88315526345525,1029.0004715480823,1031.077217383624,834.29242707070728,1035.2378385020479,970.86989217709299,1039.4079830388887,974.8805450033343,1043.5876720186329,1045.6811022566799,980.91368477380558,1049.8751474172022,984.94724761579585,1054.078789772997,1056.1842165154117,856.46043922271099,1060.4022943858763,995.07144552675743,1064.6300224780598,999.13729409315272,1068.8674220795665,1070.9897553607589,1005.2534546868352,{"$f":"EJ70-EJ85","v":1075.2417022370764},1009.3425165827117,1079.5033740349973,1081.6378634785847,947.21239314551497,1085.9141628773486,1019.605995383197,1090.2002408871117,1023.7277702644216,1094.4961190615059,1096.6477399581495,1029.9280503565274,1100.9583588901928,1034.0733456358284,1105.2788320663608,1107.4427707786676,901.70864662674205,1111.7780660416297,1044.4779477472721,1116.1232699083839,1048.6563885580435,1120.4784042015312,1122.6597020898998,1054.9419004142719,1127.0297730387297,1059.1441724871779,1131.4098291680193,1133.603608542584,924.79680241944595,1137.9986836708708,1069.6917631038714,1142.4037990169395,1073.9276185966,1146.8189766753208,1149.0303457886394,1080.2994882198482,1153.460658442531,1084.5594896751345,1157.9010888447901,1160.1251051543068,948.19971347379885,1164.5807539207053,1095.2519570096297,1169.0465761578921,1099.5459851727906,1173.522594235309,1175.76443371716,1106.0053524509271,1180.2557875985149,1110.3238451546295,1184.75739344562,1187.0120478955155,1044.3707453014731,1191.5290739517332,1121.1631006849152,1196.0564083887184,1125.5160688421238,1200.5940738538302,1202.8667878119777,1132.064087696825,1207.4199923850711,1136.4418428916097,1211.9835848088092,1214.2692835912376,{"$f":"GV70-GV85","v":995.96625572387222},1218.8485005759917,1147.4298216100501,1223.4381625265619,1151.842506519843,1228.0382923712546,1230.3422899318748,1158.4803450564809,1234.9581647114269,1162.9181434617176,1239.584564912207,1241.901719260456,1020.3382378102575,1246.543950908394,1174.056804125742,1251.1967658004978,1178.5299920820571,1255.8601871490723,1258.1958825114043,1185.2588327406352,1262.8752571719779,1189.7574646531643,1267.5652965283639,1269.9143227716745,1045.0416779365632,1274.6204030231106,1201.0487900376938,1279.3372065087328,1205.5832769710387,1284.0647567279229,1286.4325692193238,1212.4043166781676,1291.1762837055444,1216.9645820737592,1295.9308038846107,1298.3121235034027,1146.9526361471221,1303.0828966148779,1228.4105792253499,1307.8645346807375,1233.0071708046639,1312.657061490534,1315.0574156219482,1239.9216211265616,1319.8663202595362,1244.5443297620577,1324.6861733280389,1327.1002130095512,1095.4601892213191,1331.9365336652068,1256.1470302547627,1336.7838627442638,1260.8065419899558,1341.6422243295669,1344.0755498513959,1267.8156292864678,1348.9505054590177,1272.5016008026087,1353.8365539953752,1356.2837456897046,1121.184017569346,1361.1864791134681,1284.2630609955199,1366.1003661972445,{"$f":"JH70-JH85","v":1288.9863183406869},1371.0254313203113,1373.4921632786932,1296.0912839203202,1378.4340412806109,1300.8413479452329,1383.3871584876965,1385.8679394642436,1147.2568193536772,1390.8379615328181,1312.7636492417028,1395.8192842845201,1317.5514876990069,1400.8119323982269,1403.3125111917166,1324.7535879749603,1408.3221937312505,1329.5685842283192,1413.3432635499807,1415.8580764542935,1255.2473179646117,1420.8962738109472,1341.6538333368349,1425.9459206793913,1346.50709856105,1431.0070420412862,1433.5419134779281,1353.807605208227,1438.6202935317078,1358.6883836060683,1443.7102107554283,1446.2595036664488,1200.4674350498512,1451.3667738356021,1370.9387128027652,1456.4856441699271,1375.858260706465,1461.6161399570797,1464.1857553118857,1383.2584608194752,1469.3337368049001,1388.2058815796586,1474.4934071945645,1477.0776336822623,1227.6144287231878,1482.2548851848574,1400.6234489724443,1487.4438893500342,1405.6101458318458,1492.6446717746685,1495.2494878474831,1413.111342083952,1500.4679857689043,1418.1262758322659,1505.6983261690325,1508.3179453524367,1255.1287563912229,1513.5660978220963,1430.7132656265403,1518.8261573152049,1435.7679881879717,1524.0981497411162,1526.7386289148703,1443.371498990999,{"$f":"LT70-LT85","v":1532.0285694346649},1448.4548268678918,1537.3305078900789,1539.9859844956923,1369.5582528715477,1545.3059687956447,1461.2134496338367,1550.6380163629383,1466.337085220835,1555.9821534226753,1558.6587637220277,1474.0442448860103,1564.0210843083328,1479.1968586539451,1569.3955601816647,1572.0873646022628,1311.2783733895481,1577.4801229430409,1492.1293515953589,1582.8851026977659,1497.3227982163862,1588.3023304105795,1591.0155455609397,1505.1349571160927,1596.4511950982023,1510.3577592675156,1601.8991591881554,1604.6277675419724,1339.9232816165754,1610.0942535998656,1523.4663864921672,1615.5731211408388,1528.7305529489227,1621.0643970313931,1623.81469651832,1536.6490776793648,1629.3246354261901,1541.9429815452672,1634.8470500865606,1637.6129442768352,1368.9547626828394,1643.1541233130956,1555.2300343367438,1648.7078458440387,1560.5658403330744,1654.2741390618567,1657.0620081908328,1568.5921138778308,1662.6472085438013,1573.9580437369063,1668.2450478032374,1671.0487155781498,1490.2036960924852,1676.6655645589367,1587.4258408279225,1682.2951210085398,1592.8342170793203,1687.9374124481983,1690.7633424047681,1600.9696389737555,1696.4247880525404,1606.4085301621335,1702.0990377350354,1704.9409727479938,{"$f":"OF70-OF85","v":1428.197304350987},1710.6344804650516,1620.0594180092753,1716.3408616077727,1625.5413063529377,1722.0601440298187,1724.9246319400959,1633.7872928494794,1730.6633186286895,1639.3000918710154,1736.414976474804,1739.2956783450995,1458.4184397982594,1745.0668455371538,1653.1364449308903,1750.8510541147334,1658.6927984363392,1756.6483322673216,1759.5518812588466,1667.0507826705734,1765.3688167524047,1672.6384473077028,1771.1988925411947,1774.1188669150124,1489.046298839316,1779.9687063898773,1686.6626683144527,1785.8317572335673,1692.2944513946986,1791.7080479747956,1794.6511672377583,1700.7658835522884,1800.5473714410641,1706.4293829774115,1806.4568871127158,1809.4166457244942,1617.5172914130217,1815.3461824818796,1720.6439032215653,1821.2891026353595,1726.3520917448022,1827.2454350563139,1830.228639905105,1734.9384392291863,1836.2051449867963,1740.6787541165786,1842.1951347659456,1845.19519550008,1551.5429839772191,1851.205466855085,1755.0860337251997,1857.2292956980718,1760.8716151270132,1863.2667112465392,1866.290523181659,1769.5743627278785,1872.3483736981066,1775.3924853661069,1878.4198842178407,1881.4607711707249,1583.4223578841452,1887.5528268780008,1789.995013584205,1893.6586162505259,{"$f":"QR70-QR85","v":1795.8589869802786},1899.7781688553846,1902.8431156256756,1804.6796370427751,1908.9833686455449,1810.5765714476111,1915.1374590720657,1918.2197026144645,1615.729552078029,1924.3946049930482,1825.3768669207752,1930.5834193203909,1831.3202432200851,1936.7861755166559,1939.8927911818664,1840.2603158147622,1946.1165164113181,1846.2370778425729,1952.3542585692553,1955.4783954090017,1751.848677629489,1961.7372194677841,1861.2376889007769,1968.0101358860552,1867.2614909192475,1974.2971749405615,1977.4459999342275,1876.3225240126853,1983.7542798427662,1882.3801414742775,1990.0767583411252,1993.243331586134,1681.6491671051713,1999.5871651499674,1897.5836464168315,2005.9452736323174,1903.6889089914462,2012.3176876700359,2015.5092688626778,1912.8724586175535,2021.9031988096153,1919.0119713924664,2028.3115111683496,2031.5210703899406,1715.272625876336,2037.9510142263634,1934.4209787740542,2044.3954177098058,1940.608748877396,2050.8543118407674,2054.0892026033871,1949.9163893093537,2060.5698909649209,1956.1388494605708,2067.0651477421038,2070.318249038628,1749.3459818884949,2076.8354169851832,1971.7559983783362,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EK82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GW82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JI82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LU82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OG82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QS82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TE82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VQ82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YC82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAO82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745.24491341485862,1490.4898268297172,2235.7347402445757,2980.9796536594345,3726.2245670742932,4471.4694804891515,5216.7143939040097,5961.959307318868,6707.2042207337263,7452.4491341485846,8197.6940475634437,8942.9389609783029,9688.1838743931621,10433.428787808021,11178.67370122288,11923.91861463774,12669.163528052599,13414.408441467458,14159.653354882317,14904.898268297176,15650.143181712036,16395.388095126895,17140.633008541754,17885.877921956613,18631.122835371472,19376.367748786332,20121.612662201191,20866.85757561605,21612.102489030909,22357.347402445768,23102.592315860627,23847.837229275487,24593.082142690346,25338.327056105205,26083.571969520064,26828.816882934923,27574.061796349783,28319.306709764642,29064.551623179501,29809.79653659436,30555.041450009219,{"$f":"EI89+EJ85","v":31300.286363424078},32045.531276838938,32790.776190253797,33536.021103668652,34281.266017083508,35026.510930498363,35771.755843913219,36517.000757328075,37262.24567074293,38007.490584157786,38752.735497572641,39497.980410987497,40243.225324402352,40988.470237817208,41733.715151232063,42478.960064646919,43224.204978061774,43969.44989147663,44714.694804891486,45459.939718306341,46205.184631721197,46950.429545136052,47695.674458550908,48440.919371965763,49186.164285380619,49931.409198795474,50676.65411221033,51421.899025625185,52167.143939040041,52912.388852454897,53657.633765869752,54402.878679284608,55148.123592699463,55893.368506114319,56638.613419529174,57383.85833294403,58129.103246358885,58874.348159773741,59619.593073188596,60364.837986603452,61110.082900018308,61855.327813433163,62600.572726848019,63345.817640262874,64091.06255367773,64836.307467092585,65581.552380507448,66326.797293922311,67072.042207337174,67817.287120752037,68562.532034166899,69307.776947581762,70053.021860996625,70798.266774411488,71543.511687826351,72288.756601241214,73034.001514656076,73779.246428070939,74524.491341485802,75269.736254900665,76014.981168315528,76760.22608173039,77505.470995145253,78250.715908560116,{"$f":"GU89+GV85","v":78995.960821974979},79741.205735389842,80486.450648804705,81231.695562219567,81976.94047563443,82722.185389049293,83467.430302464156,84212.675215879019,84957.920129293881,85703.165042708744,86448.409956123607,87193.65486953847,87938.899782953333,88684.144696368196,89429.389609783058,90174.634523197921,90919.879436612784,91665.124350027647,92410.36926344251,93155.614176857373,93900.859090272235,94646.104003687098,95391.348917101961,96136.593830516824,96881.838743931687,97627.083657346549,98372.328570761412,99117.573484176275,99862.818397591138,100608.063311006,101353.30822442086,102098.55313783573,102843.79805125059,103589.04296466545,104334.28787808031,105079.53279149518,105824.77770491004,106570.0226183249,107315.26753173977,108060.51244515463,108805.75735856949,109551.00227198435,110296.24718539922,111041.49209881408,111786.73701222894,112531.98192564381,113277.22683905867,114022.47175247353,114767.71666588839,115512.96157930326,116258.20649271812,117003.45140613298,117748.69631954785,118493.94123296271,119239.18614637757,119984.43105979243,120729.6759732073,121474.92088662216,122220.16580003702,122965.41071345189,123710.65562686675,124455.90054028161,125201.14545369647,125946.39036711134,{"$f":"JG89+JH85","v":126691.6352805262},127436.88019394106,128182.12510735593,128927.37002077079,129672.61493418565,130417.85984760051,131163.10476101536,131908.34967443021,132653.59458784506,133398.83950125991,134144.08441467475,134889.3293280896,135634.57424150445,136379.8191549193,137125.06406833415,137870.308981749,138615.55389516384,139360.79880857869,140106.04372199354,140851.28863540839,141596.53354882324,142341.77846223809,143087.02337565293,143832.26828906778,144577.51320248263,145322.75811589748,146068.00302931233,146813.24794272718,147558.49285614202,148303.73776955687,149048.98268297172,149794.22759638657,150539.47250980142,151284.71742321627,152029.96233663111,152775.20725004596,153520.45216346081,154265.69707687566,155010.94199029051,155756.18690370535,156501.4318171202,157246.67673053505,157991.9216439499,158737.16655736475,159482.4114707796,160227.65638419444,160972.90129760929,161718.14621102414,162463.39112443899,163208.63603785384,163953.88095126869,164699.12586468353,165444.37077809838,166189.61569151323,166934.86060492808,167680.10551834293,168425.35043175778,169170.59534517262,169915.84025858747,170661.08517200232,171406.33008541717,172151.57499883202,172896.81991224686,173642.06482566171,{"$f":"LS89+LT85","v":174387.30973907656},175132.55465249141,175877.79956590626,176623.04447932111,177368.28939273595,178113.5343061508,178858.77921956565,179604.0241329805,180349.26904639535,181094.5139598102,181839.75887322504,182585.00378663989,183330.24870005474,184075.49361346959,184820.73852688444,185565.98344029929,186311.22835371413,187056.47326712898,187801.71818054383,188546.96309395868,189292.20800737353,190037.45292078838,190782.69783420322,191527.94274761807,192273.18766103292,193018.43257444777,193763.67748786262,194508.92240127746,195254.16731469231,195999.41222810716,196744.65714152201,197489.90205493686,198235.14696835171,198980.39188176655,199725.6367951814,200470.88170859625,201216.1266220111,201961.37153542595,202706.6164488408,203451.86136225564,204197.10627567049,204942.35118908534,205687.59610250019,206432.84101591504,207178.08592932989,207923.33084274473,208668.57575615958,209413.82066957443,210159.06558298928,210904.31049640413,211649.55540981898,212394.80032323382,213140.04523664867,213885.29015006352,214630.53506347837,215375.77997689322,216121.02489030806,216866.26980372291,217611.51471713776,218356.75963055261,219102.00454396746,219847.24945738231,220592.49437079715,221337.739284212,{"$f":"OE89+OF85","v":222082.98419762685},222828.2291110417,223573.47402445655,224318.7189378714,225063.96385128624,225809.20876470109,226554.45367811594,227299.69859153079,228044.94350494564,228790.18841836049,229535.43333177533,230280.67824519018,231025.92315860503,231771.16807201988,232516.41298543473,233261.65789884957,234006.90281226442,234752.14772567927,235497.39263909412,236242.63755250897,236987.88246592382,237733.12737933866,238478.37229275351,239223.61720616836,239968.86211958321,240714.10703299806,241459.35194641291,242204.59685982775,242949.8417732426,243695.08668665745,244440.3316000723,245185.57651348715,245930.821426902,246676.06634031684,247421.31125373169,248166.55616714654,248911.80108056139,249657.04599397624,250402.29090739109,251147.53582080593,251892.78073422078,252638.02564763563,253383.27056105048,254128.51547446533,254873.76038788017,255619.00530129502,256364.25021470987,257109.49512812472,257854.74004153957,258599.98495495442,259345.22986836926,260090.47478178411,260835.71969519896,261580.96460861381,262326.20952202869,263071.45443544356,263816.69934885844,264561.94426227332,265307.1891756882,266052.43408910307,266797.67900251795,267542.92391593283,268288.16882934771,269033.41374276258,{"$f":"QQ89+QR85","v":269778.65865617746},270523.90356959234,271269.14848300721,272014.39339642209,272759.63830983697,273504.88322325185,274250.12813666672,274995.3730500816,275740.61796349648,276485.86287691136,277231.10779032623,277976.35270374111,278721.59761715599,279466.84253057087,280212.08744398574,280957.33235740062,281702.5772708155,282447.82218423038,283193.06709764525,283938.31201106013,284683.55692447501,285428.80183788989,286174.04675130476,286919.29166471964,287664.53657813452,288409.78149154939,289155.02640496427,289900.27131837915,290645.51623179403,291390.7611452089,292136.00605862378,292881.25097203866,293626.49588545354,294371.74079886841,295116.98571228329,295862.23062569817,296607.47553911305,297352.72045252792,298097.9653659428,298843.21027935768,299588.45519277256,300333.70010618743,301078.94501960231,301824.18993301719,302569.43484643206,303314.67975984694,304059.92467326182,304805.1695866767,305550.41450009157,306295.65941350645,307040.90432692133,307786.14924033621,308531.39415375108,309276.63906716596,310021.88398058084,310767.12889399572,311512.37380741059,312257.61872082547,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"TC89+TD85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"VO89+VP85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"YA89+YB85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"AAM89+AAN85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,312257.6187208257,311512.37380741088,310767.12889399601,310021.88398058113,309276.63906716631,308531.39415375143,307786.14924033656,307040.90432692174,306295.65941350686,305550.41450009198,304805.16958667716,304059.92467326229,303314.67975984741,302569.43484643253,301824.18993301771,301078.94501960283,300333.70010618796,299588.45519277314,298843.21027935826,298097.96536594338,297352.72045252856,296607.47553911369,295862.23062569881,295116.98571228399,294371.74079886911,293626.49588545423,292881.25097203942,292136.00605862454,291390.76114520966,290645.51623179484,289900.27131837996,289155.02640496509,288409.78149155021,287664.53657813539,286919.29166472051,286174.04675130564,285428.80183789082,284683.55692447594,283938.31201106106,283193.06709764624,282447.82218423137,{"$f":"EJ88-EJ89","v":281702.57727081649},280957.33235740167,280212.08744398679,279466.84253057191,278721.59761715709,277976.35270374222,277231.10779032734,276485.86287691252,275740.61796349764,274995.37305008282,274250.12813666795,273504.88322325307,272759.63830983825,272014.39339642337,271269.1484830085,270523.90356959368,269778.6586561788,269033.41374276392,268288.1688293491,267542.92391593423,266797.67900251941,266052.43408910453,265307.18917568965,264561.94426227483,263816.69934885995,263071.45443544514,262326.20952203026,261580.96460861538,260835.71969520053,260090.47478178568,259345.22986837084,258599.98495495599,257854.74004154111,257109.49512812626,256364.25021471141,255619.00530129654,254873.76038788169,254128.51547446684,253383.27056105199,252638.02564763714,251892.78073422227,251147.53582080742,250402.29090739257,249657.04599397769,248911.80108056284,248166.556167148,247421.31125373312,246676.06634031827,245930.82142690342,245185.57651348854,244440.33160007367,243695.08668665882,242949.84177324397,242204.59685982909,241459.35194641422,240714.10703299937,239968.86211958452,239223.61720616964,238478.37229275476,237733.12737933992,236987.88246592507,236242.63755251019,235497.39263909531,234752.14772568046,{"$f":"GV88-GV89","v":234006.90281226562},233261.65789885074,232516.41298543586,231771.16807202101,231025.92315860617,230280.67824519129,229535.43333177641,228790.18841836156,228044.94350494671,227299.69859153184,226554.45367811696,225809.20876470211,225063.96385128726,224318.71893787239,223573.47402445751,222828.22911104266,222082.98419762781,221337.73928421293,220592.49437079806,219847.24945738321,219102.00454396836,218356.75963055348,217611.51471713861,216866.26980372376,216121.02489030891,215375.77997689403,214630.53506347915,213885.29015006431,213140.04523664946,212394.80032323458,211649.5554098197,210904.31049640485,210159.06558299001,209413.82066957513,208668.57575616025,207923.3308427454,207178.08592933055,206432.84101591568,205687.5961025008,204942.35118908595,204197.1062756711,203451.86136225623,202706.61644884135,201961.3715354265,201216.12662201165,200470.88170859677,199725.6367951819,198980.39188176705,198235.1469683522,197489.90205493732,196744.65714152245,195999.4122281076,195254.16731469275,194508.92240127787,193763.67748786299,193018.43257444815,192273.1876610333,191527.94274761842,190782.69783420354,190037.4529207887,189292.20800737385,188546.96309395897,187801.71818054409,187056.47326712924,{"$f":"JH88-JH89","v":186311.2283537144},185565.98344029952,184820.73852688464,184075.49361346979,183330.24870005494,182585.00378664007,181839.75887322522,181094.51395981037,180349.26904639552,179604.02413298067,178858.77921956583,178113.53430615098,177368.28939273613,176623.04447932128,175877.79956590643,175132.55465249158,174387.30973907674,173642.06482566189,172896.81991224704,172151.57499883219,171406.33008541734,170661.08517200249,169915.84025858765,169170.5953451728,168425.35043175795,167680.1055183431,166934.86060492825,166189.61569151341,165444.37077809856,164699.12586468371,163953.88095126886,163208.63603785401,162463.39112443916,161718.14621102432,160972.90129760947,160227.65638419462,159482.41147077977,158737.16655736492,157991.92164395007,157246.67673053523,156501.43181712038,155756.18690370553,155010.94199029068,154265.69707687583,153520.45216346098,152775.20725004614,152029.96233663129,151284.71742321644,150539.47250980159,149794.22759638674,149048.98268297189,148303.73776955705,147558.4928561422,146813.24794272735,146068.0030293125,145322.75811589765,144577.51320248281,143832.26828906796,143087.02337565311,142341.77846223826,141596.53354882341,140851.28863540856,140106.04372199372,139360.79880857887,{"$f":"LT88-LT89","v":138615.55389516402},137870.30898174917,137125.06406833432,136379.81915491947,135634.57424150463,134889.32932808978,134144.08441467493,133398.83950126008,132653.59458784523,131908.34967443038,131163.10476101554,130417.85984760069,129672.61493418584,128927.37002077099,128182.12510735614,127436.8801939413,126691.63528052645,125946.3903671116,125201.14545369675,124455.9005402819,123710.65562686705,122965.41071345221,122220.16580003736,121474.92088662251,120729.67597320766,119984.43105979281,119239.18614637796,118493.94123296312,117748.69631954827,117003.45140613342,116258.20649271857,115512.96157930372,114767.71666588887,114022.47175247403,113277.22683905918,112531.98192564433,111786.73701222948,111041.49209881463,110296.24718539978,109551.00227198494,108805.75735857009,108060.51244515524,107315.26753174039,106570.02261832554,105824.7777049107,105079.53279149585,104334.287878081,103589.04296466615,102843.7980512513,102098.55313783645,101353.30822442161,100608.06331100676,99862.818397591909,99117.573484177061,98372.328570762213,97627.083657347364,96881.838743932516,96136.593830517668,95391.34891710282,94646.104003687971,93900.859090273123,93155.614176858275,92410.369263443426,91665.124350028578,{"$f":"OF88-OF89","v":90919.87943661373},90174.634523198882,89429.389609784033,88684.144696369185,87938.899782954337,87193.654869539489,86448.40995612464,85703.165042709792,84957.920129294944,84212.675215880095,83467.430302465247,82722.185389050399,81976.940475635551,81231.695562220702,80486.450648805854,79741.205735391006,78995.960821976158,78250.715908561309,77505.470995146461,76760.226081731613,76014.981168316765,75269.736254901916,74524.491341487068,73779.24642807222,73034.001514657371,72288.756601242523,71543.511687827675,70798.266774412827,70053.021860997978,69307.77694758313,68562.532034168282,67817.287120753434,67072.042207338585,66326.797293923737,65581.552380508889,64836.30746709404,64091.062553679192,63345.817640264344,62600.572726849496,61855.327813434647,61110.082900019799,60364.837986604951,59619.593073190103,58874.348159775254,58129.103246360406,57383.858332945558,56638.61341953071,55893.368506115861,55148.123592701013,54402.878679286165,53657.633765871316,52912.388852456468,52167.14393904162,51421.899025626772,50676.654112211894,49931.409198797017,49186.164285382139,48440.919371967262,47695.674458552385,46950.429545137507,46205.18463172263,45459.939718307753,44714.694804892875,43969.449891477998,{"$f":"QR88-QR89","v":43224.204978063121},42478.960064648243,41733.715151233366,40988.470237818488,40243.225324403611,39497.980410988734,38752.735497573856,38007.490584158979,37262.245670744102,36517.000757329224,35771.755843914347,35026.510930499469,34281.266017084592,33536.021103669715,32790.776190254837,32045.53127683996,31300.286363425083,30555.041450010205,29809.796536595328,29064.55162318045,28319.306709765573,27574.061796350696,26828.816882935818,26083.571969520941,25338.327056106064,24593.082142691186,23847.837229276309,23102.592315861431,22357.347402446554,21612.102489031677,20866.857575616799,20121.612662201922,19376.367748787045,18631.122835372167,17885.87792195729,17140.633008542412,16395.388095127535,15650.143181712658,14904.89826829778,14159.653354882903,13414.408441468026,12669.163528053148,11923.918614638271,11178.673701223393,10433.428787808516,9688.1838743936387,8942.9389609787613,8197.6940475638839,7452.4491341490066,6707.2042207341292,5961.9593073192518,5216.7143939043744,4471.4694804894971,3726.2245670746197,2980.9796536597423,2235.734740244865,1490.4898268299876,745.2449134151102,0,0,0,0,0,0,{"$f":"TD88-TD89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP88-VP89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB88-YB89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN88-AAN89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,3.1628790496704396E-3,2.9698261362242954E-3,3.1910666066354548E-3,3.205273016071139E-3,3.0101783972306508E-3,3.2339138524400787E-3,3.0374410107705937E-3,3.2628624486354505E-3,3.2774535782925415E-3,2.6524151523390949E-3,3.3068723925946761E-3,3.1068927883279723E-3,3.3366105356299933E-3,3.135203224270341E-3,3.3666727951687622E-3,3.3818269907041265E-3,3.1782506945708692E-3,3.4123846104160355E-3,3.2073437364105555E-3,3.4432787366531561E-3,3.4588535890135289E-3,2.8057332914292253E-3,3.4902621271443003E-3,3.2814931805383424E-3,3.5220201932132443E-3,3.3117327850754061E-3,3.5541331815836671E-3,3.5703244874370882E-3,3.3577294973251609E-3,3.6029802156081906E-3,3.3888265691677947E-3,3.6360048404900109E-3,3.6526572947627512E-3,2.9695956731890642E-3,3.6862461636728377E-3,3.4681231776131248E-3,3.7202186381466561E-3,3.5004781846108592E-3,3.7545808181788584E-3,3.7719099890931151E-3,{"$f":"IF(EH90,EI86/EH90)","v":3.5497106796764178E-3},3.8068684471418293E-3,3.583007746543881E-3,3.8422324307300047E-3,3.8600685407434447E-3,3.38935518993419E-3,3.8960531661738139E-3,3.6679594701706821E-3,3.9324599954765572E-3,3.7026405603970075E-3,3.9692959533672856E-3,3.9878770606021265E-3,3.755433251222694E-3,4.0253700259951725E-3,3.7911523568644142E-3,4.0633101001224213E-3,4.0824501310661749E-3,3.3331939792698314E-3,4.121074927051745E-3,3.8823354066567688E-3,4.1601658201272373E-3,3.919581849556022E-3,4.1997307037702917E-3,4.2196934071796763E-3,3.9763034831132166E-3,4.2599844667056234E-3,4.0146972314539153E-3,4.3007700383002022E-3,4.321350926421187E-3,3.535413227805595E-3,4.3628943344135489E-3,4.1127679281655208E-3,4.4049539665593999E-3,4.1528525950365438E-3,4.4475388604086358E-3,4.469031162058169E-3,4.2139240838575216E-3,4.5124213556928371E-3,4.2552810772854329E-3,4.5563603387166066E-3,4.5785386801011308E-3,3.7531947577689089E-3,4.6233192969094283E-3,4.3609902578979984E-3,4.6686736448040165E-3,4.4042257281187011E-3,4.7146121202003054E-3,4.7378037229369686E-3,4.4701297024358063E-3,4.7846384333460829E-3,4.5147811840438408E-3,4.8320843758133634E-3,4.8560400819516718E-3,4.2855634042565519E-3,4.9044241611971946E-3,4.6289918326106964E-3,4.9534482667465823E-3,4.6757378814023037E-3,5.0031244189320447E-3,5.0282108508346536E-3,4.7470304196269393E-3,5.0788882714626728E-3,4.7953584422402318E-3,5.1302491259200356E-3,{"$f":"IF(GT90,GU86/GT90)","v":5.1561899262813947E-3},4.2426289402374634E-3,5.2086006264260723E-3,4.9190674195911362E-3,5.2617281800368841E-3,4.9697402662350013E-3,5.3155865609426428E-3,5.3427942774333338E-3,5.0470654061588113E-3,5.3977758978597671E-3,5.0995129538423277E-3,5.4535248950760744E-3,5.4816919248249244E-3,4.5185855944142256E-3,5.5386207972950192E-3,5.2338779825633289E-3,5.5963560581593188E-3,5.2889618015801616E-3,5.6549140479466185E-3,5.6845067930137031E-3,5.3730696328602705E-3,5.7443304853208215E-3,5.4301532618539301E-3,5.8050197240195733E-3,5.8356945147060215E-3,4.8188299585840855E-3,5.897715891686325E-3,5.5765267114368426E-3,5.9606486380437713E-3,5.636588080111484E-3,6.0245119836688848E-3,6.0567987882074181E-3,5.7283574932655715E-3,6.1220952794492755E-3,5.7906832555514494E-3,6.1883728578229942E-3,6.2218861599005011E-3,5.5162286574495789E-3,6.2896753330338503E-3,5.950654814321144E-3,6.3584997805554893E-3,6.0163610090871586E-3,6.4283822892103812E-3,6.4637276199720909E-3,6.1168285616344954E-3,6.5352414188176349E-3,6.1851122504706499E-3,6.6078732334484093E-3,6.6446162561018089E-3,5.5053675332604373E-3,6.718972664710398E-3,6.36056333607037E-3,6.7945116384161217E-3,6.4327057293549778E-3,6.871260382203424E-3,6.910097147515561E-3,6.5431026378299489E-3,6.9887133962644784E-3,6.6181957884110009E-3,7.0686111622854028E-3,7.1090500401056276E-3,5.8998055401041248E-3,7.1909271567081262E-3,6.8113696445777847E-3,{"$f":"IF(JF90,JG86/JF90)","v":7.2741633006996095E-3},6.8908939414244579E-3,7.358791219589841E-3,7.4016376159835055E-3,7.0126939987948719E-3,7.4884169218913535E-3,7.0956176472194085E-3,7.5766745888082646E-3,7.6213692101870911E-3,6.335127410918056E-3,7.7119134936722133E-3,7.3092106681848009E-3,7.8040300307038422E-3,7.3972564343949831E-3,7.8977585970651815E-3,7.9452401883833117E-3,7.5322388115194568E-3,8.0414643441119611E-3,7.6242278536073392E-3,8.1394059957130178E-3,8.1890348080022844E-3,7.2915238676911718E-3,8.2896371044340559E-3,7.861510033084787E-3,8.3920717368628217E-3,7.9594630249640013E-3,8.4963874997018175E-3,8.5492665277522029E-3,8.1097956430573118E-3,8.6564993098132061E-3,8.2123578893379366E-3,8.7657430066846627E-3,8.8211361345957584E-3,7.3554161360151263E-3,8.9335004260986083E-3,8.4773338362031537E-3,9.0480176006590782E-3,8.5868962434763798E-3,9.1647481780451744E-3,9.2239630268488755E-3,8.7552480305719722E-3,9.3441322090565687E-3,8.8702439681308826E-3,9.4666763260335407E-3,9.5288604450567173E-3,7.9577926394837194E-3,9.6550971827950686E-3,9.1678713724803098E-3,9.7838864555953239E-3,9.2911575588939047E-3,9.9153042513649217E-3,9.9820234186617663E-3,9.4808519766260233E-3,1.0117533167642872E-2,9.6106042314678987E-3,1.0255875047164773E-2,1.0326135184101557E-2,8.6368355009490937E-3,1.0468890108120243E-2,9.9470952008568325E-3,1.0614702308313165E-2,1.0086764432052291E-2,1.0763668513223858E-2,1.083936571476325E-2,{"$f":"IF(LR90,LS86/LR90)","v":1.0301993123544462E-2},1.0993253357703596E-2,1.0449439375060097E-2,1.1150555324377968E-2,1.1230521531266248E-2,1.0042235437457281E-2,1.1393156777593777E-2,1.0832683777971376E-2,1.1559496068194145E-2,1.0992127747910311E-2,1.1729664456188409E-2,1.1816225186419447E-2,1.1238253680955315E-2,1.1992384218970959E-2,1.1407164569054908E-2,1.2172710572850633E-2,1.2264481988308396E-2,1.028963021845767E-2,1.2451336029013374E-2,1.1847337166599727E-2,1.2642736589683724E-2,1.2030950655744575E-2,1.2838848216932718E-2,1.2938724282948988E-2,1.2314947760573507E-2,1.3142228728745049E-2,1.2510244453921125E-2,1.335089182020514E-2,1.345721838097865E-2,1.1307947627315735E-2,1.3673987941491654E-2,1.3020696126339276E-2,1.38964221957271E-2,1.3234277193208271E-2,1.41247420801324E-2,1.4241181335231728E-2,1.3565383974861856E-2,1.4478769568839272E-2,1.379361293439112E-2,1.4722848362229568E-2,1.4847404023857038E-2,1.2496049641646382E-2,1.5101720379539021E-2,1.4392214132114924E-2,1.5363217962965095E-2,1.4643572385474216E-2,1.5632200463248331E-2,1.5769598171690196E-2,1.5034291657894829E-2,1.6050415767533677E-2,1.5304355474625103E-2,1.6339556208510134E-2,1.6487362325441113E-2,1.4811970800847863E-2,1.6789688008638937E-2,1.6015584169656212E-2,1.7101304253445762E-2,1.6315495223332366E-2,1.7422640139082929E-2,1.7587094310679136E-2,1.6783174335494862E-2,1.7923873422052719E-2,1.7107495562077728E-2,1.8271566912795589E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.8449671680107121E-2},1.5580596377061934E-2,1.8814746467604462E-2,1.7965799657247171E-2,1.9192134365412197E-2,1.8329559493620386E-2,1.9582461780623901E-2,1.9782685271318826E-2,1.8898986038941367E-2,2.0193692003862646E-2,1.9295435780162851E-2,2.0619401675858007E-2,2.0838016362098651E-2,1.7630318069320548E-2,2.128728927198505E-2,2.0350879462618682E-2,2.1753363951336202E-2,2.0800949561014383E-2,2.2237191800553852E-2,2.2486080297526533E-2,2.1508814297444463E-2,2.2998483809475775E-2,2.200406316754917E-2,2.3531355105895511E-2,2.3805850063244611E-2,2.0182454700062507E-2,2.4371781217994073E-2,2.3332296025208737E-2,2.4961477499536922E-2,2.3903049163433901E-2,2.557645623810454E-2,2.5893936384585491E-2,2.4806054168254873E-2,2.6549976383382357E-2,2.5441738864941034E-2,2.7235702021122722E-2,2.7590329597965729E-2,2.4947708384441079E-2,2.8324482543278857E-2,2.7162707299682509E-2,2.9093808942968431E-2,2.7909513258934628E-2,2.9900882936876559E-2,3.0319449218288889E-2,2.9100138893926097E-2,3.1188543098662237E-2,2.9945047435865381E-2,3.2103019704206502E-2,3.2578396328886837E-2,2.7758981529400022E-2,3.3567877676623191E-2,3.2260903767091405E-2,3.4612582876872099E-2,3.327900428077657E-2,3.5717245962780801E-2,3.6293691181097161E-2,3.4918926549680242E-2,3.7498408391470284E-2,3.609536362838002E-2,3.877754403862288E-2,3.944719919634887E-2,3.3725407269423691E-2,4.0851537374489412E-2,3.9375217492057808E-2,{"$f":"IF(QP90,QQ86/QP90)","v":4.2349805237702612E-2},4.084333534789903E-2,4.3951720334001472E-2,4.4794955260904705E-2,4.3242726666030858E-2,4.6573667120765078E-2,4.4990841485800889E-2,4.8486971717147727E-2,4.9498949635040757E-2,4.2510818979231521E-2,5.16446223342883E-2,4.9987042447740153E-2,5.3969490000553899E-2,5.2283832861738336E-2,5.6496926763189813E-2,5.7845049213950776E-2,5.6121279506694724E-2,6.0729731693286708E-2,5.8984670504482424E-2,6.3896305353190852E-2,6.5598515340700242E-2,6.0274409195850143E-2,6.9272077864508688E-2,6.7499583581375144E-2,7.3354339271583274E-2,7.1587645016609372E-2,7.7917424089164272E-2,8.0406595174241077E-2,7.8678938721925537E-2,8.5867172511233297E-2,8.4195146570397228E-2,9.2081589903208444E-2,9.5521969437087892E-2,8.3574273858482442E-2,0.10319721379540503,0.10185020318872941,0.11215246365792049,0.11106292912535382,0.12273681330349641,0.12878535649551243,0.12833851155402848,0.14279326959034416,0.1430560266422346,0.16009829746668661,0.17037361089465719,0.15344151477367271,0.19532898107357705,0.19966807028578668,0.22860442485744714,0.23672617416773298,0.275191990569011,0.30625117932946422,0.32705966089294197,0.39499380939325629,0.43747113963225126,0.55473445320685899,0.69450935248648971,0.78244791316205109,1.3933912057637123,2.645782564744652,false,false,false,false,{"$f":"IF(TB90,TC86/TB90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN90,VO86/VN90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL90,AAM86/AAL90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,3.7954548596045273E-2,3.5637913634691543E-2,3.8292799279625457E-2,3.8463276192853668E-2,3.6122140766767813E-2,3.8806966229280947E-2,3.6449292129247121E-2,3.9154349383625407E-2,3.9329442939510496E-2,3.182898182806914E-2,3.9682468711136114E-2,3.7282713459935668E-2,4.0039326427559918E-2,3.7622438691244091E-2,4.0400073542025149E-2,4.0581923888449514E-2,3.8139008334850427E-2,4.094861532499243E-2,3.8488124836926665E-2,4.1319344839837874E-2,4.1506243068162349E-2,3.3668799497150702E-2,4.1883145525731608E-2,3.9377918166460107E-2,4.226424231855893E-2,3.9740793420904877E-2,4.2649598179004003E-2,4.2843893849245057E-2,4.0292753967901933E-2,4.323576258729829E-2,4.0665918830013539E-2,4.3632058085880131E-2,4.3831887537153016E-2,3.5635148078268772E-2,4.423495396407405E-2,4.1617478131357494E-2,4.4642623657759874E-2,4.200573821533031E-2,4.5054969818146301E-2,4.5262919869117381E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":4.2596528156117017E-2},4.5682421365701956E-2,4.299609295852657E-2,4.6106789168760057E-2,4.6320822488921339E-2,4.0672262279210281E-2,4.6752637994085765E-2,4.4015513642048185E-2,4.7189519945718683E-2,4.4431686724764094E-2,4.7631551440407427E-2,4.7854524727225518E-2,4.5065199014672326E-2,4.8304440311942073E-2,4.5493828282372972E-2,4.8759721201469056E-2,4.8989401572794099E-2,3.9998327751237975E-2,4.945289912462094E-2,4.6588024879881229E-2,4.9921989841526848E-2,4.7034982194672267E-2,5.0396768445243503E-2,5.0636320886156119E-2,4.7715641797358599E-2,5.1119813600467481E-2,4.817636677744698E-2,5.1609240459602426E-2,5.1856211117054241E-2,4.242495873366714E-2,5.235473201296259E-2,4.9353215137986253E-2,5.2859447598712798E-2,4.9834231140438529E-2,5.337046632490363E-2,5.3628373944698028E-2,5.0567089006290256E-2,5.4149056268314046E-2,5.1063372927425195E-2,5.4676324064599283E-2,5.4942464161213567E-2,4.503833709322691E-2,5.547983156291314E-2,5.2331883094775981E-2,5.6024083737648195E-2,5.2850708737424409E-2,5.6575345442403668E-2,5.685364467524362E-2,5.3641556429229673E-2,5.7415661200152998E-2,5.4177374208526086E-2,5.7985012509760361E-2,5.8272480983420062E-2,5.1426760851078626E-2,5.8853089934366332E-2,5.5547901991328356E-2,5.9441379200958988E-2,5.6108854576827641E-2,6.0037493027184537E-2,6.0338530210015839E-2,5.6964365035523268E-2,6.0946659257552077E-2,5.7544301306882782E-2,6.1562989511040431E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":6.187427911537674E-2},5.0911547282849565E-2,6.2503207517112871E-2,5.9028809035093638E-2,6.3140738160442605E-2,5.9636883194820016E-2,6.378703873131171E-2,6.4113531329200002E-2,6.0564784873905736E-2,6.4773310774317208E-2,6.1194155446107928E-2,6.5442298740912896E-2,6.578030309789909E-2,5.4223027132970711E-2,6.6463449567540231E-2,6.2806535790759954E-2,6.7156272697911829E-2,6.346754161896194E-2,6.7858968575359419E-2,6.821408151616444E-2,6.447683559432324E-2,6.8931965823849861E-2,6.5161839142247158E-2,6.9660236688234872E-2,7.0028334176472251E-2,5.7825959503009026E-2,7.0772590700235893E-2,6.6918320537242115E-2,7.1527783656525262E-2,6.7639056961337804E-2,7.2294143804026614E-2,7.2681585458489018E-2,6.8740289919186862E-2,7.3465143353391299E-2,6.9488199066617393E-2,7.426047429387593E-2,7.466263391880601E-2,6.6194743889394947E-2,7.5476103996406196E-2,7.1407857771853725E-2,7.6301997366665875E-2,7.2196332109045899E-2,7.7140587470524574E-2,7.7564731439665094E-2,7.3401942739613951E-2,7.8422897025811622E-2,7.4221347005647795E-2,7.9294478801380908E-2,7.9735395073221707E-2,6.6064410399125251E-2,8.0627671976524776E-2,7.6326760032844443E-2,8.153413966099346E-2,7.7192468752259741E-2,8.2455124586441081E-2,8.2921165770186739E-2,7.851723165395938E-2,8.3864560755173734E-2,7.9418349460932014E-2,8.4823333947424834E-2,8.5308600481267538E-2,7.0797666481249494E-2,8.6291125880497518E-2,8.1736435734933416E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":8.7289959608395307E-2},8.2690727297093494E-2,8.8305494635078086E-2,8.8819651391802062E-2,8.4152327985538455E-2,8.9861003062696246E-2,8.5147411766632902E-2,9.0920095065699175E-2,9.1456430522245086E-2,7.6021528931016671E-2,9.2542961924066552E-2,8.7710528018217604E-2,9.3648360368446107E-2,8.8767077212739798E-2,9.4773103164782185E-2,9.534288226059974E-2,9.0386865738233485E-2,9.649757212934354E-2,9.1490734243288074E-2,9.7672871948556214E-2,9.8268417696027413E-2,8.7498286412294068E-2,9.9475645253208678E-2,9.4338120397017444E-2,0.10070486084235386,9.5513556299568009E-2,0.10195664999642182,0.10259119833302643,9.7317547716687741E-2,0.10387799171775847,9.8548294672055239E-2,0.10518891608021595,0.1058536336151491,8.8264993632181515E-2,0.1072020051131833,0.10172800603443785,0.10857621120790895,0.10304275492171655,0.10997697813654209,0.11068755632218651,0.10506297636686367,0.11212958650867882,0.1064429276175706,0.11360011591240249,0.11434632534068061,9.5493511673804626E-2,0.11586116619354082,0.11001445646976371,0.11740663746714389,0.11149389070672686,0.11898365101637906,0.1197842810239412,0.11377022371951229,0.12141039801171447,0.11532725077761478,0.12307050056597728,0.12391362220921869,0.10364202601138912,0.12562668129744292,0.11936514241028198,0.12737642769975799,0.1210411731846275,0.1291640221586863,0.130072388577159,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.12362391748253354},0.13191904029244314,0.12539327250072116,0.13380666389253562,0.13476625837519499,0.12050682524948736,0.13671788133112533,0.1299922053356565,0.13871395281832974,0.13190553297492374,0.14075597347426091,0.14179470223703336,0.13485904417146377,0.14390861062765151,0.13688597482865889,0.1460725268742076,0.14717378385970076,0.12347556262149204,0.14941603234816048,0.14216804599919672,0.1517128390762047,0.1443714078689349,0.15406617860319261,0.15526469139538784,0.14777937312688208,0.15770674474494059,0.15012293344705349,0.16021070184246167,0.16148662057174379,0.13569537152778882,0.16408785529789985,0.1562483535160713,0.1667570663487252,0.15881132631849926,0.16949690496158881,0.17089417602278073,0.16278460769834227,0.17374523482607127,0.16552335521269346,0.17667418034675481,0.17816884828628446,0.14995259569975658,0.18122064455446824,0.17270656958537908,0.18435861555558114,0.17572286862569059,0.18758640555897999,0.18923517806028234,0.18041149989473795,0.19260498921040414,0.18365226569550125,0.19607467450212163,0.19784834790529338,0.17774364961017436,0.20147625610366726,0.19218701003587454,0.20521565104134915,0.19578594267998839,0.20907168166899515,0.21104513172814965,0.20139809202593834,0.21508648106463263,0.20528994674493273,0.21925880295354705,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.22139606016128544},0.18696715652474322,0.22577695761125355,0.21558959588696605,0.23030561238494635,0.21995471392344462,0.23498954136748681,0.23739222325582593,0.22678783246729639,0.24232430404635175,0.23154522936195421,0.2474328201102961,0.25005619634518383,0.21156381683184658,0.25544747126382061,0.24421055355142418,0.26104036741603442,0.24961139473217259,0.26684630160664624,0.26983296357031838,0.25810577156933356,0.27598180571370928,0.26404875801059002,0.28237626127074611,0.28567020075893534,0.24218945640075007,0.29246137461592886,0.27998755230250483,0.29953772999444306,0.28683658996120681,0.30691747485725451,0.31072723661502588,0.29767265001905846,0.31859971660058828,0.30530086637929243,0.32682842425347269,0.33108395517558875,0.29937250061329296,0.33989379051934632,0.32595248759619011,0.3491257073156212,0.33491415910721556,0.35881059524251868,0.36383339061946668,0.34920166672711317,0.37426251718394687,0.3593405692303846,0.385236236450478,0.39094075594664202,0.33310777835280025,0.40281453211947826,0.38713084520509689,0.41535099452246516,0.39934805136931883,0.42860695155336959,0.43552429417316596,0.41902711859616293,0.4499809006976434,0.43314436354056024,0.46533052846347456,0.47336639035618644,0.40470488723308429,0.49021844849387297,0.47250260990469373,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.5081976628524314},0.49012002417478839,0.52742064400801769,0.53753946313085643,0.51891271999237032,0.55888400544918093,0.53989009782961062,0.58184366060577275,0.59398739562048908,0.5101298277507782,0.61973546801145962,0.59984450937288181,0.64763388000664679,0.62740599434086008,0.67796312115827773,0.69414059056740929,0.67345535408033674,0.72875678031944047,0.70781604605378912,0.76675566423829022,0.7871821840884029,0.72329291035020171,0.83126493437410431,0.80999500297650173,0.88025207125899929,0.85905174019931252,0.93500908906997127,0.96487914209089287,0.94414726466310639,1.0304060701347995,1.0103417588447667,1.1049790788385012,1.1462636332450546,1.0028912863017894,1.2383665655448604,1.2222024382647529,1.3458295638950459,1.3327551495042458,1.472841759641957,1.5454242779461491,1.5400621386483417,1.71351923508413,1.7166723197068152,1.9211795696002394,2.0444833307358863,1.8412981772840724,2.3439477728829248,2.39601684342944,2.7432530982893657,2.8407140900127956,3.302303886828132,3.6750141519535706,3.9247159307153039,4.7399257127190753,5.2496536755870151,6.6568134384823079,8.334112229837876,9.3893749579446126,16.720694469164549,31.749390776935826,false,false,false,false,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8201225290059888E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2121089147110906E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99421355528822386,0.98846059351885018,0.9827409209446839,0.97705434493963761,0.97140067399224372,0.96577971769920545,0.96019128675898435,0.95463519296542443,0.94911124920141421,0.94361926943258534,0.93815906870104726,0.93273046311915719,0.92733326986332887,0.92196730716787423,0.91663239431888222,0.91132835164813297,0.90605500052704691,0.90081216336066894,0.89559966358168708,0.89041732564448628,0.88526497501923695,0.88014243818601612,0.87504954262896506,0.86998611683047766,0.86495199026542524,0.85994699339541358,0.85497095766307307,0.85002371548638134,0.84510510025302077,0.84021494631476668,0.83535308898190841,0.83051936451770314,0.82571361013286204,0.82093566398006712,0.81618536514852136,0.8114625536585286,0.80676707045610696,0.80209875740763092,0.79745745729450734,0.79284301380787914,{"$f":"1/(1+$F$95)^EI8","v":0.78825527154336206},0.78369407599581009,0.77915927355411396,0.77465071149602538,0.7701682379830157,0.76571170205516104,0.76128095362605874,0.75687584347777348,0.75249622325581023,0.74814194546412027,0.74381286346013153,0.73950883144981161,0.73522970448275704,0.73097533844731188,0.72674559006571493,0.72254031688927256,0.71835937729356358,0.71420263047366839,0.71006993643942751,0.70596115601072629,0.70187615081280874,0.69781478327161617,0.69377691660915486,0.68976241483888956,0.68577114276116313,0.6818029659586442,0.67785775079179944,0.67393536439439383,0.67003567466901504,0.66615855028262505,0.66230386066213776,0.65847147599002043,0.65466126719992257,0.65087310597232884,0.64710686473023804,0.64336241663486571,0.63963963558137338,0.63593839619462122,0.63225857382494544,0.6286000445439609,0.62496268514038733,0.62134637311589935,0.61775098668100159,0.61417640475092672,0.61062250694155806,0.60708917356537451,0.60357628562742083,0.60008372482129857,0.59661137352518345,0.5931591147978631,0.58972683237479928,0.58631441066421153,0.58292173474318543,0.57954869035380141,0.57619516389928693,0.57286104244019098,0.56954621369058034,0.56625056601425838,0.56297398842100499,0.55971637056283874,0.55647760273030089,0.55325757584876012,0.55005618147474011,0.54687331179226584,{"$f":"1/(1+$F$95)^GU8","v":0.5437088596092341},0.54056271835380221,0.53743478207080064,0.53432494541816244,0.5312331036633775,0.52815915267996416,0.5251029889439629,0.52206450953045036,0.51904361211007188,0.51604019494559639,0.51305415688848954,0.5100853973755074,0.50713381642530975,0.50419931463509249,0.50128179317724131,0.49838115379600118,0.49549729880416943,0.49263013107980458,0.48977955406295637,0.48694547175241271,0.48412778870246759,0.48132641001970633,0.47854124135980958,0.47577218892437639,0.47301915945776479,0.47028206024395164,0.46756079910340986,0.46485528439000412,0.46216542498790442,0.45949113030851729,0.45683231028743554,0.45418887538140446,0.45156073656530615,0.44894780532916206,0.44634999367515166,0.44376721411464881,0.4411993796652755,0.43864640384797238,0.43610820068408668,0.43358468469247607,0.43107577088663018,0.42858137477180841,0.42610141234219434,0.42363580007806656,0.42118445494298573,0.4187472943809985,0.41632423631385712,0.41391519913825464,0.41152010172307729,0.40913886340667222,0.40677140399413064,0.40441764375458694,0.40207750341853432,0.39975090417515396,0.39743776766966188,0.39513801600066972,0.39285157171756097,0.39057835781788292,0.3883182977447534,0.38607131538428241,0.38383733506300854,0.38161628154535093,0.37940808003107518,0.37721265615277427,{"$f":"1/(1+$F$95)^JG8","v":0.37502993597336409},0.37285984598359317,0.3707023130995678,0.3685572646602896,0.3664246284252094,0.3643043325717939,0.36219630569310662,0.36010047679540402,0.35801677529574305,0.3559451310196059,0.35388547419853511,0.35183773546778457,0.34980184586398372,0.34777773682281449,0.34576534017670268,0.34376458815252181,0.34177541336931072,0.33979774883600478,0.33783152794917926,0.33587668449080649,0.33393315262602574,0.33200086690092612,0.33007976224034219,0.32816977394566227,0.32627083769264958,0.32438288952927624,0.32250586587356889,0.32063970351146803,0.31878433959469865,0.31693971163865381,0.31510575752029041,0.31328241547603702,0.31146962409971324,0.30966732234046251,0.30787544950069573,0.3060939452340467,0.30432274954334049,0.30256180277857225,0.30081104563489869,0.29907041915064081,0.29733986470529794,0.29561932401757374,0.29390873914341342,0.29220805247405218,0.29051720673407533,0.2888361449794889,0.28716481059580262,0.28550314729612236,0.28385109911925527,0.28220861042782475,0.28057562590639706,0.27895209055961767,0.27733794971036008,0.2757331489978837,0.27413763437600358,0.27255135211126974,0.27097424878115806,0.26940627127227079,0.26784736677854809,0.26629748279948923,0.26475656713838475,0.26322456790055887,0.26170143349162112,0.2601871126157293,{"$f":"1/(1+$F$95)^LS8","v":0.25868155427386175},0.25718470776209967,0.25569652266992005,0.25421694887849711,0.25274593655901528,0.25128343617099047,0.24982939846060187,0.24838377445903337,0.24694651548082383,0.24551757312222836,0.24409689925958714,0.24268444604770553,0.24128016591824247,0.23988401157810832,0.23849593600787264,0.23711589246017978,0.23574383445817551,0.23437971579394107,0.23302349052693772,0.23167511298245849,0.23033453775009102,0.2290017196821876,0.22767661389234495,0.22635917575389256,0.22504936089838942,0.22374712521413037,0.22245242484465991,0.22116521618729579,0.21988545589166,0.21861310085821917,0.21734810823683315,0.21609043542531164,0.21484004006797944,0.21359688005425029,0.21236091351720851,0.21113209883219888,0.20991039461542516,0.20869575972255588,0.20748815324733919,0.20628753452022491,0.20509386310699504,0.20390709880740182,0.20272720165381414,0.20155413190987123,0.20038785006914475,0.19922831685380793,0.19807549321331319,0.19692934032307657,0.19578981958317052,0.19465689261702387,0.19353052127012937,0.19241066760875852,0.1912972939186845,0.19019036270391165,0.18908983668541285,0.18799567879987392,0.18690785219844563,0.18582632024550247,0.18475104651740909,0.18368199480129332,0.18261912909382691,0.18156241360001274,0.18051181273197967,0.17946729110778356,{"$f":"1/(1+$F$95)^OE8","v":0.17842881355021617},0.17739634508561999,0.1763698509427109,0.17534929655140674,0.17433464754166317,0.1733258697423164,0.17232292917993194,0.17132579207766097,0.1703344248541023,0.16934879412217188,0.16836886668797796,0.16739460954970359,0.16642598989649487,0.16546297510735616,0.1645055327500515,0.16355363058001204,0.16260723653925055,0.16166631875528145,0.16073084554004768,0.15980078538885317,0.15887610697930216,0.1579567791702442,0.15704277100072533,0.15613405168894556,0.15523059063122185,0.15433235740095796,0.15343932174761923,0.1525514535957142,0.15166872304378154,0.150791100363383,0.14991855599810239,0.14905106056255005,0.14818858484137329,0.1473310997882723,0.14647857652502233,0.14563098634050062,0.1447883006897199,0.14395049119286682,0.14311752963434626,0.14228938796183113,0.14146603828531754,0.14064745287618555,0.13983360416626536,0.13902446474690888,0.13822000736806661,0.13742020493736998,0.13662503051921898,0.13583445733387481,0.13504845875655824,0.1342670083165528,0.13349007969631352,0.1327176467305802,0.13194968340549665,0.13118616385773438,0.13042706237362162,0.12967235338827729,0.1289220114847501,0.12817601139316265,0.12743432798986012,0.12669693629656445,0.12596381147953298,0.12523492884872203,0.1245102638569557,0.12378979209909878,{"$f":"1/(1+$F$95)^QQ8","v":0.12307348931123509},0.12236133136985024,0.12165329429101929,0.12094935422959889,0.12024948747842427,0.11955367046751098,0.11886187976326079,0.11817409206767295,0.11749028421755899,0.11681043318376323,0.11613451607038677,0.11546251011401659,0.11479439268295895,0.11413014127647707,0.11346973352403357,0.11281314718453678,0.11216036014559198,0.1115113504227566,0.11086609615879985,0.1102245756229665,0.10958676721024523,0.10895264944064084,0.10832220095845105,0.10769540053154709,0.10707222705065871,0.10645265952866333,0.10583667709987919,0.10522425901936265,0.10461538466220949,0.10401003352286041,0.10340818521441039,0.10280981946792213,0.10221491613174331,0.10162345517082813,0.10103541666606249,0.10045078081359304,9.9869527924160456E-2,9.9291638422436115E-2,9.8717092846363028E-2,9.8145871846500282E-2,9.7577956185371434E-2,9.701332673681666E-2,9.645196448534861E-2,9.5893850525511942E-2,9.5338966061246741E-2,9.4787292405255422E-2,9.4238810978373472E-2,9.3693503308943604E-2,9.3151351032193797E-2,9.2612335889618744E-2,9.2076439728365045E-2,9.154364450061965E-2,9.1013932263002334E-2,9.0487285175961135E-2,8.9963685503171714E-2,8.9443115610939997E-2,8.8925557967608315E-2,8.8410995142964882E-2,8.7899409807657022E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^TC8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^VO8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^YA8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^AAM8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":33701467.149091542},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311191.68986919342,308654.35113157018,306135.95712115959,303636.37355029519,301155.46705108171,298693.10516924696,296249.15635803394,293823.4899721336,291415.97626165661,289026.48636614531,286654.89230862528,284301.06698969466,281964.88418165379,279646.21852267266,277344.94551099651,275060.94149919006,272794.08368841896,270544.25012276956,268311.31968360493,266095.17208395904,263895.68786296726,261712.74838033336,259546.23581083337,257396.03313885492,255262.02415297311,253144.0934405615,251042.12638243919,248956.00914755228,246885.62868769097,244830.87273224135,242791.62978297123,240767.78910885064,238759.24074090677,236765.87546711185,234787.5848273056,232824.2611081503,230875.79733811985,228942.08728252116,227023.02543854874,225118.50703037158,223228.4280042527,{"$f":"EJ95*EI90*EJ7","v":221352.68502370006},219491.17546465102,217643.79741068647,215810.44964827804,213991.03166206589,212185.44363016798,210393.58641951994,208615.36158124576,206850.67134605933,205099.41861969535,203361.50697837176,201636.84066428064,199925.32458110992,198226.86428959438,196541.366003095,194868.73658320922,193208.88353540882,191561.7150047069,189927.13977135363,188305.06724656053,186695.40746825215,185098.07109684698,183512.96941106525,181940.01430376479,180379.11827780449,178830.19444193458,177293.15650671488,175767.91878045895,174254.39616520586,172752.50415271852,171262.15882050761,169783.27682788286,168315.7754120297,166859.57238411222,165414.58612540155,163980.73558343004,162557.9402681709,161146.12024824295,159745.19614714052,158355.08913948832,156975.72094732089,155607.01383638699,154248.89061247808,152901.27461778137,151564.08972725662,150237.26034503756,148920.71140085618,147614.36834649165,146318.15715224214,145032.00430342017,143755.83679687098,142489.58213751443,141233.16833490922,139986.52389984013,138749.5778409279,137522.25966126149,136304.49935505266,135096.22740431273,133897.37477555114,132707.87291649639,131527.65375283812,130356.64968499127,129194.79358488116,128042.01879275055,{"$f":"GV95*GU90*GV7","v":126898.25911398718},125763.448815973,124637.5226249535,123520.41572292874,122412.06374456418,121312.4027741224,120221.36934241524,119138.90042377582,118064.93343305103,116999.40622261366,115942.25707939458,114893.42472193451,113852.84829745532,112820.4673789511,111796.22196229774,110780.05246338283,109771.89971525368,108771.70496528473,107779.4098723636,106794.95650409599,105818.2873340291,104849.34523889326,103888.07349586234,102934.41577983192,101988.31616071588,101049.71910076076,100118.56945187804,99194.812452994171,98278.393727418224,97369.259280227096,96467.355495667871,95572.629134577757,94685.027331821111,93804.497593743377,92930.98779564201,92064.446179254446,91204.821350262471,90352.062275813441,89506.11828205784,88666.939051703361,87834.474621585221,87008.675380252607,86189.492065571292,85376.875762342112,84570.777899935449,83771.150249941376,82977.944923835326,82191.114370659649,81410.611374720393,80636.389053299456,79868.400854381907,79106.600554398858,78350.942255984744,77601.380385750148,76857.869692069158,76120.365242881569,75388.822423509715,74663.19693448997,73943.444789418572,73229.522312811896,72521.38613798107,71818.993204920625,71122.300758211364,70431.266344937219,{"$f":"JH95*JG90*JH7","v":69745.847812615917},69066.003307143706,68391.691270753392,67722.870439986495,67059.499843678626,66401.538800958369,65748.946919259732,65101.684092347568,64459.710498356551,63822.986597842872,63191.473131849249,62565.131119982856,61943.921858505913,61327.806918439252,60716.748143678422,60110.707649122451,59509.647818815218,58913.53130409908,58322.321021781005,57735.980152310876,57154.472137972087,56577.760681084168,56005.809742217476,55438.583538419822,54876.046541455078,54318.163476053363,53764.899318173208,53216.219293275128,52672.088874606954,52132.473781500543,51597.339977679956,51066.653669580846,50540.381304681367,50018.489569844052,49500.945389668836,48987.715924857272,48478.768570587534,47974.070954900424,47473.590937096211,46977.296606142147,46485.156279090763,45997.138499508736,45513.212035916265,45033.345880237037,44557.509246258422,44085.671568102247,43617.80249870554,43153.871908311776,42693.849882972041,42237.706723056435,41785.412941775256,41336.939263710388,40892.256623356348,40451.336163671243,40014.149234637429,39580.667391831877,39150.862395006116,38724.706206675794,38302.170990719591,37883.229110987733,37467.853129919742,37056.015807171505,36647.690098251638,36242.849153166964,{"$f":"LT95*LS90*LT7","v":35841.466315077123},35443.515118958334,35048.969290275927,34657.802743666136,34269.989581626432,33885.50409321495,33504.320752758525,33126.414218569458,32751.759331671026,32380.331114531371,32012.104769806178,31647.055679089648,31285.159401673951,30926.391673317095,30570.728405018941,30218.145681805709,29868.619761522477,29522.127073634001,29178.644218033402,28838.147963859152,28500.615248319857,28166.023175527062,27834.349015335909,27505.570202193598,27179.664333995708,26856.60917095012,26536.382634448764,26218.962805946827,25904.327925849662,25592.456392407174,25283.326760615662,24976.917741127087,24673.208199165758,24372.177153452318,24073.803775134951,23778.06738672794,23484.947461057272,23194.423620213474,22906.475634511506,22621.083421457672,22338.227044723535,22057.886713126809,21780.0427796191,21504.675740280552,21231.766233321239,20961.295038089414,20693.243074086371,20427.591399988054,20164.321212673291,19903.41384625858,19644.85077113942,19388.613593038204,19134.684052058481,18883.044021745696,18633.675508154251,18386.560648920953,18141.681712344693,17899.021096472403,17658.561328191194,17420.285062326686,17184.175080747416,16950.214291475393,16718.385727802593,16488.672547413575,{"$f":"OF95*OE90*OF7","v":16261.058031513938},16035.525583964809,15812.058730423121,15590.641117487774,15371.256511851625,15153.888799459173,14938.521984670053,14725.140189428143,14513.727652436379,14304.26872833714,14096.747886898249,13891.149712204471,13687.458901854548,13485.660266163686,13285.738727371448,13087.679318855089,12891.467184348199,12697.087577164708,12504.525859428124,12313.767501306089,12124.798080250099,11937.603280240419,11752.168891036155,11568.480807430416,11386.525028510594,11206.287656923623,11027.754898146328,10850.913059760684,10675.748550734048,10502.247880704315,10330.397659269924,10160.18459528472,9991.595496157639,9824.617267157173,9659.2369107205614,9495.4415257677374,9333.2183070199262,9172.5545443229221,9013.4376219749793,8855.8550180592956,8699.7943037810583,8545.2431428090295,8392.1892906216253,8240.6205938574694,8090.5249896703863,7941.8905050888216,7794.7052563796096,7648.9574484161394,7504.6353740508093,7361.7274134918061,7220.2220336841146,7080.1077876948075,6941.3733141025123,6804.0073363910778,6667.998662347386,6533.3361834632906,6400.0088743416727,6268.0057921065318,6137.3160758171507,6007.9289458862686,5879.8337035022323,5753.019730055139,5627.4764865668794,5503.1935131251221,{"$f":"QR95*QQ90*QR7","v":5380.1604283211645},5258.3669286916538,5137.8027881641256,5018.4578575063624,4900.322063779533,4783.3854097950734,4667.6379735753253,4553.0699078178395,4439.6714393634129,4327.4328686677309,4216.3445692766772,4106.3969873052347,3997.5806409199727,3889.8861198250961,3783.3040847520228,3677.825266952485,3573.4404676951076,3470.1405577654568,3367.9164769695258,3266.7592336406465,3166.6599041497884,3067.6096324192376,2969.5996294396191,2872.6211727902496,2776.6656061627991,2681.7243388882298,2587.7888454669996,2494.8506651025014,2402.9014012377247,2311.9327210951105,2221.9363552195773,2132.9040970247038,2044.8278023420446,1957.6993889735543,1871.5108362470978,1786.2541845750386,1701.9215350158665,1618.5050488388599,1535.9969470917506,1454.3895101713795,1373.6750773973172,1293.8460465884345,1214.8948736423961,1136.8140721180664,1059.5962128208007,983.23392339060706,907.71988789315446,833.04684641361507,759.20759465331469,686.19498352917731,614.00191877594079,542.62136055113069,472.0463230427664,402.26987407978771,333.28513474518007,265.0852789917804,197.66353326074662,131.01317610267282,65.127537801330419,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000002},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2337727759007043E-3,9.1584841029655369E-3,9.0837575636350844E-3,9.0095891732855909E-3,8.9359749745850352E-3,8.8629110373106869E-3,8.7903934581678774E-3,8.7184183606099745E-3,8.6469818946595042E-3,8.5760802367304753E-3,8.5057095894518746E-3,8.4358661814922884E-3,8.3665462673857046E-3,8.2977461273584588E-3,8.2294620671572935E-3,8.1616904178785765E-3,8.0944275357986133E-3,8.0276698022051056E-3,7.9614136232296802E-3,7.8956554296815504E-3,7.8303916768822576E-3,7.7656188445014949E-3,7.7013334363940211E-3,7.6375319804376325E-3,7.574211028372216E-3,7.5113671556398479E-3,7.4489969612259533E-3,7.3870970675015005E-3,7.3256641200662399E-3,7.264694787592979E-3,7.204185761672869E-3,7.144133756661712E-3,7.0845355095272991E-3,7.0253877796977188E-3,6.9666873489106999E-3,6.9084310210639098E-3,6.8506156220662744E-3,6.7932379996902461E-3,6.7362950234250672E-3,6.6797835843309828E-3,6.6237005948944286E-3,{"$f":"EJ96/$H$96","v":6.5680429888841461E-3},6.5128077212082925E-3,6.4579917677724391E-3,6.4035921253385386E-3,6.3496058113848087E-3,6.2960298639665501E-3,6.2428613415778638E-3,6.1900973230142953E-3,6.1377349072363812E-3,6.0857712132340808E-3,6.03420337989213E-3,5.9830285658562486E-3,5.93224394940026E-3,5.8818467282940766E-3,5.8318341196725307E-3,5.7822033599051227E-3,5.7329517044665806E-3,5.6840764278082963E-3,5.635574823230606E-3,5.5874442027559175E-3,5.5396818970026565E-3,5.492285255060075E-3,5.4452516443638573E-3,5.3985784505725647E-3,5.3522630774448876E-3,5.3063029467177109E-3,5.2606954979849893E-3,5.2154381885774056E-3,5.1705284934428462E-3,5.1259639050276551E-3,5.0817419331586622E-3,5.0378601049260122E-3,4.9943159645667486E-3,4.9511070733491824E-3,4.9082310094580098E-3,4.8656853678802027E-3,4.823467760291641E-3,4.7815758149445083E-3,4.7400071765554162E-3,4.6987595061942855E-3,4.6578304811739435E-3,4.6172177949404657E-3,4.5769191569642398E-3,4.5369322926317466E-3,4.497254943138052E-3,4.4578848653800329E-3,4.4188198318502727E-3,4.3800576305316951E-3,4.3415960647928738E-3,4.3034329532840431E-3,4.2655661298337888E-3,4.2279934433464388E-3,4.1907127577001145E-3,4.1537219516454673E-3,4.1170189187050878E-3,4.0806015670735727E-3,4.0444678195182635E-3,4.0086156132806338E-3,3.9730428999783319E-3,3.9377476455078799E-3,3.9027278299480083E-3,3.8679814474636355E-3,3.8335065062104793E-3,3.7993010282403109E-3,{"$f":"GV96/$H$96","v":3.7653630494068227E-3},3.7316906192721368E-3,3.6982818010139135E-3,3.6651346713330955E-3,3.632247320362251E-3,3.5996178515745273E-3,3.5672443816932146E-3,3.5351250406018995E-3,3.5032579712552248E-3,3.4716413295902311E-3,3.4402732844382986E-3,3.4091520174376619E-3,3.3782757229465108E-3,3.3476426079566773E-3,3.3172508920078672E-3,3.2870988071024981E-3,3.257184597621077E-3,3.2275065202381492E-3,3.1980628438388003E-3,3.1688518494357226E-3,3.1398718300868259E-3,3.1111210908133886E-3,3.0825979485187708E-3,3.0543007319076502E-3,3.026227781405804E-3,2.9983774490804226E-3,2.9707480985609507E-3,2.9433381049604563E-3,2.9161458547975238E-3,2.8891697459186667E-3,2.8624081874212485E-3,2.8358595995769285E-3,2.8095224137556114E-3,2.7833950723498983E-3,2.7574760287000463E-3,2.7317637470194271E-3,2.7062567023204802E-3,2.6809533803411577E-3,2.6558522774718599E-3,2.6309519006828602E-3,2.6062507674522086E-3,2.5817474056941173E-3,2.5574403536878249E-3,2.5333281600069314E-3,2.5094093834492053E-3,2.4856825929668617E-3,2.4621463675972956E-3,2.4387992963942878E-3,2.4156399783596631E-3,2.3926670223754069E-3,2.3698790471362264E-3,2.3472746810825787E-3,2.3248525623341229E-3,2.3026113386236352E-3,2.280549667231355E-3,2.2586662149197702E-3,2.2369596578688386E-3,2.2154286816116428E-3,2.1940719809704721E-3,2.1728882599933302E-3,2.1518762318908707E-3,2.1310346189737494E-3,2.1103621525903967E-3,2.0898575730652061E-3,{"$f":"JH96/$H$96","v":2.0695196296371325E-3},2.0493470803987076E-3,2.0293386922354494E-3,2.0094932407656928E-3,1.9898095102808093E-3,1.9702862936858312E-3,1.9509223924404745E-3,1.9317166165005505E-3,1.9126677842597761E-3,1.8937747224919638E-3,1.8750362662936068E-3,1.8564512590268452E-3,1.8380185522628109E-3,1.8197370057253547E-3,1.8016054872351487E-3,1.7836228726541598E-3,1.7657880458305021E-3,1.74809989854365E-3,1.730557330450023E-3,1.7131592490289317E-3,1.6959045695288891E-3,1.6787922149142779E-3,1.661821115812377E-3,1.6449902104607402E-3,1.6282984446549331E-3,1.6117447716966105E-3,1.5953281523419522E-3,1.5790475547504353E-3,1.5629019544339566E-3,1.5468903342062907E-3,1.5310116841328915E-3,1.515265001481023E-3,1.4996492906702353E-3,1.4841635632231623E-3,1.4688068377166537E-3,1.4535781397332368E-3,1.4384765018128989E-3,1.4235009634051975E-3,1.4086505708216894E-3,1.3939243771886789E-3,1.379321442400285E-3,1.3648408330718218E-3,1.350481622493492E-3,1.3362428905843928E-3,1.322123723846827E-3,1.3081232153209278E-3,1.2942404645395773E-3,1.2804745774836403E-3,1.2668246665374892E-3,1.2532898504448342E-3,1.2398692542648436E-3,1.2265620093285662E-3,1.2133672531956415E-3,1.2002841296113024E-3,1.187311788463668E-3,1.1744493857413212E-3,1.1616960834911743E-3,1.1490510497766165E-3,1.1365134586359415E-3,1.1240824900410579E-3,1.1117573298564756E-3,1.0995371697985674E-3,1.0874212073951064E-3,1.0754086459450751E-3,{"$f":"LT96/$H$96","v":1.0634986944787438E-3},1.0516905677180216E-3,1.0399834860370673E-3,1.0283766754231758E-3,1.0168693674379164E-3,1.0054607991785416E-3,9.9415021323965322E-4,9.8293685767512386E-4,9.7181998596028137E-4,9.6079885695433932E-4,9.4987273486309034E-4,9.3904088920184381E-4,9.2830259475861648E-4,9.1765713155757224E-4,9.0710378482270339E-4,8.9664184494176455E-4,8.8627060743044284E-4,8.7598937289677615E-4,8.6579744700580321E-4,8.5569414044446178E-4,8.4567876888671655E-4,8.3575065295892631E-4,8.2590911820544326E-4,8.1615349505444418E-4,8.0648311878399532E-4,7.9689732948834153E-4,7.8739547204442935E-4,7.7797689607864997E-4,7.6864095593381129E-4,7.5938701063633202E-4,7.5021442386365665E-4,7.4112256391189091E-4,7.3211080366365744E-4,7.2317852055616793E-4,7.1432509654950984E-4,7.0554991809515044E-4,6.9685237610465076E-4,6.8823186591859408E-4,6.7968778727572324E-4,6.7121954428228648E-4,6.6282654538159138E-4,6.5450820332376542E-4,6.4626393513572016E-4,6.3809316209131959E-4,6.299953096817497E-4,6.2196980758609044E-4,6.1401608964208488E-4,6.0613359381710781E-4,5.9832176217933112E-4,5.905800408690841E-4,5.829078800704072E-4,5.7530473398280065E-4,5.6777006079316271E-4,5.603033226479194E-4,5.5290398562534218E-4,5.4557151970805471E-4,5.3830539875572515E-4,5.3110510047794436E-4,5.2397010640728729E-4,5.1689990187255886E-4,5.0989397597221914E-4,5.0295182154799171E-4,4.9607293515864796E-4,4.8925681705397339E-4,{"$f":"OF96/$H$96","v":4.8250297114890651E-4},4.7581090499785743E-4,4.6918012976919764E-4,4.6261016021992491E-4,4.5610051467050074E-4,4.4965071497985696E-4,4.4326028652057469E-4,4.3692875815422994E-4,4.3065566220690813E-4,4.2444053444488472E-4,4.1828291405047156E-4,4.1218234359802707E-4,4.0613836903013014E-4,4.0015053963391638E-4,3.9421840801757437E-4,3.8834153008700337E-4,3.8251946502262891E-4,3.7675177525637698E-4,3.7103802644880394E-4,3.6537778746638394E-4,3.597706303589497E-4,3.5421613033728737E-4,3.4871386575088462E-4,3.4326341806582914E-4,3.3786437184285995E-4,3.3251631471556571E-4,3.2721883736873435E-4,3.2197153351684816E-4,3.1677399988272687E-4,3.1162583617631655E-4,3.0652664507362228E-4,3.0147603219578522E-4,2.9647360608830271E-4,2.9151897820038988E-4,2.8661176286448218E-4,2.8175157727587826E-4,2.7693804147252128E-4,2.721707783149191E-4,2.6744941346620117E-4,2.6277357537231175E-4,2.5814289524233875E-4,2.5355700702897664E-4,2.4901554740912356E-4,2.4451815576461051E-4,2.400644741630625E-4,2.3565414733889124E-4,2.3128682267441653E-4,2.2696215018111831E-4,2.2267978248101595E-4,2.1843937478817593E-4,2.1424058489034485E-4,2.1008307313070965E-4,2.0596650238978169E-4,2.0189053806740539E-4,1.9785484806488993E-4,1.9385910276726345E-4,1.8990297502564934E-4,1.859861401397622E-4,1.821082758405249E-4,1.7826906227280431E-4,1.7446818197826527E-4,1.7070531987834297E-4,1.6698016325733089E-4,1.632924017455859E-4,{"$f":"QR96/$H$96","v":1.5964172730284807E-4},1.5602783420167507E-4,1.5245041901099015E-4,1.489091805797434E-4,1.4540382002068496E-4,1.4193404069424957E-4,1.384995481925524E-4,1.3510005032349378E-4,1.3173525709497455E-4,1.2840488069921851E-4,1.2510863549720366E-4,1.2184623800320002E-4,1.1861740686941375E-4,1.1542186287073713E-4,1.1225932888960313E-4,1.0912952990094453E-4,1.0603219295725627E-4,1.0296704717376074E-4,9.9933823713675075E-5,9.6932255773580036E-5,9.3962078568889519E-5,9.102302931942025E-5,8.811484723506073E-5,8.5237273501539054E-5,8.239005126628877E-5,7.9572925624412123E-5,7.6785643604740104E-5,7.4027954155988501E-5,7.1299608133009644E-5,6.8600358283138753E-5,6.5929959232634538E-5,6.3288167473213352E-5,6.0674741348676419E-5,5.8089441041629134E-5,5.5532028560292108E-5,5.300226772540343E-5,5.0499924157211165E-5,4.8024765262555886E-5,4.5576560222042291E-5,4.3155079977299566E-5,4.0760097218329737E-5,3.8391386370943546E-5,3.6048723584283031E-5,3.3731886718430608E-5,3.1440655332103643E-5,2.9174810670434304E-5,2.6934135652833825E-5,2.4718414860940875E-5,2.2527434526653238E-5,2.036098252024243E-5,1.8218848338550504E-5,1.6100823093268732E-5,1.4006699499297345E-5,1.1936271863185971E-5,9.8893360716542021E-6,7.8656895801916461E-6,5.8651314017370557E-6,3.8874620954359372E-6,1.9324837554760878E-6,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8201225290059038E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2121089147110906E-2},{"$f":"SUM(K98:XFD98)","v":5.8201225290059038E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9205306462313598E-5,2.7199105457181773E-5,2.8986875424088153E-5,2.8878193063018985E-5,2.6898878826689588E-5,2.8661890776503099E-5,2.6700301590648653E-5,2.844699988032813E-5,2.8340081752082612E-5,2.2747325167579763E-5,2.8127296220786202E-5,2.620933180257822E-5,2.7915906422594937E-5,2.6015120412670975E-5,2.7705906060371746E-5,2.7601424944953011E-5,2.5726119937805514E-5,2.7393496890546243E-5,2.5534990117439381E-5,2.7186942452962521E-5,2.7084178354965861E-5,2.1788255320567997E-5,2.687967242155612E-5,2.5062509109949593E-5,2.6676524189585398E-5,2.4875640870071084E-5,2.6474727269409064E-5,2.6374333551175312E-5,2.4597598503442985E-5,2.6174551592129448E-5,2.4413736118377345E-5,2.597610492033007E-5,2.5877380308880633E-5,2.0862561153065673E-5,2.5680924513430158E-5,2.395928974509325E-5,2.5485787919989603E-5,2.3779581420785216E-5,2.529196408054546E-5,2.5195542426718246E-5,2.3512220740675794E-5,{"$f":"EJ92*EJ97","v":2.500367561385417E-5},2.3335440516840114E-5,2.481310540752266E-5,2.4718304510771748E-5,2.1521069410853394E-5,2.4529667085831763E-5,2.2898562378802974E-5,2.4342310090860245E-5,2.2725826216497989E-5,2.4156227049809154E-5,2.4063661237679645E-5,2.2468864419231784E-5,2.3879476980807031E-5,2.2298977086687332E-5,2.3696550480703943E-5,2.3605556864495944E-5,1.9109040104772723E-5,2.342450485008662E-5,2.1879191673091642E-5,2.3244694394173248E-5,2.1713236615805684E-5,2.3066119019540645E-5,2.297729246415646E-5,2.1466386296871641E-5,2.280055757163726E-5,2.1303199749443347E-5,2.2625041578354604E-5,2.253773864790141E-5,1.8279954830463572E-5,2.2364038879653506E-5,2.09000252419088E-5,2.2191541852165192E-5,2.0740658013883461E-5,2.2020241110764559E-5,2.1935037331848068E-5,2.0503628756183532E-5,2.1765518930035901E-5,2.0346949084939038E-5,2.1597180704489184E-5,2.1513452147603425E-5,1.748174494451828E-5,2.1346872129381854E-5,1.995989985470777E-5,2.11814562228701E-5,1.9806925926477614E-5,2.1017198016778209E-5,2.0935501050327932E-5,1.9579425712620331E-5,2.0772967393672093E-5,1.9429058124281016E-5,2.0611575449968529E-5,2.053130562711917E-5,1.7959565232150664E-5,2.0371614298545193E-5,1.9057646949389572E-5,2.0213048759703975E-5,1.8910871393834121E-5,2.0055602660916594E-5,1.9977297420502626E-5,1.8692607858040263E-5,1.9821518602233909E-5,1.8548357488523338E-5,1.9666843402695079E-5,1.9589917688723235E-5,{"$f":"GV92*GV97","v":1.5975038243914172E-5},1.9436886097169148E-5,1.8192097515834371E-5,1.9284942383783571E-5,1.8051325764928464E-5,1.9134080276358786E-5,1.9059052868716717E-5,1.7842007298867612E-5,1.8909801441226556E-5,1.7703679931339784E-5,1.8761616002549394E-5,1.8687921084488631E-5,1.5265028015665407E-5,1.8541322970339791E-5,1.736208640631854E-5,1.8395775322896335E-5,1.7227124917513124E-5,1.8251271961134018E-5,1.8179409960286381E-5,1.7026461643236187E-5,1.8036461473567833E-5,1.6893864339302878E-5,1.7894541892373738E-5,1.7823966027456062E-5,1.458287709453774E-5,1.7683578330715514E-5,1.6566456124575352E-5,1.7544204266634877E-5,1.6437112965018238E-5,1.7405837757140593E-5,1.7337030440928011E-5,1.6244817587085601E-5,1.7200163906760161E-5,1.6117759239040973E-5,1.7064289812104905E-5,1.6996723049698109E-5,1.4928330775755228E-5,1.6862326345345498E-5,1.5804060141063699E-5,1.6728907083144013E-5,1.5680145497202952E-5,1.6596459297978914E-5,1.6530597850563186E-5,1.5495934045123361E-5,1.6399596139486872E-5,1.5374225856540988E-5,1.6269551079278398E-5,1.6204885450191137E-5,1.3298985908907233E-5,1.6076264319094379E-5,1.5073765778136065E-5,1.5948585139175069E-5,1.4955092397632314E-5,1.5821842066696977E-5,1.5758819750302948E-5,1.4778684868818935E-5,1.5633469927851156E-5,1.466214077016711E-5,1.5509041695545525E-5,1.5447171371850633E-5,1.2695651314528147E-5,1.5324114713463488E-5,1.4374456705220059E-5,1.5201965261680074E-5,{"$f":"JH92*JH97","v":1.4260840277525504E-5},1.5080717301130085E-5,1.5020429600020676E-5,1.4091961190136432E-5,1.4900523208127159E-5,1.3980398195551707E-5,1.4781504115540767E-5,1.472232554380408E-5,1.2116994108044011E-5,1.4604626836361127E-5,1.3705035080826627E-5,1.4487801375983458E-5,1.3596294562263429E-5,1.4371843581365073E-5,1.43141883207926E-5,1.3434673426519488E-5,1.419952160980512E-5,1.3327911937364661E-5,1.4085708711390031E-5,1.4029120721948975E-5,1.2365728646046417E-5,1.391657823538843E-5,1.3064423375151158E-5,1.3804875852623602E-5,1.2960381263837333E-5,1.3694008130952842E-5,1.363888557359782E-5,1.2805752979695382E-5,1.3529259689863255E-5,1.2703617040059628E-5,1.3420454963340402E-5,1.3366358858052547E-5,1.1030544590959487E-5,1.3258775824454148E-5,1.2451565904221942E-5,1.3152000592239608E-5,1.2352048469746225E-5,1.3046027860813334E-5,1.2993340783008826E-5,1.2204153658147443E-5,1.2888561916574868E-5,1.2106471167014056E-5,1.2784572404402506E-5,1.273287202507787E-5,1.0521186438115085E-5,1.2630056770993916E-5,1.1865430103958007E-5,1.2528017875376334E-5,1.1770267576293043E-5,1.2426750182308171E-5,1.2376403932150369E-5,1.1628852850597123E-5,1.2276283428738628E-5,1.1535455735006147E-5,1.2176921344509112E-5,1.2127523124049918E-5,1.0033377975210096E-5,1.2029289168731603E-5,1.1305007570106774E-5,1.1931801001773227E-5,1.1214034291869725E-5,1.1835053613680115E-5,1.1786956152944974E-5,1.1078852475526425E-5,{"$f":"LT92*LT97","v":1.1691310593991841E-5},1.0989576828692002E-5,1.1596393397495781E-5,1.1549206395591979E-5,1.0211641596949811E-5,1.1455372518765858E-5,1.0769314887827975E-5,1.1362254741578703E-5,1.0682369433647818E-5,1.1269848201963766E-5,1.1223910133582369E-5,1.0553179729640173E-5,1.1132561387813026E-5,1.0467865917644097E-5,1.1041911832184146E-5,1.0996847757251881E-5,9.1193968239471187E-6,1.0907238039782459E-5,1.0257394272659009E-5,1.0818315618975159E-5,1.0174319539086908E-5,1.0730075780542066E-5,1.0686210363233754E-5,1.0050887656204967E-5,1.0598985612930929E-5,9.9693803965760792E-6,1.0512431766984537E-5,1.0469404985886326E-5,8.6917516739094397E-6,1.0383848826366599E-5,9.768314042725366E-6,1.0298952046899377E-5,9.6889573118273197E-6,1.02147100807476E-5,1.0172833232268481E-5,9.571055552393049E-6,1.0089564977117356E-5,9.493203967594854E-6,1.000694022571982E-5,9.9658677626683068E-6,8.2827134148893449E-6,9.8841998727099768E-6,9.3011689403365139E-6,9.803164329886559E-6,9.2253819198339462E-6,9.7227567142737575E-6,9.6827870046081855E-6,9.1127892330943565E-6,9.603313045741672E-6,9.038446881679084E-6,9.5244560707939021E-6,9.4852575967159491E-6,8.4097935620639413E-6,9.4073179774623267E-6,8.8550803195210561E-6,9.3299845505422236E-6,8.7827191620930581E-6,9.2532530416587047E-6,9.2151116773615441E-6,8.6752211671273427E-6,9.1392750839932463E-6,8.6042460550711775E-6,9.0640298283781436E-6,9.0266276419000427E-6,{"$f":"OF92*OF97","v":7.5176840442042715E-6},8.9522615440561203E-6,8.4291962145946346E-6,8.8784763537456625E-6,8.3601215187238211E-6,8.8052679407232598E-6,8.768878741511136E-6,8.25751050036878E-6,8.6965278023258124E-6,8.1897650748792711E-6,8.6247434189550639E-6,8.5890624200638554E-6,7.16034862615628E-6,8.5181202895280963E-6,8.0226913035110859E-6,8.4477346414013625E-6,7.9567680980419094E-6,8.3779014875752132E-6,8.3431908561635789E-6,7.8588429790255831E-6,8.2741790174351978E-6,7.7941941069065009E-6,8.2057098053336403E-6,8.1716774626719799E-6,6.8189323794835955E-6,8.104014873661431E-6,7.6347667785119447E-6,8.0368851893722028E-6,7.5718644928944251E-6,7.9702845616262953E-6,7.9371814477167916E-6,7.478430785079198E-6,7.8713672399406411E-6,7.4167497175487574E-6,7.806072569125723E-6,7.7736188817881919E-6,6.90896949921471E-6,7.7090964591715458E-6,7.2646501354541885E-6,7.645084197142753E-6,7.2046425574658263E-6,7.5815783849982172E-6,7.5500142442353313E-6,7.1155122948368218E-6,7.4872611988923623E-6,7.0566746205215076E-6,7.4250054256401093E-6,7.3940628802568078E-6,6.1813639688613363E-6,7.3325462126475372E-6,6.9115948921527918E-6,7.27151777976467E-6,6.8543601147261223E-6,7.2109740057116785E-6,7.1808827543500144E-6,6.7693517705169858E-6,7.1210593122669806E-6,6.7132373581835619E-6,7.0617116862036376E-6,7.0322152100216333E-6,5.8840104927729229E-6,6.9735747550342985E-6,6.5748802451167234E-6,6.9154014107222528E-6,{"$f":"QR92*QR97","v":6.5203006037480722E-6},6.8576917331519721E-6,6.8290096991034802E-6,6.439238993872474E-6,6.7719891117310179E-6,6.3857319263141947E-6,6.7154236760500266E-6,6.6873105866540903E-6,5.6001736675469881E-6,6.6314215695904848E-6,6.2538106731775697E-6,6.5759793235188143E-6,6.2017726752532414E-6,6.5209805334789729E-6,6.4936464043441793E-6,6.1244888500051072E-6,6.4393066291449779E-6,6.0734773503637758E-6,6.3854021151209275E-6,6.3586120673718697E-6,5.6635087725538682E-6,6.305354374478337E-6,5.9477154957030846E-6,6.2525238790166304E-6,5.8981097429513276E-6,6.2001173918928458E-6,6.1740721605198907E-6,5.8244408687485324E-6,6.1222957515404716E-6,5.7758172204306307E-6,6.0709354683947047E-6,6.0454103991055859E-6,5.0708474497668717E-6,5.9946684664285768E-6,5.655948392348076E-6,5.9443349048606799E-6,5.6086694975080868E-6,5.8944066479745613E-6,5.8695935560349075E-6,5.5384587302816838E-6,5.820267550625595E-6,5.4921191915140221E-6,5.7713392716909061E-6,5.7470233425085513E-6,4.8243017796349328E-6,5.6986860412704558E-6,5.3778868906169367E-6,5.6507390126731629E-6,5.3328333893087154E-6,5.6031793096863527E-6,5.579543789705742E-6,5.2659297409817202E-6,5.5325595922540736E-6,5.2217744549483419E-6,5.4859554382879607E-6,5.4627949771986296E-6,4.5891598257103747E-6,5.4167554965202086E-6,5.1129318268909006E-6,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8201225290059888E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":188921.10582309915},{"$f":"NPV($F$100,M70:ACA70)","v":190020.64980730478},191126.59327222465,192238.97346362047,193357.82784402929,194483.19409402387,195615.11011348356,196753.61402286901,197898.7441645069,199050.5391038807,200209.03763093011,201374.27876135637,202546.30173793747,203725.14603184946,204910.85134399493,206103.45760633942,207303.00498326038,208509.53387289381,209723.08490850011,210943.6989598287,212171.4171344967,213406.28077937232,214648.33148196759,215897.61107183943,217154.1616219969,218418.02545032065,219689.24512098503,220967.86344589418,222253.92348612202,223547.46855336343,224848.54221139321,226157.18827753194,227473.45082412244,228797.3741800148,230129.00293205725,231468.38192659995,232815.55627100365,234170.57133515892,235533.47275301706,236904.30642412213,238283.11851515993,239669.95546151153,241064.863968819,242467.89101455564,243879.08384960992,245298.48999987647,246726.15726785598,248162.13373426552,249606.4677596587,251059.207986052,252520.4033385661,253990.10302707073,255468.35654784294,256955.21368523507,258450.72451335046,259954.93939772836,261467.90899704347,262989.68426480924,264520.31645109534,266059.85710425151,267608.35807264864,269165.8715064174,270732.4498592114,272308.14588997001,273893.01266469632,{"$f":"NPV($F$100,BY70:AEM70)","v":275487.10355824319},277090.47225611279,278703.17275626364,280325.25937092816,281956.78672844253,283597.80977508653,285248.38377693517,286908.564321718,288578.40732069162,290257.96901052335,291947.30595518474,293646.47504785756,295355.53351284668,297074.53890751133,298803.54912420094,300542.62239220564,302291.81727971724,304051.19269580045,305820.80789238092,307600.72246623412,309390.99636099837,311191.68986919086,313002.86363423796,313089.34353922831,313238.9661304254,313322.75364713831,313404.99205854966,313550.58142229036,313630.06530447904,313773.03989020345,313849.72864668188,313924.81529911759,314194.22802751546,314267.21578887053,314404.04759496276,314474.14321403863,314608.22318438167,314675.38439358544,314740.87158224115,314870.55274019152,314933.03892826848,315059.85973458481,315119.30133724888,315177.01215148775,315431.84364004986,315487.21286766836,315607.27229730121,315659.49239666288,315776.54386143707,315825.5694530633,315872.78694940155,315985.04667483759,316028.99830298621,316138.13363479817,316178.77260545618,316217.54267316026,316456.26216470124,316492.42917777057,316594.13753614633,316626.87927267846,316725.30429851462,316754.57204207429,316781.88779420615,316875.09882803663,{"$f":"NPV($F$100,EK70:AGY70)","v":316898.86411395489},316988.66690240335,317008.83149663173,317026.97896182525,317179.65751782362,317194.52291199326,317275.78299207275,317286.92177027097,317364.59784814587,317371.95766151411,317377.20868900151,317449.20996771433,317450.59999415738,317518.88312397915,317516.35818355269,317511.65460895171,317712.65778312105,317704.76140097831,317764.11917921889,317752.1771048404,317807.63240747579,317791.58845112385,317773.26981909253,317822.56237205339,317800.05394108791,317845.30010884802,317818.54395816714,317789.43830403598,317968.97005755577,317936.34482662659,317971.83663342317,317934.82297097094,317966.07006488828,317924.60766264237,317880.69257502153,317905.2527537783,317856.7947055627,317876.95579433651,317823.89262394689,317768.29660309432,317924.30239826965,317864.83512584108,317874.35054351122,317810.12672292982,317815.02970282867,317745.98460960918,317674.29582600406,317671.9488861615,317595.33785169362,317588.21287406201,317506.61287989648,317422.2833093169,317480.10423289763,317391.10335268819,317371.95044971758,317277.79276680079,317253.62741417962,317154.24341123237,317052.00826725375,317019.98080232478,316912.41102893732,316875.19333578157,316762.21728917497,316646.29800935119,{"$f":"NPV($F$100,GW70:AJK70)","v":316748.00709298329},316627.42589109199,316577.56157079712,316451.39869313163,316396.09718806605,316264.27803561388,316129.38768198213,316065.57419483957,315924.91148572788,315855.47012366366,315708.95818291302,315559.27637036727,315630.28687278199,315475.50495192356,315392.30932810321,315231.48953388375,315142.40052247507,314975.46280703694,314805.21779827797,314706.91899247869,314530.43165115401,314426.03492439695,314243.22276402323,314056.99758823327,314094.56120393722,313902.76471940009,313783.4235688083,313585.09942162671,313459.37493314466,313254.43723297847,313045.93895779509,312910.25544964377,312695.01027982315,312552.72405837203,312330.64349186694,312104.88906963449,312029.18021635973,311796.90046781441,311637.94114006124,311398.60269408789,311232.72863290884,310986.23927368392,310735.91496205481,310559.26952675544,310301.65129424515,310117.85568255384,309852.84851431637,309583.88493220671,309544.99597288138,309269.40433060454,309067.99821461126,308784.78305785579,308575.89687494031,308284.95926650614,307989.89504002058,307769.37342414766,307466.43346927775,307238.17927140777,306927.26165294612,306612.08726415387,306530.1782499213,306207.7900536455,305960.44893668313,305629.83095891267,{"$f":"NPV($F$100,JI70:ALW70)","v":305374.40279185725},305035.44888859283,304692.05550012115,304424.06439941132,304072.1708002988,303795.82183065708,303435.318665609,303070.23654699157,302941.64072582149,302568.71531903627,302271.69375298009,301889.8878499734,301584.1275864144,301193.32731595763,300797.75196124887,300478.43323272304,300073.6874243152,299745.33955521218,299331.30598195724,298912.34786967019,298651.56212832528,298223.6096261653,297872.4088284804,297434.871911778,297074.22729872796,296626.98374635982,296174.60231028049,295799.32226708299,295337.04535972752,294952.00985405507,294479.71156741201,294002.11515395937,293767.53113947756,293280.68247850268,292871.42835970019,292374.24540041364,291954.79615884862,291447.14779205207,290933.97523420438,290498.74324368394,289974.90287366486,289529.14154373179,288994.4983026245,288454.15914585727,288160.13835394959,287609.76586854528,287137.8215840513,286576.31008561759,286093.36426497967,285520.5731145477,284941.84343336418,284441.8836202884,283851.65733615623,283340.33757266664,282738.46981516574,282130.47949438606,281772.13978440472,281153.27715197334,280613.66549538792,279982.80034115462,279431.32164355135,278788.3031108029,278138.90165223164,277569.08772752492,{"$f":"NPV($F$100,LU70:AOI70)","v":276907.30034551409},276325.23502241849,275650.90632680064,274969.99747894338,274455.55338978494,273762.36745706905,273149.23961645109,272443.11872994615,271817.18906450324,271097.97134351096,270371.89107695821,269726.19945312449,268986.77298550139,268327.86719089007,267574.92778229143,266814.9143696574,266311.28657705052,265538.52585942816,264846.61835109175,264059.9281051752,263354.22153011645,262553.42812412733,261745.26078724474,261018.27040588186,260195.73261344043,259454.50098609269,258617.41389993089,257772.72625600634,257187.8269124208,256329.35241100509,255552.50934991083,254679.03823236647,253887.32597408441,252998.67200936907,252102.0956702063,251287.46676573181,250375.42106347097,249545.44879735156,248617.74192240651,247681.86978558806,247009.20893985586,246058.43376495061,245190.04905100647,244223.13242011733,243338.73022147213,242355.47239493707,241363.70401824513,240454.63332239335,239446.21662903813,238520.61999177441,237495.34926460285,236461.30766839892,235602.09284289056,234551.41541335269,233583.86263616747,232515.80930308482,231531.00067266589,230445.35713998109,229350.56909895665,228339.20296082125,227226.49539876133,226197.32800024175,225066.48021378697,223926.20881964051,{"$f":"NPV($F$100,OG70:AQU70)","v":223056.04457466066},221898.37869104082,220824.55011258629,219648.1902766315,218555.783437548,217360.49981913282,216155.39501569126,215034.41369372397,213810.03209733072,212669.88767678218,211425.99259140113,210171.97718234008,209191.54048849133,207918.74912721405,206730.48036486638,205437.58112354059,204229.31530589084,202916.06169930406,201592.26124682353,200353.25721209409,199008.72398798674,197749.09578521529,196383.57594672943,195007.1886410937,193907.8631607678,192511.21706389642,191199.74835368703,189781.47764597222,188448.489734798,187008.33007407098,185556.84538839431,184190.79816768339,182717.01889687878,181328.78003860111,179832.43395593337,178324.41919710694,176999.52696192,175469.09480051778,174024.45761567404,172470.76726599093,171002.97125899102,169425.73915607121,167836.34416420697,166332.98889941914,164719.61721702787,163192.38190463049,161554.7415149349,159904.56979677879,158538.44608855195,156864.70889007559,155277.34976915264,153578.60876167551,151966.33855396084,150242.2896399679,148505.18273811441,146854.68182169989,145091.80077674743,143415.61543644121,141626.6470932214,139824.22584809072,138309.35270375101,136481.53234310148,134740.63165728576,132885.93511350141,{"$f":"NPV($F$100,QS70:ATG70)","v":131118.24363784844},129236.34479933849,127340.42813223098,125531.64047639898,123608.02172317835,121771.6140703128,119819.95741227001,117853.85962980034,116178.80906786911,114185.3444535102,112279.29536891081,110256.946292693,108322.0900731556,106270.50682104786,104203.87648736923,102224.85058729351,100128.45031339471,98119.728171600684,95993.197840088047,93851.166704644595,91900.298403311492,89728.187267588335,87643.933709475648,85440.77709328795,83325.546480610268,81090.969282568403,78840.237746439714,76677.530152912397,74394.803580366293,72200.165397836216,69885.057535310159,67553.308888111264,65519.583342559868,63156.083267098133,60880.830850333063,58483.974558502516,56175.424634009971,53744.809887413954,51296.857083979288,48937.293705528551,46454.966638908198,44061.083352020207,41543.967831306501,39008.992830620991,36775.51240933712,34206.354469985228,31725.773752082237,29120.781311522212,26604.414164603404,23963.155889598191,21303.290277039076,18732.116733998213,16035.325144237946,13427.268938494431,10693.107227789422,7939.7792596174695,5491.3988524583492,2701.2791362352582,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":313002.86363423802},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-86.479904990352225,-149.62259119708324,-83.787516712909564,-82.23841141135199,-145.5893637406989,-79.483882188680582,-142.97458572441246,-76.688756478426512,-75.086652435711585,-269.41272839787416,-72.987761355063412,-136.831806092232,-70.095619075873401,-134.07997034303844,-67.161209203768522,-65.487188655708451,-129.68115795037011,-62.486188076960389,-126.82080631633289,-59.441602664068341,-57.710814238875173,-254.83148856210755,-55.369227618502919,-120.05942963284906,-52.2200993616716,-117.0514647741802,-49.025591626239475,-47.217496338242199,-112.25972543604439,-43.951628148613963,-109.13533181196544,-40.638970658008475,-38.770067704084795,-238.7194915409782,-36.16701306932373,-101.70835837576305,-32.741736532130744,-98.425025836157147,-29.267743559670635,-27.315752131864429,{"$f":"IF(EI7,EH100-EI100)","v":-93.21103383047739},-23.765285918256268,-89.802788448461797,-20.164594228379428,-18.147465193527751,-152.67855599836912,-14.86539416963933,-81.260080079489853,-11.13877819821937,-77.676077874901239,-7.3598133682389744,-5.251027487393003,-72.001278712821659,-1.3900264430558309,-68.283129821764305,2.5249404264613986,4.7035746009787545,-201.00317416933831,7.8963821427314542,-59.357778240577318,11.942074378486723,-55.455302635382395,16.043956351932138,18.318632031325251,-49.29255296086194,22.508430965477601,-45.246167760109529,26.756150680885185,29.105654131155461,-179.5317535197828,32.625230929173995,-35.491806796577293,37.013662452227436,-31.247093917336315,41.462402245902922,43.915087620844133,-24.560178756772075,48.458048215601593,-20.161088773806114,53.063170389621519,55.596020852564834,-156.00579517532606,59.467272428562865,-9.5154176701325923,64.223820581391919,-4.9029798988485709,69.045093219494447,71.688783605117351,2.3469398425659165,76.611034467874561,7.1249776316108182,81.599994165531825,84.329570579575375,-57.820923580729868,89.000880209438037,19.152902970614377,94.157682916789781,24.165352621173952,99.384002947248518,102.23514397861436,32.027464928978588,107.56977338745492,37.217693155747838,112.97604660660727,{"$f":"IF(GU7,GT100-GU100)","v":115.9192798237782},-101.70908363210037,120.58120189129841,49.864320294873323,126.16287766548339,55.301505065581296,131.81915245216805,134.89035363175208,63.813487142557278,140.66270911169704,69.441362064215355,146.51194075064268,149.68181254575029,-71.010502414719667,154.78192085842602,83.195623820356559,160.81979421945289,89.089011408679653,166.93771543813637,170.24500875896774,98.298805799277034,176.48734132468235,104.39672675705515,182.8121603737236,186.22517578996485,-37.563615703955293,191.79648453713162,119.34115059179021,198.32414718158543,125.72448848205386,204.93770016619237,208.49827518337406,135.68350815132726,215.24516982061323,142.28622145112604,222.08056650508661,225.75442223245045,75.70885327475844,232.27974854531931,158.9593277531676,239.33844597334974,165.8740611790563,246.48935922491364,250.32431162911234,176.64543529937509,257.61823251028545,183.79561169131193,265.00716823746916,268.96358210965991,38.888959325326141,275.5916422768496,201.40611599327531,283.21515675546834,208.88618291547755,290.9376084341784,295.06422648555599,220.5216158729163,302.9399548699148,228.25419786997372,310.91761846165173,315.17438879224937,81.909014232573099,322.38819627580233,247.34111696237233,{"$f":"IF(JG7,JF100-JG100)","v":330.61797777045285},255.42816705541918,338.9539032644243,343.39338847168256,267.99110070982715,351.89359911251813,276.34896964172367,360.50316504808143,365.08211861742893,128.59582117007812,372.92540678521618,297.02156605618075,381.80590300669428,305.76026355900103,390.80027045676252,395.5753547087661,319.31872852583183,404.74580840783892,328.34786910301773,414.03357325494289,418.95811228704406,260.78574134490918,427.95250215998385,351.20079768489813,437.53691670240369,360.64461305004079,447.24355236813426,452.38143607933307,375.28004319750471,462.27690735546639,385.03550567245111,472.29828664305387,477.5964134526439,234.58401448180666,486.84866097487975,409.25411880249158,497.18295928655425,419.44924156501656,507.64836679655127,513.17255784769077,435.23199052043492,523.84037001908291,445.76132993306965,534.64324110728921,540.339156767237,294.02079190767836,550.37248540431028,471.94428449397674,561.5114984337124,482.94582063792041,572.79115043196362,578.72968118352583,499.9598130757804,590.22628413216444,511.31976348959142,601.86775750090601,607.99032077967422,358.33970998134464,618.86263243138092,539.61165658541722,630.86515423329547,551.4786976032774,643.01853274845053,649.40145857125754,{"$f":"IF(LS7,LR100-LS100)","v":569.81392470671562},661.78738201083615,582.06532309559407,674.32869561784901,680.90884785726666,514.44408915843815,693.18593271588907,613.12784061796265,706.12088650494115,625.92966544290539,719.2177209922811,726.08026655274443,645.69162383372895,739.42646762309596,658.90579461131711,752.93940859864233,760.01341263402719,503.62779260688694,772.7607176223537,691.90750833641505,786.69024591654306,705.70657505874988,800.79340598912677,808.16733688258682,726.99038136287709,822.53779244143516,741.23162734773359,837.08708616180229,844.68764392455341,584.89934358553728,858.4745014157088,776.84306109425961,873.47111754436628,791.71225828205934,888.65396471534041,896.57633916276973,814.62890447449172,912.0457022608316,829.97226611941005,927.70687494505546,935.87213681844878,672.66084573219996,950.77517490525497,868.384713944135,966.91663088914356,884.40219864519895,983.2578265350603,991.76837669193628,909.07069585178397,1008.4166933552187,925.59663726371946,1025.2707271715626,1034.041596203926,859.21482550835935,1050.6774295378709,967.5527771852212,1068.0533330826438,984.80863041893463,1085.6435326848004,1094.7880410244397,1011.3661381354032,1112.7075620599207,1029.1673985195812,1130.8477864547749,{"$f":"IF(OE7,OD100-OE100)","v":1140.2713941464608},870.16424497985281,1157.665883619833,1073.8285784545296,1176.3598359547905,1092.4068390835018,1195.283618415182,1205.104803441558,1120.9813219672942,1224.3815963932429,1140.1444205485459,1243.8950853810529,1254.0154090610449,980.43669384875102,1272.7913612772827,1188.2687623476668,1292.8992413257947,1208.2658176497498,1313.2536065867753,1323.8004524805292,1239.0040347294416,1344.5332241073484,1259.6282027714478,1365.5198384858668,1376.3873056357261,1099.3254803259042,1396.64609687138,1311.4687102093885,1418.2707077148079,1332.9879111742193,1440.1596607270185,1451.4846856766671,1366.0472207109269,1473.7792708046036,1388.2388582776766,1496.3460826677328,1508.0147588264372,1324.8922351869405,1530.4321614022192,1444.6371848437411,1553.6903496831073,1467.7960069999099,1577.2321029198065,1589.3949918642465,1503.3552647878241,1613.3716823912691,1527.235312397388,1637.640389695589,1650.1717181561107,1366.1237082268344,1673.7371984763595,1587.3591209229489,1698.7410074771324,1612.2702077146678,1724.0489139929414,1737.1069018534909,1650.5009164145158,1762.8810449524608,1676.1853403062269,1788.9683432198071,1802.4212451306812,1514.8731443397119,1827.8203606495226,1740.9006858157227,{"$f":"IF(QQ7,QP100-QQ100)","v":1854.6965437843464},1767.6914756529732,1881.898838509951,1895.9166671075072,1808.7876558319986,1923.6187532206386,1836.4076528655423,1951.6566580427898,1966.0977824696747,1675.0505619312316,1993.4646143589052,1906.0490845993918,2022.3490762178117,1934.8562195373961,2051.5832521077391,2066.6303336786368,1979.0259000757214,2096.4002738987911,2008.7221417940309,2126.5303315126366,2142.0311354434525,1950.8683013331029,2172.1111357231566,2084.2535581126867,2203.1566161876981,2115.2306126776821,2234.5771980418649,2250.7315361286892,2162.7075935273169,2282.7265725461039,2194.6381825300778,2315.1078625260561,2331.7486471988959,2033.725545551395,2363.5000754617358,2275.2524167650699,2396.856291830547,2308.549924492545,2430.6147465960166,2447.9528034346658,2359.5633784507372,2482.3270666203534,2393.8832868879908,2517.1155207137053,2534.9750006855102,2233.4804212838717,2569.1579393518914,2480.5807179029907,2604.992440560025,2516.3671469188084,2641.2582750052134,2659.8656125591151,2571.1735430408626,2696.791589760267,2608.0562057435145,2734.1617107050097,2753.3279681719523,2448.3804071591203,2790.119716223091,2701.2791362352582,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":606623.44825832255},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1821.7150182808039,1822.2183419242108,1823.0891637383381,1823.5768173520376,1824.05545498265,1824.9028029189587,1825.3654088521023,1826.1975384596858,1826.6438764190177,1827.080889936813,1828.6489050261362,1829.0737027410225,1829.8700806184011,1830.2780457094966,1831.0584075656989,1831.4492940334551,1831.830437494446,1832.5851977234797,1832.9488749946468,1833.6869876270093,1834.0329450373576,1834.3688290476734,1835.8519795354093,1836.1742352248007,1836.8729958154188,1837.1769231923731,1837.8581770597309,1838.1435120097808,1838.4183236247086,1839.0716889806749,1839.3274928426199,1839.9626738458642,1840.1991976343552,1840.4248441785478,1841.8142208700588,1842.0247173173791,1842.6166724250493,1842.8072333441685,1843.3800790540959,1843.550420907482,1843.7094019321712,{"$f":"EJ70-EJ101","v":1844.2519015701914},1844.3902184460321,1844.9128816782354,1845.0302420869712,1845.1358625587427,1846.0244704618467,1846.1109888775454,1846.5839325001896,1846.6487615541814,1847.1008458446033,1847.143680860401,1847.1742424842075,1847.5932987481071,1847.6013888724515,1847.9988050547579,1847.9841095925474,1847.956734210939,1849.126597313757,1849.0806394027081,1849.4261089447559,1849.3566046082847,1849.6793612644576,1849.5859834734333,1849.4793667899926,1849.7662554881108,1849.6352536621462,1849.8985919019929,1849.7428678262872,1849.5734693540874,1850.6183661565553,1850.4284833153074,1850.6350499795708,1850.4196259287949,1850.6014878442766,1850.3601715826539,1850.104580391479,1850.2475236417881,1849.9654918637993,1850.0828318700273,1849.7739977166007,1849.4504220639835,1850.3583949070012,1850.012288094621,1850.0676689913587,1849.6938784864976,1849.7224144306733,1849.3205635269012,1848.90332602322,1848.889666545499,1848.4437809378771,1848.4023126949467,1847.9273907307988,1847.4365822970617,1847.7731071571536,1847.2551111291593,1847.1436388867871,1846.5956296358086,1846.4549843214402,1845.8765572482218,1845.2815361827049,1845.0951324124746,1844.4690631507206,1844.2524516170606,1843.5949171823181,{"$f":"GV70-GV101","v":1842.9202527708312},1843.5122120995518,1842.8104147300353,1842.5201982759372,1841.7859148691205,1841.4640533339452,1840.6968497149815,1839.9117713287824,1839.5403690145886,1838.721694812361,1838.3175375764229,1837.4648201295645,1836.5936536398358,1837.0069434648267,1836.1060937202442,1835.6218849959034,1834.6858940882362,1834.1673851257945,1833.1957871672951,1832.2049403562169,1831.6328292621542,1830.6056513109679,1829.998049569499,1828.9340603965684,1827.8502070553773,1828.0688319008375,1826.9525528607621,1826.2579727420061,1825.1037019038433,1824.3719699765893,1823.1792074508085,1821.965721941699,1821.1760272997899,1819.9232740374916,1819.0951507943828,1817.8026146858108,1816.4886962872224,1816.0480614844173,1814.696164887041,1813.7710021222465,1812.3780230404661,1811.4126156804791,1809.9780174076946,1808.5210992420452,1807.4930011641095,1805.9936314856045,1804.9239185054284,1803.38154431475,1801.8161433108517,1801.5898048032159,1799.9858276763462,1798.8136194036542,1797.1652724893368,1795.9495293102473,1794.2562367806986,1792.5389268284102,1791.2554640039616,1789.4923163474937,1788.1638489485822,1786.3542703123139,1784.5199167516314,1784.0431962525245,1782.1668574480063,1780.7273018416504,{"$f":"JH70-JH101","v":1778.8030647001265},1777.3164414707458,1775.3436882218693,1773.3450966253517,1771.7853555829515,1769.7372917183677,1768.1289068544738,1766.0307342616734,1763.9059115984578,1763.1574681624606,1760.9869966003807,1759.2582946926846,1757.0361375548646,1755.2565753563231,1752.9820698978092,1750.6797728639872,1748.8212987382703,1746.4656285401602,1744.5546037098966,1742.1448775821082,1739.7064900345611,1738.188685065822,1735.6979490667954,1733.6539173918463,1731.107398925868,1729.0084030880107,1726.4053908134538,1723.772475425581,1721.5882995911002,1718.8977913484759,1716.6568375272332,1713.9080036286637,1711.1283339829033,1709.7630262755811,1706.9295074151323,1704.5475982982316,1701.6539325563072,1699.2126865753871,1696.2581108790537,1693.271383713899,1690.7382802006759,1687.6894650614477,1685.095079502134,1681.9833903298841,1678.8385502303681,1677.1273131954058,1673.9240778933263,1671.1773043311805,1667.9092386087841,1665.0984347575636,1661.764720078816,1658.3964424230303,1655.4866150515986,1652.0514257575333,1649.0754820829852,1645.5725379876212,1642.0339598247367,1639.9483788055741,1636.3465224559818,1633.2059164967682,1629.534203999553,1626.3245304075244,1622.5820837584715,1618.8024876991421,{"$f":"LT70-LT101","v":1615.4861008386874},1611.6344171871565,1608.2467256870887,1604.3220500532843,1600.3590771279682,1597.3649494946144,1593.3305224307328,1589.7620432728559,1585.6523331927883,1582.0093458452529,1577.823410584142,1573.5975344671401,1569.8395301000955,1565.5359774574868,1561.7010649978811,1557.3188653830944,1552.8954941975198,1549.9643187355459,1545.4667566738026,1541.4397701960816,1536.8611365724951,1532.7538378363115,1528.0931220932116,1523.3894891680743,1519.1583160716259,1514.3710453346407,1510.0569864412118,1505.1850370322777,1500.2688514458969,1496.8646655990156,1491.8682388127663,1487.3469170113312,1482.263208081722,1477.6553457309114,1472.483270770409,1467.2650866197318,1462.5238465802172,1457.2156288407159,1452.3850885563638,1446.9857208732451,1441.5388303654981,1437.6238618226994,1432.0902338074675,1427.0361283697539,1421.4085551027342,1416.2612259416551,1410.5385449137552,1404.7663314409056,1399.4754286034413,1393.6063198880456,1388.2192340465335,1382.2520327890825,1376.2337839989846,1371.2330484359245,1365.11797705756,1359.4867013407547,1353.2705000752444,1347.5387931782566,1341.2202147951871,1334.8484142532111,1328.9621394074784,1322.486045057411,1316.4961646951192,1309.9144920163917,{"$f":"OF70-OF101","v":1303.2779727859929},1298.2135102600773,1291.4757529696044,1285.225939067841,1278.3793806842946,1272.0214390294955,1265.0647419133966,1258.0508842970439,1251.5266356503053,1244.4005847373282,1237.7648045086098,1230.5251826989133,1223.2266593643672,1217.5203976747298,1210.1125959980823,1203.1967262037974,1195.6718942014481,1188.6396390954051,1180.9963421931761,1173.2916613559905,1166.080506059915,1158.2551579511137,1150.9239674701867,1142.9764746941451,1134.9657319282705,1128.567522933356,1120.4388715199229,1112.805962933618,1104.551453635338,1096.7933006626358,1088.4113949759499,1079.9635762562202,1072.0130140513193,1063.4354381145936,1055.3557178598417,1046.6468003129157,1037.8699696409399,1030.1589344945191,1021.2516317926829,1012.8436663671109,1003.8009981597511,995.25824555136614,986.07856145571714,976.82808785622092,968.07837601038591,958.68835513404929,949.79965848521533,940.26839075882799,930.66418916524344,922.71318179358423,912.97182621710954,903.7332016357982,893.84632082720418,884.46271066845657,874.42853474302683,864.31835972822137,854.7122421605045,844.45205847473881,834.69645441289231,824.28443945490244,813.79412695929204,804.97737964333692,794.33924118334107,784.20698588103824,{"$f":"QR70-QR101","v":773.41242474216415},763.1242437602923,752.17136193302713,741.13689462563525,730.60952883976506,719.41383199692746,708.72571444413461,697.36683355964851,685.92390356165606,676.17490404900173,664.57269573624217,653.47925651743799,641.70893709754773,630.44783682377556,618.50737091808833,606.47932915389947,594.96115592738579,582.75984946340077,571.06884047147742,558.69217338040789,546.22528971124484,534.87099715948625,522.2290442029489,510.09843311321583,497.27579165642419,484.96489031355532,471.95937722039707,458.85984390022713,446.27262071152109,432.98687235905845,420.21380922992785,406.7395978020968,393.16853496863496,381.3320031030903,367.57614306662026,354.33389521662912,340.38389791375994,326.94785448887797,312.80137884287069,298.55399358167506,284.82104560412063,270.37359791933432,256.44090386950302,241.79098311928919,227.03711800732299,214.03798828933077,199.08517428592222,184.64789056463951,169.48651537344631,154.84095025041279,139.46850345913072,123.98775968334985,109.0232146195126,93.327557131915,78.148350451952865,62.235194281534405,46.210488144233295,31.960614176950912,15.72177555793678,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7.212108914710269E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147116679E-2,7.2121089147099804E-2,7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147124895E-2,7.2121089147094253E-2,7.2121089147119344E-2,7.2121089147122008E-2,7.2121089147094253E-2,7.2121089147099804E-2,7.212108914713955E-2,7.2121089147096917E-2,7.2121089147099804E-2,7.2121089147108242E-2,7.2121089147122008E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147124895E-2,7.212108914710269E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147133333E-2,7.2121089147088702E-2,7.2121089147119344E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147110906E-2,7.2121089147099804E-2,7.2121089147127559E-2,7.2121089147110906E-2,7.212108914710269E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2121089147113793E-2},7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147099804E-2,7.2121089147105355E-2,7.2121089147122008E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147130668E-2,7.2121089147088702E-2,7.2121089147105355E-2,7.2121089147127559E-2,7.2121089147113793E-2,7.2121089147099804E-2,7.2121089147096917E-2,7.2121089147127559E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.2121089147122008E-2,7.212108914710269E-2,7.2121089147091366E-2,7.2121089147136663E-2,7.2121089147099804E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147094253E-2,7.2121089147119344E-2,7.2121089147124895E-2,7.2121089147094253E-2,7.2121089147094253E-2,7.2121089147127559E-2,7.2121089147124895E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147133333E-2,7.2121089147082929E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147127559E-2,7.2121089147082929E-2,7.2121089147136663E-2,7.2121089147105355E-2,7.212108914710269E-2,7.2121089147094253E-2,7.2121089147124895E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2121089147099804E-2},7.2121089147122008E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147094253E-2,7.2121089147116679E-2,7.2121089147133333E-2,7.2121089147088702E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147096917E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147119344E-2,7.2121089147124895E-2,7.2121089147108242E-2,7.2121089147099804E-2,7.2121089147127559E-2,7.2121089147091366E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147119344E-2,7.2121089147110906E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147122008E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147096917E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.2121089147130668E-2},7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147124895E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.2121089147096917E-2,7.2121089147116679E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147099804E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147099804E-2,7.2121089147122008E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147122008E-2,7.2121089147099804E-2,7.212108914710269E-2,7.2121089147122008E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147122008E-2,7.2121089147096917E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147108242E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.2121089147110906E-2},7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147122008E-2,7.2121089147099804E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.212108914710269E-2,7.2121089147124895E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147108242E-2,7.2121089147119344E-2,7.212108914710269E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147122008E-2,7.2121089147105355E-2,7.2121089147105355E-2,7.2121089147124895E-2,7.212108914710269E-2,7.2121089147105355E-2,7.2121089147113793E-2,7.2121089147122008E-2,7.2121089147096917E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147105355E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147096917E-2,7.2121089147127559E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147108242E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2121089147113793E-2},7.2121089147105355E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.212108914710269E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147119344E-2,7.2121089147099804E-2,7.2121089147124895E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147099804E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147099804E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":7.2121089147108242E-2},7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,{"$f":"EH108+EI7","v":41},42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,{"$f":"GT108+GU7","v":105},106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,{"$f":"JF108+JG7","v":169},170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,{"$f":"LR108+LS7","v":233},234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,{"$f":"OD108+OE7","v":297},298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,{"$f":"QP108+QQ7","v":361},362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,{"$f":"TB108+TC7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VN108+VO7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"XZ108+YA7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAL108+AAM7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,{"$f":"ROUNDUP(EI108/$G$109,0)","v":4},4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,{"$f":"ROUNDUP(GU108/$G$109,0)","v":9},9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"ROUNDUP(JG108/$G$109,0)","v":15},15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,{"$f":"ROUNDUP(LS108/$G$109,0)","v":20},20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(OE108/$G$109,0)","v":25},25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":31},31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(TC108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(VO108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(YA108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":25},{"$f":"F110*G109","v":300},{"$f":"SUM(K110:XFD110)","v":300},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(OE108,OE108<=$G$110)*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2032-05-01"},{"$f":"EDATE(F111,5)","v":"2032-10-01"},{"$f":"EDATE(G111,6)","v":"2033-04-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":10},{"$f":"MONTH(H111)","v":4},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2032-04-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"EI113+EI114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"GU113+GU114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"JG113+JG114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"LS113+LS114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OE113+OE114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"QQ113+QQ114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,{"$f":"EI116+EI115","v":7},8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,{"$f":"GU116+GU115","v":18},18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,{"$f":"JG116+JG115","v":29},29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,{"$f":"LS116+LS115","v":39},40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,{"$f":"OE116+OE115","v":50},50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,{"$f":"QQ116+QQ115","v":61},61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,{"$f":"TC116+TC115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"VO116+VO115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"YA116+YA115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"AAM116+AAM115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":919626.31189256057},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":656875.93706611497},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1239.4536523503227,1194.7112505193768,1242.3583193038776,1243.8131471004897,1198.904350887108,1246.7278005216274,1201.7077308054927,1249.6491299866138,1251.1123028452187,1112.6201153849563,1254.0436740507664,1208.7442118919932,1256.9817582446626,1211.5700538331844,1259.9265702585217,1261.4015038412476,1215.8209139600542,1264.3564354617995,1218.6629061987958,1267.3181321163866,1268.8015219989161,1128.2409574896899,1271.7733942263617,1225.796289708537,1274.7520688955337,1228.6610417272807,1277.7375610239226,1279.2328683368135,1232.9704272776173,1282.2286148800436,1235.8515435933248,1285.2312165627541,1286.7350928073361,1144.0752518839784,1289.7480055719536,1243.0831135297258,1292.7678113520847,1245.987291077151,1295.7945253531609,1297.3104776968698,{"$f":"EI119/$F$120","v":1250.3559772154956},1300.3475826085253,1253.2767357125504,1303.3916338927543,1304.9162692096024,1208.8980761145526,1307.9707687801483,1260.6077919986112,1311.0322530728361,1263.5519169137717,1314.1007374831174,1315.6376095521487,1267.9806884081329,1318.7166230750368,1270.9416136076338,1321.8026753437282,1323.3483458525188,1176.3954000297149,1326.4449853260633,1278.3734722586648,1329.5487023737448,1281.3580728377874,1332.6595125831357,1334.2175825033992,1285.8477241636649,1337.3390617525633,1288.8493470728833,1340.4676732734845,1342.0346585410307,1192.8869398816462,1345.1739979183783,1296.3833403705216,1348.3205088798559,1299.4089514367563,1351.4742072072711,1353.0537565739273,1303.9602868819336,1356.2182656124214,1307.0031450642809,1359.3900016140351,1360.9785846922612,1209.6033049204698,1364.1611909539745,1314.6406217317776,1367.3510639805363,1317.7077847054636,1370.5482197501199,1372.1495336657276,1322.3216184755615,1375.3576435809812,1325.4062561210628,1378.5730763289132,1380.1835437931245,1278.2968990830943,1383.4099909761369,1333.1485814998384,1386.6438012882693,1336.2578444692733,1389.8849909062062,1391.5083580191688,1340.9350007940598,1394.7606469999498,1344.0619687903347,1398.0203558740486,{"$f":"GU119/$F$120","v":1399.6529978614974},1243.7222636705221,1402.9238671363216,1351.910525017792,1406.2021971010149,1355.0624428105014,1409.4880041329382,1411.1337166762382,1359.803756050957,1414.4307700902041,1362.9736120546975,1417.7353416621897,1419.3904519109392,1261.1308223036544,1422.7063316594663,1370.9297982432863,1426.0297708681117,1374.1249324977971,1429.3607861170935,1431.0291399473306,1378.9312472539243,1434.3715504191691,1382.1445557628738,1437.7215785308733,1439.3994544189525,1278.7761366795871,1442.7609403128351,1390.2097881803945,1446.1300856597084,1393.4487074184981,1449.5069072448441,1451.198201881559,1398.3208786378759,1454.5865693717167,1401.5782110632983,1457.9826552139068,1459.6835977987582,1351.5696782585578,1463.0912928783835,1409.7539233144348,1466.5067486397118,1413.0372030139447,1469.9299820752806,1471.6445207405764,1417.9760961010147,1475.0794526245679,1421.2780308406548,1478.5222048163555,1480.2465188745787,1314.7893590258413,1483.7010336286182,1429.5656740497298,1487.1634115422305,1432.8938967177246,1490.6336698174471,1492.3717594758962,1437.9003876438048,1495.8538706241975,1441.2475101553339,1499.3439052930244,1501.0918993604025,1333.1635221315748,1504.5938518059479,1449.6485531502706,{"$f":"JG119/$F$120","v":1508.1037711515023},1453.0223083968185,1511.6216748108359,1513.38362620968,1458.0972838108421,1516.9135390681927,1461.4901866857797,1520.4514799303968,1522.2234663422159,1351.7869519775259,1525.7734821054835,1470.0061161832582,1529.3315697852706,1473.4260007956184,1532.8977470093469,1534.6838747189825,1478.5703581355851,1538.2622193900781,1482.0096411736986,1541.8486978320284,1543.6449927636802,1428.9230224139073,1547.2437051612901,1490.6419619654955,1550.8505957816074,1494.108579982792,1554.4656824686751,1556.2763049234193,1499.3232275879184,1559.9037192475475,1502.8094978720908,1563.5393744073481,1565.3602979152197,1389.79453461765,1569.0083480360436,1511.5597330125886,1572.6646839891328,1515.0736958009456,1576.3293238370989,1578.1647633762461,1520.3595530245243,1581.8418930141136,1523.8934249960839,1585.5273718638739,1587.3732479265152,1409.185244384319,1591.071284714083,1532.7631159909308,1594.7777162606378,1536.3250423190748,1598.4925608496624,1600.3531437588158,1541.6830396420078,1604.0806422741166,1545.2651351765178,1607.8165997027795,1609.687756262354,1428.8383355757726,1613.4364365978251,1554.2558421724279,1617.1936219500456,1557.8663582877361,1620.9593308256965,1622.8453873783781,{"$f":"LS119/$F$120","v":1563.2974374327557},1626.6239163210885,1566.9283859162506,1630.4110152178127,1632.3077842218222,1510.573690204576,1636.1077730075026,1576.0416878919254,1639.9163784127122,1579.7014275969241,1643.7336191696672,1645.6454836692046,1585.206541643478,1649.4757126594227,1588.8869800491457,1653.3146239975167,1655.2373414408012,1468.9452048602907,1659.0893116842142,1598.1244750072983,1662.9500115090177,1601.8340797366036,1666.8194598753132,1668.757470696999,1607.4141932363939,1672.6400775093293,1611.144766201696,1676.5314804307245,1678.4804863977365,1489.4058535938816,1682.3851192962318,1620.5080713621614,1686.2985961112126,1624.268190259844,1690.2209360330371,1692.1854356665563,1629.924279353017,1696.1211063150349,1633.7056392572329,1700.0656882152996,1702.0413269226385,1510.1426257840701,1705.9993119485389,1643.1963912511446,1709.9662566134982,1647.0076812485238,1713.9421803405112,1715.9335154326368,1652.7407337804925,1719.9229442561859,1656.5735408226894,1723.9214008700687,1725.9240207092919,1596.74900679096,1729.9360556955683,1666.1933958877009,1733.9571674452848,1670.0565217815565,1737.9873756164693,1740.0058970140192,1675.8675374204388,1744.0497867624281,1679.7524596978517,1748.1028222499244,{"$f":"OE119/$F$120","v":1750.132775830609},1552.4587269756041,1754.1995670570789,1689.5030938743816,1758.275553587594,1693.418728405569,1762.3607553176269,1764.406818110682,1699.3087187602416,1768.505880031106,1703.2464323470531,1772.6142070640449,1774.6718512571131,1574.0452522950845,1778.7941135371518,1713.1295416755352,1782.925691092566,1717.0983656079986,1787.0666040587002,1789.1405676240754,1723.0683543467374,1793.2955215480454,1727.0595433732583,1797.4598613971812,1799.5455573784795,1595.9222944672679,1803.7240141462401,1737.0768440923655,1807.9119076060188,1741.0995462925412,1812.1092581354676,1814.2114861804409,1747.1505692622482,1818.4230606113736,1751.1959259944788,1822.6441432339818,1824.7582565281093,1687.6872891627718,1828.9936399262417,1761.349154740303,1833.2385828930132,1765.4264322569009,1837.4931060508377,1839.6239666571171,1771.5595376028893,1843.8928988583252,1775.6597625224554,1848.1714629862888,1850.3143635106705,1640.5627838514843,1854.6074144785314,1785.9506765286133,1858.9101493663791,1790.0832346727657,1863.2225890438558,1865.3824547117986,1796.2994829590982,1869.7094907949754,1800.4552848435471,1874.046284023357,1876.2183461325599,1663.3337652135742,1880.5698144948999,1810.8856621421885,{"$f":"QQ119/$F$120","v":1884.931092618132},1815.0742145679553,1889.3022016216025,1891.4914493146675,1821.3746788983101,1895.8773443288599,1825.5867749017643,1900.2731232049462,1902.474725735231,1686.4103324949199,1906.8853702913623,1836.1584145254531,1911.3059519537499,1840.4036833106743,1915.7364920939392,1917.9555032833753,1846.7894494497293,1922.4010213044121,1851.0585651838799,1926.8565514172244,1929.0880777313289,1783.6382793173914,1933.558666344745,1861.7732873683112,1938.0393209292245,1866.0760030957904,1942.5300631110147,1944.779223820776,1872.548169591103,1949.2851380411607,1876.875039206526,1953.8011941114173,1956.0630321435663,1733.4957718000214,1960.5943418320187,1887.7346855940646,1965.1358478908403,1892.095587433075,1969.6875722034963,1971.9672730553834,1898.6552657374375,1976.5343658746244,1903.0406320052323,1981.1117318451491,1983.4042741462854,1757.5125280651391,1987.9970911723017,1914.0470658492236,1992.6002365176175,1918.466901637325,1997.2137323254474,1999.5243685844614,1925.1152162315805,2004.1534316998427,1929.5598306253069,2008.792900826402,2011.1165446096336,1781.8506395023956,2015.7716645714586,1940.7149369951394,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":919626.31189256103},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10312.355928955923,0,0,0,0,0,10189.028030951058,0,0,0,0,0,10458.080129839258,0,0,0,0,0,10332.830482434161,0,0,0,0,0,10605.815614997695,0,0,0,0,0,10478.613913528701,0,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":10755.5891314246},0,0,0,0,0,10694.685785991507,0,0,0,0,0,10907.427759907059,0,0,0,0,0,10776.229089385653,0,0,0,0,0,11061.358918700011,0,0,0,0,0,10928.11433988112,0,0,0,0,0,11217.410367229031,0,0,0,0,0,11082.087588567516,0,0,0,0,0,11375.610209821745,0,0,0,0,0,11310.625686923038,0,0,0,0,0,11535.986899467696,0,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},0,11396.408769690721,0,0,0,0,0,11698.569241606596,0,0,0,0,0,11556.812900967927,0,0,0,0,0,11863.386397944796,0,0,0,0,0,11719.417435439722,0,0,0,0,0,12030.467890299882,0,0,0,0,0,11961.123101938276,0,0,0,0,0,12199.843604473135,0,0,0,0,0,12051.343949730088,0,0,0,0,0,12371.54379414982,0,0,0,0,0,12220.724938655174,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,0,0,12545.599084827018,0,0,0,0,0,12392.424356514523,0,0,0,0,0,12722.040477768833,0,0,0,0,0,12648.036829834138,0,0,0,0,0,12900.899353988741,0,0,0,0,0,12742.900500205315,0,0,0,0,0,13082.207478258886,0,0,0,0,0,12921.739165826126,0,0,0,0,0,13265.997003146042,0,0,0,0,0,13103.020147682748,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":13452.300473073979},0,0,0,0,0,13373.318471043845,0,0,0,0,0,13641.15082841197,0,0,0,0,0,13473.037111854974,0,0,0,0,0,13832.581409589116,0,0,0,0,0,13661.838088195404,0,0,0,0,0,14026.625961234182,0,0,0,0,0,13853.211376730495,0,0,0,0,0,14223.318636340588,0,0,0,0,0,14139.01638908679,0,0,0,0,0,14422.694000456275,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":0},0,14243.80922395963,0,0,0,0,0,14624.787035897945,0,0,0,0,0,14443.101957446375,0,0,0,0,0,14829.63314598937,0,0,0,0,0,14645.103360796707,0,0,0,0,0,15037.268159323326,0,0,0,0,0,14947.27977342024,0,0,0,0,0,15247.728334046717,0,0,0,0,0,15057.373049429259,0,0,0,0,0,15461.050362168422,0,0,0,0,0,15267.712819590175,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,15677.271373889336,0,0,0,0,0,15480.904237615145,0,0,0,0,0,15896.428941954231,0,0,0,0,0,15800.362798308033,0,0,0,0,0,16118.561086024696,0,0,0,0,0,15915.989690562661,0,0,0,0,0,16343.706277072797,0,0,0,0,0,16137.958652316662,0,0,0,0,0,16571.903441794784,0,0,0,0,0,16362.929123982471,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,656875.93706611497,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7365.9685206828026,0,0,0,0,0,7277.8771649650416,0,0,0,0,0,7470.0572355994691,0,0,0,0,0,7380.5932017386867,0,0,0,0,0,7575.5825821412109,0,0,0,0,0,7484.7242239490724,0,0,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},7682.563665303288,0,0,0,0,0,7639.061275708219,0,0,0,0,0,7791.0198285050428,0,0,0,0,0,7697.3064924183236,0,0,0,0,0,7900.9706562142946,0,0,0,0,0,7805.7959570579442,0,0,0,0,0,8012.4359765921654,0,0,0,0,0,7915.7768489767986,0,0,0,0,0,8125.4358641583894,0,0,0,0,0,8079.0183478021709,0,0,0,0,0,8239.990642476927,0,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,0,8140.2919783505158,0,0,0,0,0,8356.1208868618542,0,0,0,0,0,8254.8663578342348,0,0,0,0,0,8473.8474271034265,0,0,0,0,0,8371.0124538855162,0,0,0,0,0,8593.1913502142015,0,0,0,0,0,8543.6593585273386,0,0,0,0,0,8714.1740031950958,0,0,0,0,0,8608.1028212357778,0,0,0,0,0,8836.8169958213002,0,0,0,0,0,8729.0892418965541,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},0,0,0,0,8961.142203447871,0,0,0,0,0,8851.7316832246615,0,0,0,0,0,9087.1717698348821,0,0,0,0,0,9034.3120213100992,0,0,0,0,0,9214.928109991959,0,0,0,0,0,9102.0717858609423,0,0,0,0,0,9344.4339130420612,0,0,0,0,0,9229.8136898758057,0,0,0,0,0,9475.7121451043167,0,0,0,0,0,9359.3001054876768,0,0,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},9608.7860521957009,0,0,0,0,0,9552.3703364598896,0,0,0,0,0,9743.6791631514097,0,0,0,0,0,9623.597937039267,0,0,0,0,0,9880.4152925636572,0,0,0,0,0,9758.4557772824319,0,0,0,0,0,10019.018543738703,0,0,0,0,0,9895.1509833789241,0,0,0,0,0,10159.513311671848,0,0,0,0,0,10099.29742077628,0,0,0,0,0,10301.924286040197,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,10174.149445685451,0,0,0,0,0,10446.276454212819,0,0,0,0,0,10316.501398175982,0,0,0,0,0,10592.595104278123,0,0,0,0,0,10460.788114854793,0,0,0,0,0,10740.905828088091,0,0,0,0,0,10676.628409585886,0,0,0,0,0,10891.234524319083,0,0,0,0,0,10755.266463878042,0,0,0,0,0,11043.607401548874,0,0,0,0,0,10905.509156850127,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,11198.050981349526,0,0,0,0,0,11057.788741153678,0,0,0,0,0,11354.59210139588,0,0,0,0,0,11285.97342736288,0,0,0,0,0,11513.25791858907,0,0,0,0,0,11368.564064687615,0,0,0,0,0,11674.075912194858,0,0,0,0,0,11527.113323083331,0,0,0,0,0,11837.073886996275,0,0,0,0,0,11687.806517130335,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":435542.32733637973},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7365.9685206828026,0,0,0,0,0,7277.8771649650416,0,0,0,0,0,7470.0572355994691,0,0,0,0,0,7380.5932017386867,0,0,0,0,0,7575.5825821412109,0,0,0,0,0,7484.7242239490724,0,0,0,0,{"$f":"EI123*EI110","v":0},7682.563665303288,0,0,0,0,0,7639.061275708219,0,0,0,0,0,7791.0198285050428,0,0,0,0,0,7697.3064924183236,0,0,0,0,0,7900.9706562142946,0,0,0,0,0,7805.7959570579442,0,0,0,0,0,8012.4359765921654,0,0,0,0,0,7915.7768489767986,0,0,0,0,0,8125.4358641583894,0,0,0,0,0,8079.0183478021709,0,0,0,0,0,8239.990642476927,0,0,{"$f":"GU123*GU110","v":0},0,0,8140.2919783505158,0,0,0,0,0,8356.1208868618542,0,0,0,0,0,8254.8663578342348,0,0,0,0,0,8473.8474271034265,0,0,0,0,0,8371.0124538855162,0,0,0,0,0,8593.1913502142015,0,0,0,0,0,8543.6593585273386,0,0,0,0,0,8714.1740031950958,0,0,0,0,0,8608.1028212357778,0,0,0,0,0,8836.8169958213002,0,0,0,0,0,8729.0892418965541,{"$f":"JG123*JG110","v":0},0,0,0,0,8961.142203447871,0,0,0,0,0,8851.7316832246615,0,0,0,0,0,9087.1717698348821,0,0,0,0,0,9034.3120213100992,0,0,0,0,0,9214.928109991959,0,0,0,0,0,9102.0717858609423,0,0,0,0,0,9344.4339130420612,0,0,0,0,0,9229.8136898758057,0,0,0,0,0,9475.7121451043167,0,0,0,0,0,9359.3001054876768,0,0,0,0,{"$f":"LS123*LS110","v":0},9608.7860521957009,0,0,0,0,0,9552.3703364598896,0,0,0,0,0,9743.6791631514097,0,0,0,0,0,9623.597937039267,0,0,0,0,0,9880.4152925636572,0,0,0,0,0,9758.4557772824319,0,0,0,0,0,10019.018543738703,0,0,0,0,0,9895.1509833789241,0,0,0,0,0,10159.513311671848,0,0,0,0,0,10099.29742077628,0,0,0,0,0,10301.924286040197,0,0,{"$f":"OE123*OE110","v":0},0,0,10174.149445685451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":609759.25827093143},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10312.355928955923,0,0,0,0,0,10189.028030951058,0,0,0,0,0,10458.080129839258,0,0,0,0,0,10332.830482434161,0,0,0,0,0,10605.815614997695,0,0,0,0,0,10478.613913528701,0,0,0,0,0,{"$f":"EJ122*EJ110","v":10755.5891314246},0,0,0,0,0,10694.685785991507,0,0,0,0,0,10907.427759907059,0,0,0,0,0,10776.229089385653,0,0,0,0,0,11061.358918700011,0,0,0,0,0,10928.11433988112,0,0,0,0,0,11217.410367229031,0,0,0,0,0,11082.087588567516,0,0,0,0,0,11375.610209821745,0,0,0,0,0,11310.625686923038,0,0,0,0,0,11535.986899467696,0,0,0,{"$f":"GV122*GV110","v":0},0,11396.408769690721,0,0,0,0,0,11698.569241606596,0,0,0,0,0,11556.812900967927,0,0,0,0,0,11863.386397944796,0,0,0,0,0,11719.417435439722,0,0,0,0,0,12030.467890299882,0,0,0,0,0,11961.123101938276,0,0,0,0,0,12199.843604473135,0,0,0,0,0,12051.343949730088,0,0,0,0,0,12371.54379414982,0,0,0,0,0,12220.724938655174,0,{"$f":"JH122*JH110","v":0},0,0,0,12545.599084827018,0,0,0,0,0,12392.424356514523,0,0,0,0,0,12722.040477768833,0,0,0,0,0,12648.036829834138,0,0,0,0,0,12900.899353988741,0,0,0,0,0,12742.900500205315,0,0,0,0,0,13082.207478258886,0,0,0,0,0,12921.739165826126,0,0,0,0,0,13265.997003146042,0,0,0,0,0,13103.020147682748,0,0,0,0,0,{"$f":"LT122*LT110","v":13452.300473073979},0,0,0,0,0,13373.318471043845,0,0,0,0,0,13641.15082841197,0,0,0,0,0,13473.037111854974,0,0,0,0,0,13832.581409589116,0,0,0,0,0,13661.838088195404,0,0,0,0,0,14026.625961234182,0,0,0,0,0,13853.211376730495,0,0,0,0,0,14223.318636340588,0,0,0,0,0,14139.01638908679,0,0,0,0,0,14422.694000456275,0,0,0,{"$f":"OF122*OF110","v":0},0,14243.80922395963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.29333333333333328,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,{"$f":"EI130*(1+EJ129*EJ110)","v":1.14868566764928},1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,{"$f":"GU130*(1+GV129*GV110)","v":1.4002414191924248},1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,{"$f":"JG130*(1+JH129*JH110)","v":1.7410242061739281},1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,{"$f":"LS130*(1+LT129*LT110)","v":2.1647447682498568},2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,{"$f":"OE130*(1+OF129*OF110)","v":2.6388117932094191},2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,{"$f":"QQ130*(1+QR129*QR110)","v":2.6915880290736074},2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,{"$f":"TC130*(1+TD129*TD110)","v":2.6915880290736074},2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,{"$f":"VO130*(1+VP129*VP110)","v":2.6915880290736074},2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,{"$f":"YA130*(1+YB129*YB110)","v":2.6915880290736074},2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,{"$f":"AAM130*(1+AAN129*AAN110)","v":2.6915880290736074},2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":266042.3613642102}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":304000.00000000006}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":243200.00000000006}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.5314938565373937}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.5314938565373937}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":304000.00000000006},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":60799.999999999956},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":304000.00000000006},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10312.355928955923,0,0,0,0,0,10189.028030951058,0,0,0,0,0,10458.080129839258,0,0,0,0,0,10332.830482434161,0,0,0,0,0,10605.815614997695,0,0,0,0,0,10478.613913528701,0,0,0,0,0,{"$f":"EJ126","v":10755.5891314246},0,0,0,0,0,10694.685785991507,0,0,0,0,0,10907.427759907059,0,0,0,0,0,10776.229089385653,0,0,0,0,0,11061.358918700011,0,0,0,0,0,10928.11433988112,0,0,0,0,0,11217.410367229031,0,0,0,0,0,11082.087588567516,0,0,0,0,0,11375.610209821745,0,0,0,0,0,11310.625686923038,0,0,0,0,0,11535.986899467696,0,0,0,{"$f":"GV126","v":0},0,11396.408769690721,0,0,0,0,0,11698.569241606596,0,0,0,0,0,11556.812900967927,0,0,0,0,0,11863.386397944796,0,0,0,0,0,11719.417435439722,0,0,0,0,0,12030.467890299882,0,0,0,0,0,11961.123101938276,0,0,0,0,0,12199.843604473135,0,0,0,0,0,12051.343949730088,0,0,0,0,0,12371.54379414982,0,0,0,0,0,12220.724938655174,0,{"$f":"JH126","v":0},0,0,0,12545.599084827018,0,0,0,0,0,12392.424356514523,0,0,0,0,0,12722.040477768833,0,0,0,0,0,12648.036829834138,0,0,0,0,0,12900.899353988741,0,0,0,0,0,12742.900500205315,0,0,0,0,0,13082.207478258886,0,0,0,0,0,12921.739165826126,0,0,0,0,0,13265.997003146042,0,0,0,0,0,13103.020147682748,0,0,0,0,0,{"$f":"LT126","v":13452.300473073979},0,0,0,0,0,13373.318471043845,0,0,0,0,0,13641.15082841197,0,0,0,0,0,13473.037111854974,0,0,0,0,0,13832.581409589116,0,0,0,0,0,13661.838088195404,0,0,0,0,0,14026.625961234182,0,0,0,0,0,13853.211376730495,0,0,0,0,0,14223.318636340588,0,0,0,0,0,14139.01638908679,0,0,0,0,0,14422.694000456275,0,0,0,{"$f":"OF126","v":0},0,14243.80922395963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.5314938565373937},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6733.5274542148527,0,0,0,0,0,6652.99961045079,0,0,0,0,0,6828.6791260686387,0,0,0,0,0,6746.8964621222885,0,0,0,0,0,6925.1440805493939,0,0,0,0,0,6842.0868087712443,0,0,0,0,0,{"$f":"EJ164/$F$165","v":7022.9397823000581},0,0,0,0,0,6983.1725020245813,0,0,0,0,0,7122.0839139165937,0,0,0,0,0,7036.4167922618999,0,0,0,0,0,7222.594378347042,0,0,0,0,0,7135.5913660593214,0,0,0,0,0,7324.4893013092815,0,0,0,0,0,7236.12931339038,0,0,0,0,0,7427.787033727479,0,0,0,0,0,7385.3549190824797,0,0,0,0,0,7532.5061541871282,0,0,0,{"$f":"GV164/$F$165","v":0},0,7441.3676039532065,0,0,0,0,0,7638.6654714086071,0,0,0,0,0,7546.1046426246312,0,0,0,0,0,7746.2840267391784,0,0,0,0,0,7652.278450490523,0,0,0,0,0,7855.3810966633419,0,0,0,0,0,7810.1019151206938,0,0,0,0,0,7965.9761953313837,0,0,0,0,0,7869.0122707885876,0,0,0,0,0,8078.0890771061022,0,0,0,0,0,7979.6108136440225,0,{"$f":"JH164/$F$165","v":0},0,0,0,8191.7397391275126,0,0,0,0,0,8091.7231914550248,0,0,0,0,0,8306.9484238954283,0,0,0,0,0,8258.6272062693824,0,0,0,0,0,8423.7356218697623,0,0,0,0,0,8320.5691265495316,0,0,0,0,0,8542.1220740884273,0,0,0,0,0,8437.3431278668813,0,0,0,0,0,8662.1287748026516,0,0,0,0,0,8555.7118572501549,0,0,0,0,0,{"$f":"LT164/$F$165","v":8783.7769741295215},0,0,0,0,0,8732.2051041589111,0,0,0,0,0,8907.0881807216065,0,0,0,0,0,8797.3171125326098,0,0,0,0,0,9032.0841644534357,0,0,0,0,0,8920.5960767507859,0,0,0,0,0,9158.7869591246381,0,0,0,0,0,9045.5546508372481,0,0,0,0,0,9287.2188651794986,0,0,0,0,0,9232.173102577226,0,0,0,0,0,9417.4024524427623,0,0,0,{"$f":"OF164/$F$165","v":0},0,9300.5983426952425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22109.090909090912,44218.181818181823,66327.272727272735,88436.363636363647,110545.45454545456,132654.54545454547,154763.63636363638,176872.72727272729,198981.81818181821,221090.90909090912,243200.00000000003,243200.00000000003,243200.00000000003,243200.00000000003,243200.00000000003,243200.00000000003,241330.47254578519,241330.47254578519,241330.47254578519,241330.47254578519,241330.47254578519,241330.47254578519,239504.08238625011,239504.08238625011,239504.08238625011,239504.08238625011,239504.08238625011,239504.08238625011,237465.48490790647,237465.48490790647,237465.48490790647,237465.48490790647,237465.48490790647,237465.48490790647,235467.89814394232,235467.89814394232,235467.89814394232,235467.89814394232,235467.89814394232,235467.89814394232,233252.11202627179,233252.11202627179,233252.11202627179,233252.11202627179,233252.11202627179,233252.11202627179,231075.06745802599,231075.06745802599,231075.06745802599,231075.06745802599,231075.06745802599,{"$f":"EI172","v":231075.06745802599},228673.62902488647,228673.62902488647,228673.62902488647,228673.62902488647,228673.62902488647,228673.62902488647,226263.92910335961,226263.92910335961,226263.92910335961,226263.92910335961,226263.92910335961,226263.92910335961,223667.1237715102,223667.1237715102,223667.1237715102,223667.1237715102,223667.1237715102,223667.1237715102,221104.04945467852,221104.04945467852,221104.04945467852,221104.04945467852,221104.04945467852,221104.04945467852,218303.53606542505,218303.53606542505,218303.53606542505,218303.53606542505,218303.53606542505,218303.53606542505,215534.01542067423,215534.01542067423,215534.01542067423,215534.01542067423,215534.01542067423,215534.01542067423,212520.20642777844,212520.20642777844,212520.20642777844,212520.20642777844,212520.20642777844,212520.20642777844,209534.48124294361,209534.48124294361,209534.48124294361,209534.48124294361,209534.48124294361,209534.48124294361,206297.38383407501,206297.38383407501,206297.38383407501,206297.38383407501,206297.38383407501,206297.38383407501,203037.97659167403,203037.97659167403,203037.97659167403,203037.97659167403,203037.97659167403,203037.97659167403,199566.22996932038,199566.22996932038,199566.22996932038,{"$f":"GU172","v":199566.22996932038},199566.22996932038,199566.22996932038,196116.18696475358,196116.18696475358,196116.18696475358,196116.18696475358,196116.18696475358,196116.18696475358,192399.84523264004,192399.84523264004,192399.84523264004,192399.84523264004,192399.84523264004,192399.84523264004,188701.73749466822,188701.73749466822,188701.73749466822,188701.73749466822,188701.73749466822,188701.73749466822,184729.48821782242,184729.48821782242,184729.48821782242,184729.48821782242,184729.48821782242,184729.48821782242,180771.79953168836,180771.79953168836,180771.79953168836,180771.79953168836,180771.79953168836,180771.79953168836,176531.85442565879,176531.85442565879,176531.85442565879,176531.85442565879,176531.85442565879,176531.85442565879,172252.38959905127,172252.38959905127,172252.38959905127,172252.38959905127,172252.38959905127,172252.38959905127,167731.46119570092,167731.46119570092,167731.46119570092,167731.46119570092,167731.46119570092,167731.46119570092,163217.07814882635,163217.07814882635,163217.07814882635,163217.07814882635,163217.07814882635,163217.07814882635,158403.33063469676,158403.33063469676,158403.33063469676,158403.33063469676,158403.33063469676,158403.33063469676,153591.78643374666,{"$f":"JG172","v":153591.78643374666},153591.78643374666,153591.78643374666,153591.78643374666,153591.78643374666,148471.88242329407,148471.88242329407,148471.88242329407,148471.88242329407,148471.88242329407,148471.88242329407,143349.59688030492,143349.59688030492,143349.59688030492,143349.59688030492,143349.59688030492,143349.59688030492,137909.64039401559,137909.64039401559,137909.64039401559,137909.64039401559,137909.64039401559,137909.64039401559,132409.20599562651,132409.20599562651,132409.20599562651,132409.20599562651,132409.20599562651,132409.20599562651,126633.65449366928,126633.65449366928,126633.65449366928,126633.65449366928,126633.65449366928,126633.65449366928,120845.75845699314,120845.75845699314,120845.75845699314,120845.75845699314,120845.75845699314,120845.75845699314,114720.55155204458,114720.55155204458,114720.55155204458,114720.55155204458,114720.55155204458,114720.55155204458,108577.61945521859,108577.61945521859,108577.61945521859,108577.61945521859,108577.61945521859,108577.61945521859,102087.04306952031,102087.04306952031,102087.04306952031,102087.04306952031,102087.04306952031,102087.04306952031,95573.072073660558,95573.072073660558,95573.072073660558,95573.072073660558,95573.072073660558,{"$f":"LS172","v":95573.072073660558},88700.756541004244,88700.756541004244,88700.756541004244,88700.756541004244,88700.756541004244,88700.756541004244,81742.566567665417,81742.566567665417,81742.566567665417,81742.566567665417,81742.566567665417,81742.566567665417,74470.329718297115,74470.329718297115,74470.329718297115,74470.329718297115,74470.329718297115,74470.329718297115,67162.419200130447,67162.419200130447,67162.419200130447,67162.419200130447,67162.419200130447,67162.419200130447,59473.58341967962,59473.58341967962,59473.58341967962,59473.58341967962,59473.58341967962,59473.58341967962,51742.459011322426,51742.459011322426,51742.459011322426,51742.459011322426,51742.459011322426,51742.459011322426,43618.521232424238,43618.521232424238,43618.521232424238,43618.521232424238,43618.521232424238,43618.521232424238,35445.337006235473,35445.337006235473,35445.337006235473,35445.337006235473,35445.337006235473,35445.337006235473,26867.024881180685,26867.024881180685,26867.024881180685,26867.024881180685,26867.024881180685,26867.024881180685,18172.192276227073,18172.192276227073,18172.192276227073,18172.192276227073,18172.192276227073,18172.192276227073,9118.2336693088528,9118.2336693088528,9118.2336693088528,{"$f":"OE172","v":9118.2336693088528},9118.2336693088528,9118.2336693088528,-2.1282176021486521E-10,-2.1282176021486521E-10,-2.1282176021486521E-10,-2.1282176021486521E-10,-2.1282176021486521E-10,-2.1282176021486521E-10,-2.1707819541916252E-10,-2.1707819541916252E-10,-2.1707819541916252E-10,-2.1707819541916252E-10,-2.1707819541916252E-10,-2.1707819541916252E-10,-2.2141975932754576E-10,-2.2141975932754576E-10,-2.2141975932754576E-10,-2.2141975932754576E-10,-2.2141975932754576E-10,-2.2141975932754576E-10,-2.2584815451409666E-10,-2.2584815451409666E-10,-2.2584815451409666E-10,-2.2584815451409666E-10,-2.2584815451409666E-10,-2.2584815451409666E-10,-2.303651176043786E-10,-2.303651176043786E-10,-2.303651176043786E-10,-2.303651176043786E-10,-2.303651176043786E-10,-2.303651176043786E-10,-2.349724199564662E-10,-2.349724199564662E-10,-2.349724199564662E-10,-2.349724199564662E-10,-2.349724199564662E-10,-2.349724199564662E-10,-2.3967186835559551E-10,-2.3967186835559551E-10,-2.3967186835559551E-10,-2.3967186835559551E-10,-2.3967186835559551E-10,-2.3967186835559551E-10,-2.4446530572270745E-10,-2.4446530572270745E-10,-2.4446530572270745E-10,-2.4446530572270745E-10,-2.4446530572270745E-10,-2.4446530572270745E-10,-2.4935461183716161E-10,-2.4935461183716161E-10,-2.4935461183716161E-10,-2.4935461183716161E-10,-2.4935461183716161E-10,-2.4935461183716161E-10,-2.5434170407390484E-10,-2.5434170407390484E-10,-2.5434170407390484E-10,-2.5434170407390484E-10,-2.5434170407390484E-10,-2.5434170407390484E-10,-2.5942853815538296E-10,{"$f":"QQ172","v":-2.5942853815538296E-10},-2.5942853815538296E-10,-2.5942853815538296E-10,-2.5942853815538296E-10,-2.5942853815538296E-10,-2.6461710891849062E-10,-2.6461710891849062E-10,-2.6461710891849062E-10,-2.6461710891849062E-10,-2.6461710891849062E-10,-2.6461710891849062E-10,-2.6990945109686045E-10,-2.6990945109686045E-10,-2.6990945109686045E-10,-2.6990945109686045E-10,-2.6990945109686045E-10,-2.6990945109686045E-10,-2.7530764011879765E-10,-2.7530764011879765E-10,-2.7530764011879765E-10,-2.7530764011879765E-10,-2.7530764011879765E-10,-2.7530764011879765E-10,-2.8081379292117361E-10,-2.8081379292117361E-10,-2.8081379292117361E-10,-2.8081379292117361E-10,-2.8081379292117361E-10,-2.8081379292117361E-10,-2.8643006877959707E-10,-2.8643006877959707E-10,-2.8643006877959707E-10,-2.8643006877959707E-10,-2.8643006877959707E-10,-2.8643006877959707E-10,-2.9215867015518903E-10,-2.9215867015518903E-10,-2.9215867015518903E-10,-2.9215867015518903E-10,-2.9215867015518903E-10,-2.9215867015518903E-10,-2.980018435582928E-10,-2.980018435582928E-10,-2.980018435582928E-10,-2.980018435582928E-10,-2.980018435582928E-10,-2.980018435582928E-10,-3.0396188042945863E-10,-3.0396188042945863E-10,-3.0396188042945863E-10,-3.0396188042945863E-10,-3.0396188042945863E-10,-3.0396188042945863E-10,-3.1004111803804781E-10,-3.1004111803804781E-10,-3.1004111803804781E-10,-3.1004111803804781E-10,-3.1004111803804781E-10,-3.1004111803804781E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,{"$f":"TC172","v":-3.1624194039880879E-10},-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,{"$f":"VO172","v":-3.1624194039880879E-10},-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,{"$f":"YA172","v":-3.1624194039880879E-10},-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,{"$f":"AAM172","v":-3.1624194039880879E-10},-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10,-3.1624194039880879E-10]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":243200.00000000029},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,1869.5274542148518,0,0,0,0,0,1826.3901595350862,0,0,0,0,0,2038.5974783436368,0,0,0,0,0,1997.5867639641583,0,0,0,0,0,2215.7861176705464,0,0,0,0,0,2177.0445682458076,0,0,0,0,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":2401.4384331395377},0,0,0,0,0,2409.6999215268515,0,0,0,0,0,2596.8053318494012,0,0,0,0,0,2563.0743168316958,0,0,0,0,0,2800.5133892534714,0,0,0,0,0,2769.5206447508199,0,0,0,0,0,3013.8089928957961,0,0,0,0,0,2985.7251848348114,0,0,0,0,0,3237.0974088686062,0,0,0,0,0,3259.4072424009792,0,0,0,0,0,3471.7466223536471,0,0,0,{"$f":"IF(GV7,GV165-GV178)","v":0},0,3450.0430045667986,0,0,0,0,0,3716.3417321135357,0,0,0,0,0,3698.1077379718299,0,0,0,0,0,3972.2492768458137,0,0,0,0,0,3957.6886861340745,0,0,0,0,0,4239.9451060295742,0,0,0,0,0,4279.4648266075183,0,0,0,0,0,4520.9284033503591,0,0,0,0,0,4514.3830468745691,0,0,0,0,0,4813.7475141295745,0,0,0,0,0,4811.5442009500875,0,{"$f":"IF(JH7,JH165-JH178)","v":0},0,0,0,5119.9040104525793,0,0,0,0,0,5122.2855429891433,0,0,0,0,0,5439.9564862893303,0,0,0,0,0,5500.4343983890703,0,0,0,0,0,5775.5515019572322,0,0,0,0,0,5787.8960366761457,0,0,0,0,0,6125.2069049485644,0,0,0,0,0,6142.932096825989,0,0,0,0,0,6490.5763856982794,0,0,0,0,0,6513.9709958597487,0,0,0,0,0,{"$f":"IF(LT7,LT165-LT178)","v":6872.3155326563101},0,0,0,0,0,6958.1899733388263,0,0,0,0,0,7272.236849368298,0,0,0,0,0,7307.9105181666673,0,0,0,0,0,7688.8357804508269,0,0,0,0,0,7731.1244083571937,0,0,0,0,0,8123.9377788981892,0,0,0,0,0,8173.1842261887632,0,0,0,0,0,8578.3121250547883,0,0,0,0,0,8694.8326049536117,0,0,0,0,0,9053.9586069182205,0,0,0,{"$f":"IF(OF7,OF165-OF178)","v":0},0,9118.2336693090656,0,0,0,0,0,4.2564352042973047E-12,0,0,0,0,0,4.3415639083832511E-12,0,0,0,0,0,4.4283951865509161E-12,0,0,0,0,0,4.5169630902819331E-12,0,0,0,0,0,4.6073023520875721E-12,0,0,0,0,0,4.699448399129325E-12,0,0,0,0,0,4.7934373671119103E-12,0,0,0,0,0,4.8893061144541488E-12,0,0,0,0,0,4.9870922367432323E-12,0,0,0,0,0,5.0868340814780964E-12,0,{"$f":"IF(QR7,QR165-QR178)","v":0},0,0,0,5.1885707631076591E-12,0,0,0,0,0,5.2923421783698127E-12,0,0,0,0,0,5.398189021937209E-12,0,0,0,0,0,5.5061528023759538E-12,0,0,0,0,0,5.6162758584234722E-12,0,0,0,0,0,5.7286013755919427E-12,0,0,0,0,0,5.8431734031037804E-12,0,0,0,0,0,5.9600368711658562E-12,0,0,0,0,0,6.0792376085891738E-12,0,0,0,0,0,6.2008223607609565E-12,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":4053.3333333333344},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,73.696969696969717,147.39393939393943,221.09090909090912,294.78787878787887,368.48484848484856,442.18181818181824,515.87878787878799,589.57575757575773,663.27272727272737,736.96969696969711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,154946.72169143206,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,810.66666666666686,810.66666666666686,810.66666666666686,810.66666666666686,810.66666666666686,810.66666666666686,804.4349084859507,804.4349084859507,804.4349084859507,804.4349084859507,804.4349084859507,804.4349084859507,798.34694128750039,798.34694128750039,798.34694128750039,798.34694128750039,798.34694128750039,798.34694128750039,791.5516163596883,791.5516163596883,791.5516163596883,791.5516163596883,791.5516163596883,791.5516163596883,784.89299381314117,784.89299381314117,784.89299381314117,784.89299381314117,784.89299381314117,784.89299381314117,777.5070400875727,777.5070400875727,777.5070400875727,777.5070400875727,777.5070400875727,777.5070400875727,770.25022486008675,770.25022486008675,770.25022486008675,770.25022486008675,770.25022486008675,{"$f":"EJ175-EJ176","v":770.25022486008675},762.24543008295495,762.24543008295495,762.24543008295495,762.24543008295495,762.24543008295495,762.24543008295495,754.21309701119878,754.21309701119878,754.21309701119878,754.21309701119878,754.21309701119878,754.21309701119878,745.55707923836735,745.55707923836735,745.55707923836735,745.55707923836735,745.55707923836735,745.55707923836735,737.01349818226174,737.01349818226174,737.01349818226174,737.01349818226174,737.01349818226174,737.01349818226174,727.67845355141685,727.67845355141685,727.67845355141685,727.67845355141685,727.67845355141685,727.67845355141685,718.44671806891415,718.44671806891415,718.44671806891415,718.44671806891415,718.44671806891415,718.44671806891415,708.40068809259481,708.40068809259481,708.40068809259481,708.40068809259481,708.40068809259481,708.40068809259481,698.44827080981213,698.44827080981213,698.44827080981213,698.44827080981213,698.44827080981213,698.44827080981213,687.65794611358342,687.65794611358342,687.65794611358342,687.65794611358342,687.65794611358342,687.65794611358342,676.79325530558015,676.79325530558015,676.79325530558015,676.79325530558015,676.79325530558015,676.79325530558015,665.22076656440129,665.22076656440129,665.22076656440129,{"$f":"GV175-GV176","v":665.22076656440129},665.22076656440129,665.22076656440129,653.72062321584531,653.72062321584531,653.72062321584531,653.72062321584531,653.72062321584531,653.72062321584531,641.33281744213355,641.33281744213355,641.33281744213355,641.33281744213355,641.33281744213355,641.33281744213355,629.00579164889416,629.00579164889416,629.00579164889416,629.00579164889416,629.00579164889416,629.00579164889416,615.76496072607483,615.76496072607483,615.76496072607483,615.76496072607483,615.76496072607483,615.76496072607483,602.57266510562795,602.57266510562795,602.57266510562795,602.57266510562795,602.57266510562795,602.57266510562795,588.43951475219603,588.43951475219603,588.43951475219603,588.43951475219603,588.43951475219603,588.43951475219603,574.17463199683755,574.17463199683755,574.17463199683755,574.17463199683755,574.17463199683755,574.17463199683755,559.10487065233644,559.10487065233644,559.10487065233644,559.10487065233644,559.10487065233644,559.10487065233644,544.0569271627545,544.0569271627545,544.0569271627545,544.0569271627545,544.0569271627545,544.0569271627545,528.01110211565594,528.01110211565594,528.01110211565594,528.01110211565594,528.01110211565594,528.01110211565594,511.97262144582226,{"$f":"JH175-JH176","v":511.97262144582226},511.97262144582226,511.97262144582226,511.97262144582226,511.97262144582226,494.90627474431358,494.90627474431358,494.90627474431358,494.90627474431358,494.90627474431358,494.90627474431358,477.8319896010164,477.8319896010164,477.8319896010164,477.8319896010164,477.8319896010164,477.8319896010164,459.69880131338533,459.69880131338533,459.69880131338533,459.69880131338533,459.69880131338533,459.69880131338533,441.36401998542175,441.36401998542175,441.36401998542175,441.36401998542175,441.36401998542175,441.36401998542175,422.11218164556431,422.11218164556431,422.11218164556431,422.11218164556431,422.11218164556431,422.11218164556431,402.81919485664383,402.81919485664383,402.81919485664383,402.81919485664383,402.81919485664383,402.81919485664383,382.4018385068153,382.4018385068153,382.4018385068153,382.4018385068153,382.4018385068153,382.4018385068153,361.92539818406198,361.92539818406198,361.92539818406198,361.92539818406198,361.92539818406198,361.92539818406198,340.29014356506775,340.29014356506775,340.29014356506775,340.29014356506775,340.29014356506775,340.29014356506775,318.57690691220188,318.57690691220188,318.57690691220188,318.57690691220188,318.57690691220188,{"$f":"LT175-LT176","v":318.57690691220188},295.66918847001415,295.66918847001415,295.66918847001415,295.66918847001415,295.66918847001415,295.66918847001415,272.47522189221809,272.47522189221809,272.47522189221809,272.47522189221809,272.47522189221809,272.47522189221809,248.23443239432373,248.23443239432373,248.23443239432373,248.23443239432373,248.23443239432373,248.23443239432373,223.87473066710152,223.87473066710152,223.87473066710152,223.87473066710152,223.87473066710152,223.87473066710152,198.24527806559874,198.24527806559874,198.24527806559874,198.24527806559874,198.24527806559874,198.24527806559874,172.47486337107478,172.47486337107478,172.47486337107478,172.47486337107478,172.47486337107478,172.47486337107478,145.39507077474747,145.39507077474747,145.39507077474747,145.39507077474747,145.39507077474747,145.39507077474747,118.15112335411825,118.15112335411825,118.15112335411825,118.15112335411825,118.15112335411825,118.15112335411825,89.556749603935629,89.556749603935629,89.556749603935629,89.556749603935629,89.556749603935629,89.556749603935629,60.573974254090245,60.573974254090245,60.573974254090245,60.573974254090245,60.573974254090245,60.573974254090245,30.39411223102951,30.39411223102951,30.39411223102951,{"$f":"OF175-OF176","v":30.39411223102951},30.39411223102951,30.39411223102951,-7.0940586738288405E-13,-7.0940586738288405E-13,-7.0940586738288405E-13,-7.0940586738288405E-13,-7.0940586738288405E-13,-7.0940586738288405E-13,-7.2359398473054178E-13,-7.2359398473054178E-13,-7.2359398473054178E-13,-7.2359398473054178E-13,-7.2359398473054178E-13,-7.2359398473054178E-13,-7.3806586442515255E-13,-7.3806586442515255E-13,-7.3806586442515255E-13,-7.3806586442515255E-13,-7.3806586442515255E-13,-7.3806586442515255E-13,-7.5282718171365556E-13,-7.5282718171365556E-13,-7.5282718171365556E-13,-7.5282718171365556E-13,-7.5282718171365556E-13,-7.5282718171365556E-13,-7.6788372534792869E-13,-7.6788372534792869E-13,-7.6788372534792869E-13,-7.6788372534792869E-13,-7.6788372534792869E-13,-7.6788372534792869E-13,-7.8324139985488736E-13,-7.8324139985488736E-13,-7.8324139985488736E-13,-7.8324139985488736E-13,-7.8324139985488736E-13,-7.8324139985488736E-13,-7.9890622785198508E-13,-7.9890622785198508E-13,-7.9890622785198508E-13,-7.9890622785198508E-13,-7.9890622785198508E-13,-7.9890622785198508E-13,-8.1488435240902484E-13,-8.1488435240902484E-13,-8.1488435240902484E-13,-8.1488435240902484E-13,-8.1488435240902484E-13,-8.1488435240902484E-13,-8.3118203945720542E-13,-8.3118203945720542E-13,-8.3118203945720542E-13,-8.3118203945720542E-13,-8.3118203945720542E-13,-8.3118203945720542E-13,-8.4780568024634954E-13,-8.4780568024634954E-13,-8.4780568024634954E-13,-8.4780568024634954E-13,-8.4780568024634954E-13,-8.4780568024634954E-13,-8.6476179385127658E-13,{"$f":"QR175-QR176","v":-8.6476179385127658E-13},-8.6476179385127658E-13,-8.6476179385127658E-13,-8.6476179385127658E-13,-8.6476179385127658E-13,-8.8205702972830209E-13,-8.8205702972830209E-13,-8.8205702972830209E-13,-8.8205702972830209E-13,-8.8205702972830209E-13,-8.8205702972830209E-13,-8.9969817032286823E-13,-8.9969817032286823E-13,-8.9969817032286823E-13,-8.9969817032286823E-13,-8.9969817032286823E-13,-8.9969817032286823E-13,-9.1769213372932557E-13,-9.1769213372932557E-13,-9.1769213372932557E-13,-9.1769213372932557E-13,-9.1769213372932557E-13,-9.1769213372932557E-13,-9.3604597640391203E-13,-9.3604597640391203E-13,-9.3604597640391203E-13,-9.3604597640391203E-13,-9.3604597640391203E-13,-9.3604597640391203E-13,-9.5476689593199038E-13,-9.5476689593199038E-13,-9.5476689593199038E-13,-9.5476689593199038E-13,-9.5476689593199038E-13,-9.5476689593199038E-13,-9.7386223385063013E-13,-9.7386223385063013E-13,-9.7386223385063013E-13,-9.7386223385063013E-13,-9.7386223385063013E-13,-9.7386223385063013E-13,-9.9333947852764277E-13,-9.9333947852764277E-13,-9.9333947852764277E-13,-9.9333947852764277E-13,-9.9333947852764277E-13,-9.9333947852764277E-13,-1.0132062680981956E-12,-1.0132062680981956E-12,-1.0132062680981956E-12,-1.0132062680981956E-12,-1.0132062680981956E-12,-1.0132062680981956E-12,-1.0334703934601595E-12,-1.0334703934601595E-12,-1.0334703934601595E-12,-1.0334703934601595E-12,-1.0334703934601595E-12,-1.0334703934601595E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,{"$f":"TD175-TD176","v":-1.0541398013293627E-12},-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,{"$f":"VP175-VP176","v":-1.0541398013293627E-12},-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,{"$f":"YB175-YB176","v":-1.0541398013293627E-12},-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,{"$f":"AAN175-AAN176","v":-1.0541398013293627E-12},-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12,-1.0541398013293627E-12]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2031-06-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":300},{"$f":"LOOKUP(F183,110:110,172:172)","v":-3.1624194039880879E-10},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,810.66666666666686,810.66666666666686,810.66666666666686,810.66666666666686,810.66666666666686,2680.1941208815188,804.4349084859507,804.4349084859507,804.4349084859507,804.4349084859507,804.4349084859507,2630.8250680210367,798.34694128750039,798.34694128750039,798.34694128750039,798.34694128750039,798.34694128750039,2836.944419631137,791.5516163596883,791.5516163596883,791.5516163596883,791.5516163596883,791.5516163596883,2789.1383803238468,784.89299381314117,784.89299381314117,784.89299381314117,784.89299381314117,784.89299381314117,3000.6791114836878,777.5070400875727,777.5070400875727,777.5070400875727,777.5070400875727,777.5070400875727,2954.5516083333805,770.25022486008675,770.25022486008675,770.25022486008675,770.25022486008675,{"$f":"IF(EI110,EI175+EI170)","v":770.25022486008675},3171.6886579996244,762.24543008295495,762.24543008295495,762.24543008295495,762.24543008295495,762.24543008295495,3171.9453516098065,754.21309701119878,754.21309701119878,754.21309701119878,754.21309701119878,754.21309701119878,3351.0184288606001,745.55707923836735,745.55707923836735,745.55707923836735,745.55707923836735,745.55707923836735,3308.6313960700631,737.01349818226174,737.01349818226174,737.01349818226174,737.01349818226174,737.01349818226174,3537.526887435733,727.67845355141685,727.67845355141685,727.67845355141685,727.67845355141685,727.67845355141685,3497.199098302237,718.44671806891415,718.44671806891415,718.44671806891415,718.44671806891415,718.44671806891415,3732.2557109647105,708.40068809259481,708.40068809259481,708.40068809259481,708.40068809259481,708.40068809259481,3694.1258729274064,698.44827080981213,698.44827080981213,698.44827080981213,698.44827080981213,698.44827080981213,3935.5456796784183,687.65794611358342,687.65794611358342,687.65794611358342,687.65794611358342,687.65794611358342,3947.0651885145626,676.79325530558015,676.79325530558015,676.79325530558015,676.79325530558015,676.79325530558015,4148.5398776592274,665.22076656440129,665.22076656440129,{"$f":"IF(GU110,GU175+GU170)","v":665.22076656440129},665.22076656440129,665.22076656440129,4115.2637711312,653.72062321584531,653.72062321584531,653.72062321584531,653.72062321584531,653.72062321584531,4370.0623553293808,641.33281744213355,641.33281744213355,641.33281744213355,641.33281744213355,641.33281744213355,4339.440555413963,629.00579164889416,629.00579164889416,629.00579164889416,629.00579164889416,629.00579164889416,4601.2550684947082,615.76496072607483,615.76496072607483,615.76496072607483,615.76496072607483,615.76496072607483,4573.4536468601491,602.57266510562795,602.57266510562795,602.57266510562795,602.57266510562795,602.57266510562795,4842.5177711352026,588.43951475219603,588.43951475219603,588.43951475219603,588.43951475219603,588.43951475219603,4867.9043413597146,574.17463199683755,574.17463199683755,574.17463199683755,574.17463199683755,574.17463199683755,5095.103035347197,559.10487065233644,559.10487065233644,559.10487065233644,559.10487065233644,559.10487065233644,5073.4879175269052,544.0569271627545,544.0569271627545,544.0569271627545,544.0569271627545,544.0569271627545,5357.8044412923291,528.01110211565594,528.01110211565594,528.01110211565594,528.01110211565594,528.01110211565594,5339.5553030657438,{"$f":"IF(JG110,JG175+JG170)","v":511.97262144582226},511.97262144582226,511.97262144582226,511.97262144582226,511.97262144582226,5631.8766318984017,494.90627474431358,494.90627474431358,494.90627474431358,494.90627474431358,494.90627474431358,5617.1918177334574,477.8319896010164,477.8319896010164,477.8319896010164,477.8319896010164,477.8319896010164,5917.7884758903465,459.69880131338533,459.69880131338533,459.69880131338533,459.69880131338533,459.69880131338533,5960.1331997024554,441.36401998542175,441.36401998542175,441.36401998542175,441.36401998542175,441.36401998542175,6216.9155219426539,422.11218164556431,422.11218164556431,422.11218164556431,422.11218164556431,422.11218164556431,6210.00821832171,402.81919485664383,402.81919485664383,402.81919485664383,402.81919485664383,402.81919485664383,6528.0260998052081,382.4018385068153,382.4018385068153,382.4018385068153,382.4018385068153,382.4018385068153,6525.3339353328047,361.92539818406198,361.92539818406198,361.92539818406198,361.92539818406198,361.92539818406198,6852.5017838823414,340.29014356506775,340.29014356506775,340.29014356506775,340.29014356506775,340.29014356506775,6854.2611394248161,318.57690691220188,318.57690691220188,318.57690691220188,318.57690691220188,{"$f":"IF(LS110,LS175+LS170)","v":318.57690691220188},7190.8924395685117,295.66918847001415,295.66918847001415,295.66918847001415,295.66918847001415,295.66918847001415,7253.8591618088403,272.47522189221809,272.47522189221809,272.47522189221809,272.47522189221809,272.47522189221809,7544.7120712605156,248.23443239432373,248.23443239432373,248.23443239432373,248.23443239432373,248.23443239432373,7556.1449505609908,223.87473066710152,223.87473066710152,223.87473066710152,223.87473066710152,223.87473066710152,7912.710511117928,198.24527806559874,198.24527806559874,198.24527806559874,198.24527806559874,198.24527806559874,7929.3696864227923,172.47486337107478,172.47486337107478,172.47486337107478,172.47486337107478,172.47486337107478,8296.4126422692643,145.39507077474747,145.39507077474747,145.39507077474747,145.39507077474747,145.39507077474747,8318.5792969635113,118.15112335411825,118.15112335411825,118.15112335411825,118.15112335411825,118.15112335411825,8696.463248408907,89.556749603935629,89.556749603935629,89.556749603935629,89.556749603935629,89.556749603935629,8784.3893545575465,60.573974254090245,60.573974254090245,60.573974254090245,60.573974254090245,60.573974254090245,9114.5325811723105,30.39411223102951,30.39411223102951,{"$f":"IF(OE110,OE175+OE170)","v":30.39411223102951},30.39411223102951,30.39411223102951,9148.6277815400954,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":150807.8044920949},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"EJ115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"GV115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"JH115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"LT115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"OF115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"QR115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10312.355928955923,0,0,0,0,0,10189.028030951058,0,0,0,0,0,10458.080129839258,0,0,0,0,0,10332.830482434161,0,0,0,0,0,10605.815614997695,0,0,0,0,0,10478.613913528701,0,0,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":10755.5891314246},0,0,0,0,0,10694.685785991507,0,0,0,0,0,10907.427759907059,0,0,0,0,0,10776.229089385653,0,0,0,0,0,11061.358918700011,0,0,0,0,0,10928.11433988112,0,0,0,0,0,11217.410367229031,0,0,0,0,0,11082.087588567516,0,0,0,0,0,11375.610209821745,0,0,0,0,0,11310.625686923038,0,0,0,0,0,11535.986899467696,0,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},0,11396.408769690721,0,0,0,0,0,11698.569241606596,0,0,0,0,0,11556.812900967927,0,0,0,0,0,11863.386397944796,0,0,0,0,0,11719.417435439722,0,0,0,0,0,12030.467890299882,0,0,0,0,0,11961.123101938276,0,0,0,0,0,12199.843604473135,0,0,0,0,0,12051.343949730088,0,0,0,0,0,12371.54379414982,0,0,0,0,0,12220.724938655174,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,0,0,12545.599084827018,0,0,0,0,0,12392.424356514523,0,0,0,0,0,12722.040477768833,0,0,0,0,0,12648.036829834138,0,0,0,0,0,12900.899353988741,0,0,0,0,0,12742.900500205315,0,0,0,0,0,13082.207478258886,0,0,0,0,0,12921.739165826126,0,0,0,0,0,13265.997003146042,0,0,0,0,0,13103.020147682748,0,0,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":13452.300473073979},0,0,0,0,0,13373.318471043845,0,0,0,0,0,13641.15082841197,0,0,0,0,0,13473.037111854974,0,0,0,0,0,13832.581409589116,0,0,0,0,0,13661.838088195404,0,0,0,0,0,14026.625961234182,0,0,0,0,0,13853.211376730495,0,0,0,0,0,14223.318636340588,0,0,0,0,0,14139.01638908679,0,0,0,0,0,14422.694000456275,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,14243.80922395963,0,0,0,0,0,14624.787035897945,0,0,0,0,0,14443.101957446375,0,0,0,0,0,14829.63314598937,0,0,0,0,0,14645.103360796707,0,0,0,0,0,15037.268159323326,0,0,0,0,0,14947.27977342024,0,0,0,0,0,15247.728334046717,0,0,0,0,0,15057.373049429259,0,0,0,0,0,15461.050362168422,0,0,0,0,0,15267.712819590175,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,15677.271373889336,0,0,0,0,0,15480.904237615145,0,0,0,0,0,15896.428941954231,0,0,0,0,0,15800.362798308033,0,0,0,0,0,16118.561086024696,0,0,0,0,0,15915.989690562661,0,0,0,0,0,16343.706277072797,0,0,0,0,0,16137.958652316662,0,0,0,0,0,16571.903441794784,0,0,0,0,0,16362.929123982471,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6733.5274542148527,0,0,0,0,0,6652.99961045079,0,0,0,0,0,6828.6791260686387,0,0,0,0,0,6746.8964621222885,0,0,0,0,0,6925.1440805493939,0,0,0,0,0,6842.0868087712443,0,0,0,0,0,{"$f":"EJ170+EJ178","v":7022.9397823000581},0,0,0,0,0,6983.1725020245813,0,0,0,0,0,7122.0839139165937,0,0,0,0,0,7036.4167922618999,0,0,0,0,0,7222.594378347042,0,0,0,0,0,7135.5913660593214,0,0,0,0,0,7324.4893013092815,0,0,0,0,0,7236.12931339038,0,0,0,0,0,7427.787033727479,0,0,0,0,0,7385.3549190824797,0,0,0,0,0,7532.5061541871282,0,0,0,{"$f":"GV170+GV178","v":0},0,7441.3676039532065,0,0,0,0,0,7638.6654714086071,0,0,0,0,0,7546.1046426246312,0,0,0,0,0,7746.2840267391784,0,0,0,0,0,7652.278450490523,0,0,0,0,0,7855.3810966633419,0,0,0,0,0,7810.1019151206947,0,0,0,0,0,7965.9761953313846,0,0,0,0,0,7869.0122707885876,0,0,0,0,0,8078.0890771061022,0,0,0,0,0,7979.6108136440234,0,{"$f":"JH170+JH178","v":0},0,0,0,8191.7397391275135,0,0,0,0,0,8091.7231914550248,0,0,0,0,0,8306.9484238954283,0,0,0,0,0,8258.6272062693824,0,0,0,0,0,8423.7356218697623,0,0,0,0,0,8320.5691265495316,0,0,0,0,0,8542.1220740884273,0,0,0,0,0,8437.3431278668813,0,0,0,0,0,8662.1287748026516,0,0,0,0,0,8555.7118572501549,0,0,0,0,0,{"$f":"LT170+LT178","v":8783.7769741295215},0,0,0,0,0,8732.2051041589111,0,0,0,0,0,8907.0881807216065,0,0,0,0,0,8797.3171125326098,0,0,0,0,0,9032.0841644534357,0,0,0,0,0,8920.5960767507859,0,0,0,0,0,9158.7869591246381,0,0,0,0,0,9045.5546508372481,0,0,0,0,0,9287.2188651794986,0,0,0,0,0,9232.173102577226,0,0,0,0,0,9417.4024524427623,0,0,0,{"$f":"OF170+OF178","v":0},0,9300.5983426952425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,1750.4983681016938,{"$f":"EJ220","v":1820.4866156519352},1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,1959.5141970060963,{"$f":"GV220","v":1741.2111691387308},1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,2111.3452796121032,{"$f":"JH220","v":2034.2312317555457},2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,2188.6164124058578,{"$f":"LT220","v":2277.2734828495236},2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,2450.1858861628525,{"$f":"OF220","v":2173.4422177658457},2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,2638.9035296653847,{"$f":"QR220","v":2541.1039003951373},2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10312.355928955923,0,0,0,0,0,10189.028030951058,0,0,0,0,0,10458.080129839258,0,0,0,0,0,10332.830482434161,0,0,0,0,0,10605.815614997695,0,0,0,0,0,10478.613913528701,0,0,0,0,0,10755.5891314246,0,0,0,0,0,10694.685785991507,0,0,0,0,0,10907.427759907059,0,0,0,0,0,10776.229089385653,0,0,0,0,0,11061.358918700011,0,0,0,0,0,10928.11433988112,0,0,0,0,0,11217.410367229031,0,0,0,0,0,11082.087588567516,0,0,0,0,0,11375.610209821745,0,0,0,0,0,11310.625686923038,0,0,0,0,0,11535.986899467696,0,0,0,0,0,11396.408769690721,0,0,0,0,0,11698.569241606596,0,0,0,0,0,11556.812900967927,0,0,0,0,0,11863.386397944796,0,0,0,0,0,11719.417435439722,0,0,0,0,0,12030.467890299882,0,0,0,0,0,11961.123101938276,0,0,0,0,0,12199.843604473135,0,0,0,0,0,12051.343949730088,0,0,0,0,0,12371.54379414982,0,0,0,0,0,12220.724938655174,0,0,0,0,0,12545.599084827018,0,0,0,0,0,12392.424356514523,0,0,0,0,0,12722.040477768833,0,0,0,0,0,12648.036829834138,0,0,0,0,0,12900.899353988741,0,0,0,0,0,12742.900500205315,0,0,0,0,0,13082.207478258886,0,0,0,0,0,12921.739165826126,0,0,0,0,0,13265.997003146042,0,0,0,0,0,13103.020147682748,0,0,0,0,0,13452.300473073979,0,0,0,0,0,13373.318471043845,0,0,0,0,0,13641.15082841197,0,0,0,0,0,13473.037111854974,0,0,0,0,0,13832.581409589116,0,0,0,0,0,13661.838088195404,0,0,0,0,0,14026.625961234182,0,0,0,0,0,13853.211376730495,0,0,0,0,0,14223.318636340588,0,0,0,0,0,14139.01638908679,0,0,0,0,0,14422.694000456275,0,0,0,0,0,14243.80922395963,0,0,0,0,0,14624.787035897945,0,0,0,0,0,14443.101957446375,0,0,0,0,0,14829.63314598937,0,0,0,0,0,14645.103360796707,0,0,0,0,0,15037.268159323326,0,0,0,0,0,14947.27977342024,0,0,0,0,0,15247.728334046717,0,0,0,0,0,15057.373049429259,0,0,0,0,0,15461.050362168422,0,0,0,0,0,15267.712819590175,0,0,0,0,0,15677.271373889336,0,0,0,0,0,15480.904237615145,0,0,0,0,0,15896.428941954231,0,0,0,0,0,15800.362798308033,0,0,0,0,0,16118.561086024696,0,0,0,0,0,15915.989690562661,0,0,0,0,0,16343.706277072797,0,0,0,0,0,16137.958652316662,0,0,0,0,0,16571.903441794784,0,0,0,0,0,16362.929123982471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,-8566.9370082256446,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,-8496.7861343022669,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,-8687.9811201927387,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,-8616.7156768422101,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,-8810.6955541656334,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,-8738.297554587085,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,1750.4983681016938,{"$f":"EJ232-EJ233","v":-8935.1025157726654},1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,-8929.8348771934507,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,-9061.2244876020086,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,-8986.5062282235231,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,-9189.0842322464232,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,-9113.1776633623904,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,-9318.704795371641,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,-9241.5907181430266,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,-9450.1095088083712,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,-9444.2176728232644,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,-9583.3219936677669,1881.6867563064684,1957.2284982236679,1959.5141970060963,{"$f":"GV232-GV233","v":1741.2111691387308},1964.0934139908502,-9503.7340346658129,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,-9718.3661634803102,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,-9637.5111834273266,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,-9855.266227357959,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,-9773.1237319871689,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,-9994.0466931794799,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,-9987.4676092980662,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,-10134.73237079874,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,-10049.952006060466,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,-10277.348375275944,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,-10191.216964244795,2111.3452796121032,{"$f":"JH232-JH233","v":2034.2312317555457},2116.2703447351701,2118.7370766935519,2041.3361973351789,-10421.920130131548,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,-10334.415793857961,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,-10568.473370622723,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,-10561.138083082446,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,-10717.034147042175,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,-10626.716873987691,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,-10867.628828039127,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,-10775.870803438822,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,-11020.284103962278,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,-10927.061968641348,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,2188.6164124058578,{"$f":"LT232-LT233","v":-11175.026990224456},2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,-11166.86010799515,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,-11331.884830688778,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,-11235.662846844756,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,-11490.885301076056,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,-11393.126788288377,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,-11652.056412393133,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,-11552.736428978893,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,-11815.426514381928,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,-11806.345634844009,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,-11981.024298988876,2351.6534435769922,2447.3439511498941,2450.1858861628525,{"$f":"OF232-OF233","v":2173.4422177658457},2455.8793938799104,-11878.504892535497,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,-12148.878803854397,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,-12044.720599100627,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,-12319.019415822106,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,-12213.195779067395,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,-12491.475874467404,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,-12481.390956783816,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,-12666.278275645062,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,-12557.042102289201,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,-12843.457075055456,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,-12732.472892591111,2638.9035296653847,{"$f":"QR232-QR233","v":2541.1039003951373},2645.0230822702433,2648.0880290405344,2549.9245504576338,-13023.043091828933,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,-12910.282457279511,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,-13205.067512128055,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,-13193.880195992399,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,-13389.561892767071,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,-13273.16113073097,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,-13576.558164848324,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,-13458.292760127748,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,-13766.088637415005,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,-13645.928212189276,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.0625224897392815E-2},{"$f":"(1+F241)^months-1","v":0.13522411158912928},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 7 - Solar 3'!E1)","v":"Project 7 - Solar 3"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8201225290059888E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,160.84702261980186,322.63019461967679,485.35496450372221,649.02681248699707,813.65125068008342,979.23382327472245,1145.7801067305304,1313.2957099628015,1481.7862745314048,1651.2574748307788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":304000.00000000006},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV283+BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"EH283+EI6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"GT283+GU6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"JF283+JG6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"LR283+LS6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"OD283+OE6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"QP283+QQ6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"TB283+TC6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"VN283+VO6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"XZ283+YA6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"AAL283+AAM6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8201225290059888E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.099280975984017,19.892772239445744,30.131499311910844,40.441671216927588,50.445925010497781,60.898078458243539,71.044233468929932,81.640075089401364,92.309507989847361,101.91258019662864,112.72388687620061,123.22900889697934,134.18831981748079,144.84139291287687,155.95048538993854,167.13625215824581,178.01572299445144,189.35398943898363,200.38592726875876,211.87852345555913,223.45009487556757,233.9437026676276,245.66791145898068,257.08572724750343,268.96889620964873,280.54566907533689,292.58970407543882,304.7160208554763,316.53595997936156,328.82605675959724,340.80979507659208,353.26563426492135,365.80622180514507,377.25738024563913,389.9621524171983,402.36063437421512,415.23611645619525,427.80535971755342,440.8535954036339,{"$f":"EI287*$F$288*EI7","v":453.9901256599386},466.82051880741517,480.13292659143821,493.13927288485024,506.62966249445691,520.21099081465411,533.08899142142388,546.84920486448289,560.30358277631581,574.24713397482276,587.88496042596478,602.01404115925607,616.2378775708919,630.15618168469734,644.56889713277997,658.67621737825164,673.280068611871,687.98151043751636,701.57111864497801,716.46244979792016,731.04875538810268,746.13693961767319,760.92027341209132,776.20766095190538,791.59671838133215,806.68121610745686,822.27306771016606,837.56056328649186,853.35762893675508,869.25940350946314,884.03844716208607,900.14436773192642,915.94647208564686,932.26373958126953,948.27743581269067,964.80857035364477,981.44878856236699,997.78583286739934,1014.6437677471104,1031.1988046287893,1048.2770509472325,1065.4676387992577,1081.5248462323389,1098.934872748509,1116.0427256594255,1133.6796420959158,1151.0147055917291,1168.8812142101599,1186.8647558783905,1204.5469575621555,1222.7642184566932,1240.6804935680655,1259.1342559671714,1277.7085438897202,1295.5607465850728,1314.3733307914335,1332.8858679566767,1351.9420385839833,1370.6985650398753,1390.0012199663608,1409.4294461833633,1428.5586666674153,1448.2378021571387,1467.6183710997432,{"$f":"GU287*$F$288*GU7","v":1487.551399522288},1507.6137436596043,1526.5223027273778,1546.838113900352,1566.8565001211875,1587.4337736600216,1607.7141139616613,1628.5559571386354,1649.5325119447393,1670.2129075457035,1691.4587758641567,1712.4090159887928,1733.9273970446689,1755.5845038371413,1776.0781310347763,1798.0075786207576,1819.6427742026297,1841.8528533025572,1863.7692682573963,1886.2633106431508,1908.9018651449626,1931.2476762412841,1954.1752797966503,1976.8107703024955,2000.0308532518184,2023.3997515496001,2045.5958733524808,2069.2573556139796,2092.6283547992266,2116.5910242398209,2140.2639024457758,2164.5313315319463,2188.9537809876883,2213.0875185913233,2237.8201800048446,2262.2648673416779,2287.3114188405862,2312.5176039101098,2336.9895613028857,2362.5126457326196,2387.7496756043215,2413.5960198383091,2439.1571139327084,2465.3305488499263,2491.6702867205254,2517.7260255626352,2544.3986999418885,2570.7882293403818,2597.7977843827116,2624.9785883515774,2650.96941460891,2678.487831959565,2705.725305674744,2733.5906210697658,2761.17591869848,2789.3922397153251,2817.786945430496,2845.9030697303642,2874.6550482393982,2903.1294247939973,2932.2429051025547,2961.5400723892658,2989.6394435551424,3019.2992002376423,{"$f":"JG287*$F$288*JG7","v":3048.6838766194187},3078.7158785619295,3108.4738572283045,3138.8825086664456,3169.4824988641426,3199.8101021524581,3230.7934607451352,3261.5055472986146,3292.8768086905693,3324.4450931169667,3354.8083628709292,3386.7660226684789,3418.4552778978887,3450.81236244826,3482.9022410291927,3515.6634726253765,3548.6299322786226,3581.3310382075306,3614.7088481048581,3647.822565288629,3681.6165872622805,3715.6219311038076,3748.8904159192466,3783.3166246124933,3817.4819973454878,3852.3368070105967,3886.9321322603923,3922.2206065668215,3957.7292173799328,3992.9804292149161,4028.930427660132,4064.6244459914719,4101.0210453347017,4137.6443145428539,4173.0501957092038,4210.1224083363677,4246.9422846134621,4284.4743507045296,4321.7555967680628,4359.7529456167867,4397.9863991678048,4435.9713693333097,4474.6783853323914,4513.1385068493937,4552.3246749579093,4591.7539518810599,4629.9608056077923,4669.8720665621122,4709.5405109844969,4749.9451362149757,4790.1086389007505,4831.0124496985927,4872.1694860358912,4913.088007294954,4954.7531057314191,4996.1814613048891,5038.3606150470478,5080.800503136782,5122.0138044725427,5164.9711092650996,5207.6962171998121,5251.1828183237831,5294.4391080733094,5338.4612470925758,{"$f":"LS287*$F$288*LS7","v":5382.7549682672488},5426.8212774153753,5471.6600528951903,5516.2733861204015,5561.6636417648097,5607.3335294579074,5652.2773112128734,5698.5055445254402,5744.5134030548925,5791.3094948937496,5837.8873039724303,5885.2579468881368,5932.9198709497959,5980.3667263821044,6028.6134045568542,6076.6471969234635,6125.4855193420271,6174.6237534127304,6222.5300377410585,6272.2644693139246,6321.791609425266,6372.1352131521962,6422.2738397254225,6473.2337912737421,6524.5061272287685,6575.5770389137888,6627.4766612564281,6679.1772714148328,6731.7115676231979,6784.5675007074251,6836.1904492565227,6889.6862778522081,6942.9892739241177,6997.1385724457323,7051.0975921319923,7105.9080542105039,7161.0535269741904,7216.0126385643225,7271.831002019524,7327.4656632570295,7383.9648381021507,7440.8089429107476,7496.4202638390843,7553.9511233454677,7611.3050905322825,7669.5369171523662,7727.5946628664396,7786.5357055549139,7845.8360180737482,7904.9665600524213,7964.9886612060482,8024.8439165366672,8085.5962987038747,8146.7185848692043,8207.1440700571038,8269.0064698941314,8330.7095303515798,8393.323861016197,8455.7819413349298,8519.157047583989,8582.9174519753124,8646.5263393763908,8711.0609989597415,8775.4473525187095,{"$f":"OE287*$F$288*OE7","v":8840.7653730235234},8906.4800928210225,8970.9665982805054,9037.4722420749604,9103.8377989036035,9171.1499812037091,9238.3254641153344,9306.4536680300844,9374.995058109922,9443.4049369978566,9512.7768001032728,9582.0206707776524,9652.2327697915225,9722.8702778625302,9792.2841649417005,9863.7703781930304,9935.1376037689497,10007.488906340601,10079.724930018243,10152.951489413988,10226.621135368694,10300.181179961672,10374.741576032589,10449.19622063212,10524.657834253849,10600.575638321729,10675.276136035558,10752.104603857435,10828.837170201459,10906.593505732169,10984.25799408206,11062.953098583443,11142.123347550187,11221.207953211846,11301.333581454255,11381.377772445709,11462.470002766802,11544.051425962294,11624.990785281543,11707.552609975248,11790.043775735818,11873.600817581219,11957.0916266124,12041.655574002623,12126.729056545943,12211.743076537887,12297.841273178485,12383.884596573438,12471.019540427436,12558.679081052287,12645.139719092436,12733.847641007607,12822.512427019388,12912.287739249958,13002.024741290255,13092.879975683596,13184.281597629477,13275.652288310059,13368.152924942604,13460.62763146436,13554.240184194068,13648.415271785578,13741.403849842371,13836.703709411602,{"$f":"QQ287*$F$288*QQ7","v":13931.990427413491},14028.435060658856,14124.87180766133,14222.474650719283,14320.663392648761,14418.852281614012,14518.219702442189,14617.592714217597,14718.152646275328,14819.315788494228,14919.307182856322,15021.677007813838,15124.066342327751,15227.663910340018,15331.286705044302,15436.126421759163,15541.594399355037,15647.096340288899,15753.828411503971,15860.600365880693,15968.611361108808,16077.269176422837,16185.374243627701,16295.330072600638,16405.34093838897,16516.613509619885,16627.947331391148,16740.552090442721,16853.830549536608,16967.179752121898,17081.813926937233,17196.525276789431,17312.531068259359,17429.230457493999,17544.795535256446,17662.883654036788,17781.065387160237,17900.565630398989,18020.166235124059,18141.095162825255,18262.746487096578,18384.508478169362,18507.613711216909,18630.836592254029,18755.412782271025,18880.732701006043,19004.941392326753,19131.751021207772,19258.696140174976,19387.02015999869,19515.486990211717,19645.343155802217,19775.973927648207,19906.758688054841,20038.948648729864,20171.300169715734,20305.067597418329,20439.632501388689,20573.112491665033,20709.275380479176,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":313002.86363424058}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":11.442854107097627}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":5.8201225290059888E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":7.2121089147110906E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":3.867044744241932E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"IF(EI7,EI70)","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"IF(GU7,GU70)","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"IF(JG7,JG70)","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"IF(LS7,LS70)","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"IF(OE7,OE70)","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"IF(QQ7,QQ70)","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":186614.77809889434}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.4037921061419969}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-1.6560113184861517E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":1.2148874005904905E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":1.4676457164898293E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,73.696969696969717,147.39393939393943,221.09090909090912,294.78787878787887,368.48484848484856,442.18181818181824,515.87878787878799,589.57575757575773,663.27272727272737,736.96969696969711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4864.0000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,4864.0000000000009,73.696969696969717,147.39393939393943,221.09090909090912,294.78787878787887,368.48484848484856,442.18181818181824,515.87878787878799,589.57575757575773,663.27272727272737,736.96969696969711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":-1140.6651572783253},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,4864.0000000000009,73.696969696969717,147.39393939393943,221.09090909090912,294.78787878787887,368.48484848484856,442.18181818181824,515.87878787878799,589.57575757575773,663.27272727272737,736.96969696969711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 7 - Solar 3'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 8 - Wind  3","index":18,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,8,"PIRR",{"$f":"G73","v":6.6227050162672274E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2032-04-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-09-01"},{"$f":"SUM(K6:XFD6)","v":17},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-09-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2061-09-01"},{"$f":"SUM(K7:XFD7)","v":336},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"EI8+EJ7","v":26},27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,{"$f":"GU8+GV7","v":90},91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,{"$f":"JG8+JH7","v":154},155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,{"$f":"LS8+LT7","v":218},219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,{"$f":"OE8+OF7","v":282},283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,336,336,336,336,336,336,336,336,336,{"$f":"QQ8+QR7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"TC8+TD7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"VO8+VP7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"YA8+YB7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"AAM8+AAN7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":900},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0.36},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"EJ15*EJ20*EJ24","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"GV15*GV20*GV24","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,{"$f":"JH15*JH20*JH24","v":233280},241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"LT15*LT20*LT24","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"OF15*OF20*OF24","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"SUM(EJ32:EJ34)","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"SUM(GV32:GV34)","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,{"$f":"SUM(JH32:JH34)","v":233280},241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"SUM(LT32:LT34)","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"SUM(OF32:OF34)","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":900},{"$f":"F41*F15","v":810000},null,null,null,{"$f":"$G41","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":810000},null,null,"USD",null,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":5.8823529411764705E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":809999.99999999988},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,{"$f":"EH51*(1+EI50*EI7)","v":1.0421183051865186},1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,{"$f":"GT51*(1+GU50*GU7)","v":1.1582027912311399},1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,{"$f":"JF51*(1+JG50*JG7)","v":1.2872182543377482},1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,{"$f":"LR51*(1+LS50*LS7)","v":1.4306051123733219},1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,{"$f":"OD51*(1+OE50*OE7)","v":1.5899642353981702},1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"QP51*(1+QQ50*QQ7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"TB51*(1+TC50*TC7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"VN51*(1+VO50*VO7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"XZ51*(1+YA50*YA7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0.03},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0.03},{"$f":"$F55*L$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*BX$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*EJ$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*GV$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*JH$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*LT$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*OF$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*QR$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*TD$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*VP$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*YB$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*AAN$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,{"$f":"SUM(EI32:EI33)","v":233280},241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,{"$f":"SUM(GU32:GU33)","v":241056},217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,{"$f":"SUM(JG32:JG33)","v":241056},233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,{"$f":"SUM(LS32:LS33)","v":233280},241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,{"$f":"SUM(OE32:OE33)","v":241056},217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":2385754.5599999963},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,{"$f":"EJ55*EJ57+EJ56*EJ58","v":7231.6799999999994},6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,{"$f":"GV55*GV57+GV56*GV58","v":6531.84},7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,{"$f":"JH55*JH57+JH56*JH58","v":6998.4},7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,{"$f":"LT55*LT57+LT56*LT58","v":7231.6799999999994},6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,{"$f":"OF55*OF57+OF56*OF58","v":6531.84},7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":18}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":18},{"$f":"F64/(months/Months_Period)","v":1.5},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(EI14+EI15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(GU14+GU15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(JG14+JG15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(LS14+LS15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(OE14+OE15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":453600},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(EJ64:EJ65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(GV64:GV65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(JH64:JH65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(LT64:LT65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(OF64:OF65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":606712.42190506624},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1352.2296347575923,1354.4629519382602,1356.6999576238252,1358.9406579061526,1361.1850588871696,1363.433166678881,1365.6849874033855,1367.940527192894,1370.1997921897446,1372.4627885464201,1374.7295224255647,1377.0000000000002,1379.2742274527445,1381.5522109770261,1383.8339567763023,1386.1194710642762,1388.4087600649134,1390.7018300124589,1392.9986871514536,1395.2993377367525,1397.6037880335402,1399.9120443173492,1402.2241128740766,1404.5400000000011,1406.8597120018001,{"$f":"EJ66*EJ51","v":1409.1832551965672},1411.5106359118288,1413.8418604855622,1416.1769352662125,1418.5158666127088,1420.8586608944836,1423.2053244914882,1425.5558637942115,1427.9102852036967,1430.2685951315589,1432.630800000002,1434.9969062418372,1437.3669203004995,1439.7408486300665,1442.1186976952745,1444.5004739715375,1446.8861839449637,1449.275834112374,1451.669430981319,1454.066981070097,1456.4684909077716,1458.8739670341911,1461.2834160000029,1463.6968443666747,1466.1142587065101,1468.5356656026686,1470.9610716491809,1473.3904834509692,1475.823907623864,1478.2613507946223,1480.702819600946,1483.1483206914995,1485.5978607259281,1488.0514463748757,1490.5090843200039,1492.9707812540091,1495.4365438806415,1497.9063789147228,1500.3802930821653,1502.8582931199894,1505.3403857763421,1507.8265778105158,1510.3168759929661,1512.8112871053304,1515.3098179404474,1517.812475302374,1520.3192660064046,1522.8301968790897,1525.3452747582548,1527.8645064930179,1530.3878989438094,1532.91545898239,1535.4471934918697,1537.9831093667267,1540.523213512826,1543.0675128474379,1545.6160142992571,1548.1687248084224,1550.7256513265338,1553.2868008166727,1555.852180253421,1558.4217966228794,1560.9956569226865,1563.573768162039,{"$f":"GV66*GV51","v":1566.1561373617083},1568.7427715540625,1571.3336777830837,1573.928863104388,1576.5283345852438,1579.132099304592,1581.7401643530657,1584.3525368330074,1586.9692238584905,1589.5902325553382,1592.2155700611418,1594.8452435252809,1597.4792601089437,1600.1176269851451,1602.7603513387467,1605.4074403664767,1608.0589012769494,1610.7147412906847,1613.3749676401278,1616.0395875696684,1618.7086083356612,1621.3820372064456,1624.059881462365,1626.7421483957871,1629.4288453111233,1632.1199795248485,1634.8155583655223,1637.515589173807,1640.2200793024895,1642.9290361164994,1645.6424669929311,1648.3603793210625,1651.082780502375,1653.8096779505752,1656.541079091613,1659.2769913637035,1662.0174222173462,1664.7623791153458,1667.5118695328331,1670.2659009572835,1673.0244808885398,1675.7876168388302,1678.5553163327907,1681.3275869074848,1684.1044361124239,1686.8858715095882,1689.6719006734468,1692.462531190979,1695.2577706616946,1698.0576266976543,1700.8621069234912,1703.6712189764307,1706.4849705063116,1709.3033691756077,1712.1264226594476,1714.9541386456353,1717.7865248346732,1720.6235889397808,1723.4653386869165,1726.3117818147994,1729.1629260749294,1732.0187792316083,1734.8793490619619,1737.7446433559601,{"$f":"JH66*JH51","v":1740.6146699164387},1743.4894365591208,1746.3689511126372,1749.2532214185492,1752.1422553313676,1755.0360607185773,1757.9346454606557,1760.8380174510964,1763.746184596429,1766.6591548162414,1769.5769360432021,1772.4995362230802,1775.4269633147685,1778.3592252903043,1781.2963301348909,1784.2382858469209,1787.185100437996,1790.1367819329496,1793.0933383698696,1796.0547778001189,1799.0211082883582,1801.9923379125669,1804.968474764067,1807.9495269475428,1810.9355025810648,1813.9264097961113,1816.9222567375898,1819.9230515638601,1822.9288024467567,1825.9395175716095,1828.955205137268,1831.9758733561225,1835.0015304541264,1838.0321846708196,1841.0678442593494,1844.1085174864947,1847.1542126326874,1850.2049379920347,1853.2607018723427,1856.3215125951388,1859.3873784956932,1862.4583079230431,1865.5343092400149,1868.6153908232461,1871.7015610632102,1874.792828364237,1877.8892011445375,1880.9906878362258,1884.0972968853421,1887.2090367518765,1890.3259159097906,1893.4479428470422,1896.5751260656079,1899.7074740815049,1902.844995424816,1905.9876986397121,1909.1355922844755,1912.288684931523,1915.4469851674294,1918.6105015929516,1921.77924282305,1924.953217486915,1928.1324342279877,1931.3169017039845,{"$f":"LT66*LT51","v":1934.5066285869214},1937.7016235631361,1940.9018953333136,1944.1074526125076,1947.3183041301661,1950.5344586301544,1953.7559248707792,1956.9827116248118,1960.2148276795124,1963.4522818366545,1966.6950829125485,1969.9432397380654,1973.196761158661,1976.4556560344001,1979.7199332399812,1982.989601664759,1986.2646702127709,1989.5451478027589,1992.8310433681961,1996.122365857309,1999.4191242331037,2002.721327473389,2006.0289845708007,2009.3421045328278,2012.6606963818354,2015.9847691550895,2019.314331904782,2022.6493936980553,2025.9899636170271,2029.336050758815,2032.687664235561,2036.0448131744561,2039.4075067177666,2042.7757540228574,2046.1495642622176,2049.5289466234854,2052.9139103094731,2056.3044645381924,2059.7006185428786,2063.1023815720177,2066.5097628893691,2069.9227717739932,2073.3414175202738,2076.7657094379474,2080.1956568521241,2083.6312691033168,2087.0725555474642,2090.519525555957,2093.9721885156646,2097.4305538289582,2100.8946309137377,2104.3644292034596,2107.8399581471581,2111.3212272094738,2114.8082458706804,2118.3010236267069,2121.7995699891671,2125.3038944853838,2128.8140066584137,2132.3299160670767,2135.8516322859787,2139.3791649055379,2142.9125235320134,2146.45171778753,{"$f":"OF66*OF51","v":2149.9967573101021},2153.5476517536645,2157.1044107880953,2160.6670440992425,2164.2355613889522,2167.8099723750929,2171.390286791584,2174.9765143884197,2178.5686649316995,2182.1667482036496,2185.7707740026549,2189.3807521432814,2192.996692456305,2196.6186047887386,2200.2464990038579,2203.880384981228,2207.5202726167317,2211.1661718225955,2214.818092527416,2218.4760446761888,2222.1400382303341,2225.8100831677239,2229.4861894827091,2233.1683671861479,2236.8566263054327,2240.550976884515,2244.2514289839364,2247.9579926808542,2251.6706780690679,2255.389495259049,2259.114454377966,2262.8455655697139,2266.5828389949424,2270.3262848310796,2274.0759132723642,2277.8317345298719,2281.5937588315419,2285.3619964222062,2289.1364575636162,2292.9171525344718,2296.70409163045,2300.4972851642306,2304.2967434655261,2308.1024768811094,2311.9144957748417,2315.732810527702,2319.5574315378126,2323.3883692204704,2327.225634008174,2331.069236350651,2334.9191867148893,2338.7754955851624,2342.63817346306,2346.5072308675158,2350.3826783348372,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":1779042.1380949325},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,5591.5402879981993,{"$f":"EJ59-EJ68","v":5822.4967448034322},5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,5668.1062318379609,{"$f":"GV59-GV68","v":4965.6838626382923},5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,5493.9353566440395,{"$f":"JH59-JH68","v":5257.7853300835613},5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,5067.0830982960151,{"$f":"LT59-LT68","v":5297.1733714130778},5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,5085.2282822124689,{"$f":"OF59-OF68","v":4381.843242689898},5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70-EI46","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70-GU46","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70-JG46","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70-LS46","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70-OE46","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.3581618529663366E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.6227050162672274E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EI82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GU82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JG82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LS82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OE82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QQ82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TC82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VO82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YA82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAM82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.3581618529663366E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":6.6227050162672274E-2},{"$f":"SUM(K80:XFD80)","v":35668.779748323745},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255.30065299427841,511.96924820846812,770.01311529838904,1029.4396231933429,1290.2561803065478,1552.4702347466987,1816.0892745306626,2081.1208277973124,2347.5724630225081,2615.4517892352278,2884.7664562348587,3155.5241548096515,3427.7326169563448,3701.3996161009668,3976.5329673208216,4253.1405275676616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":845668.77974832361},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EJ79+EJ80+EJ81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GV79+GV80+GV81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JH79+JH80+JH81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LT79+LT80+LT81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OF79+OF80+OF81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QR79+QR80+QR81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TD79+TD80+TD81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VP79+VP80+VP81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YB79+YB80+YB81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAN79+AAN80+AAN81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EJ82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GV82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JH82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LT82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OF82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QR82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TD82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VP82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YB82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAN82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.976190476190476E-3},null,{"$f":"SUM(K85:XFD85)","v":845668.7797483193},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*EI84*EI7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*GU84*GU7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*JG84*JG7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*LS84*LS7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*OE84*OE7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":35668.779748319299},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3129.2989969438254,3360.3456797631566,3124.8286740775925,3355.8679737952648,3353.6235728142478,2651.5354650225368,3349.1236442980312,3113.5881045085239,3344.6088395116726,3109.0658431549978,3340.0791092758523,3337.8086317014172,3102.2544042486729,3333.2564207243909,3097.6946749251151,3328.6891606371405,3326.3998716365036,2624.2668016889588,3321.8099445499633,3086.2292939646645,3317.2048436678774,3081.6165873840687,3312.5845188273411,3310.2686317014163,3074.6689196996172,{"$f":"EJ70-EJ85","v":3305.62537650485},3070.0179957895884,3300.9667712158548,3298.631696435205,2829.7327650887087,3293.9499708069338,3058.3233072099297,3289.2527679072059,3053.6183464977207,3284.5400365698583,3282.1778317014155,3046.5317254595807,3277.4417114009179,3041.787783071351,3272.6899340061423,3270.3081577298794,2568.0824477564543,3265.5327975890427,3029.8592007200982,3260.7416506313198,3025.060140793646,3255.9346646672261,3253.5252157014143,3017.8317873347428,3248.6943729949066,3012.9929660987486,3243.8475600522365,3241.4181482504478,2539.1447240775537,3236.5472809067946,3000.8258121004715,3231.6603110099181,2995.9307709754898,3226.7571853265413,3224.299547381413,2988.5578504474083,3219.3720878207755,2983.6222527866944,3214.4283386192524,3211.9503385814273,2509.6282459250756,3206.9820538909012,2971.2117557084516,3201.9973445960873,2966.2188137609696,3196.9961563990432,3194.489365695013,2958.6984348223282,3189.4633569431621,2953.6641252083996,3184.4207327576073,3181.893172719027,2712.8014382095475,3176.825522334691,2941.0054181885912,3171.7411188539795,2935.9126174021599,3166.6399068929945,3164.0829803748834,2928.241830884745,3158.9564514479966,2923.1068350785386,3153.8129747787311,3151.2348635393787,{"$f":"GV70-GV85","v":2448.8124943397102},3146.0658601473547,2910.1949539183338,3140.8797685970289,2905.0002971161734,3135.6765323968252,3133.0684673483515,2897.17609486841,3127.8394078429269,2891.9383991460795,3122.5930616402752,3119.963388176136,2417.4893715924741,3114.6910047162723,2878.7682803626708,3109.40119133494,2873.4697304244678,3104.0938904107329,3101.4336640612896,2865.4890441317489,3096.1000233657555,2860.1465944949719,3090.7487502390518,3088.0664833056303,2385.5397863902949,3082.6886521765687,2846.7130733358949,3077.2930425276104,2841.308552398928,3071.8795955849178,3069.1661647084861,2833.1682523803552,3063.7258511990417,2827.7189537508425,3058.2675526098042,3055.5316403377142,2586.2312094840713,3050.0462525860717,2814.0167621685846,3044.5427307441337,2808.5041508128775,3039.021014862587,3036.2533153686268,2800.2010447939324,3030.7041955889931,2794.642760191829,3025.1367310279707,3022.3461005104377,2319.7108610397231,3016.7510050037631,2780.666524777926,3011.1374127249869,2775.0436611951059,3005.5052625258099,3002.6822090419696,2766.5744930557826,2997.0221068667438,2760.9050427616362,2991.3432930145004,2988.4968498866178,2285.8057056264884,2982.7898524698089,2746.6492826394556,2977.0639883454573,{"$f":"JH70-JH85","v":2740.9139617849792},2971.3191951422964,2968.4396805887804,2732.2754102828681,2962.6663763700494,2726.4925709828399,2956.8739862407615,2953.9706142503205,2251.222447104989,2948.1494768851758,2711.9516956582152,2942.309095478337,2706.1016683866487,2936.4494064111127,2933.5123015665263,2697.2903458544965,2927.6235312634212,2691.3918497684676,2921.7152933315479,2918.753853901298,2449.2275234130598,2912.8162937888505,2676.5601569373507,2906.8591047538744,2670.5931291203528,2900.8822219053059,2897.8863749638272,2661.6055801375574,2891.8798292546603,2655.5891141298084,2885.8534265641497,2882.8327583452951,2179.9671012472913,2876.7764470305979,2640.4607874420685,2870.7001142149225,2634.3744190687298,2864.6036937093827,2861.5479298290743,2625.2071191062782,2855.421253205724,2619.0703237783741,2849.2743224614019,2846.1932408781709,2143.2670706382082,2840.0158033371804,2603.6394305568797,2833.817943865191,2597.4313348160754,2827.5995949495405,2824.4827157916266,2588.0806888543752,2818.2335056358093,2581.8211576199124,2811.9636362766009,2808.8209330617051,2105.833039416942,2802.5199467698944,2566.0816465339881,2796.1981301084656,2559.7493888783679,2789.8554142145017,2786.6761974734295,2550.2117299974329,{"$f":"LT70-LT85","v":2780.3020031144956},2543.8270081382811,2773.9067363681038,2770.7011790889096,2300.9303275712514,2764.2741730712628,2527.7727068306381,2757.8259200766056,2521.3138040219051,2751.3563498647632,2748.1135487888691,2511.5853919633523,2741.6118705427557,2505.0729756670175,2735.0886984614358,2731.8190300366582,2028.7039614886467,2725.2634838986583,2488.6975883332211,2718.6862658441082,2482.109507468314,2712.0873042280286,2708.7796471306169,2472.1865271685897,2702.1479353195823,2465.543862546328,2695.494299796635,2692.1592380033621,1988.9786680843913,2685.4725809426022,2448.8409674658565,2678.7638185269611,2442.121124983651,2672.0328776785595,2668.6590674391996,2431.9996850779321,2661.8947213919441,2425.224167163225,2655.1080131585381,2651.7062501293999,1948.4588688120489,2644.885859927424,2408.1872141811432,2638.0429222634698,2401.3329748492938,2631.1773625981,2627.7360761539526,2391.00910614546,2620.8364431857531,2384.0980778724593,2613.914000787679,2610.4442024979576,2140.4086735542601,2603.4874044919429,2366.7203858307371,2596.5076080747108,2359.7290617122503,2589.5047372160329,2585.9946250430035,2349.1987156343407,2578.9569994154385,2342.1494667958791,2571.8961081694038,2568.3569139138867,{"$f":"OF70-OF85","v":1864.9718743913159},2561.2609799477527,2324.4242209133222,2554.1415876021742,2317.2930703124653,2546.9986593263243,2543.4183449098332,2306.5521173129978,2536.2399667697177,2299.3618834977674,2529.0378576987619,2525.4278795581354,1821.9719392451129,2518.1900269126786,2281.2821326975595,2510.9282467201897,2274.0083590846857,2503.6424598788212,2499.9905391740008,2263.0525870252291,2492.6685934710836,2255.7185485336936,2485.3224422187081,2481.6402645152698,1778.1120053959853,2474.2576548169022,2237.277202717481,2466.8506390205634,2229.85795363235,2459.4191364423682,2455.6941773234516,2218.6830661317031,2448.2257927064743,2211.2023468703378,2440.732718429053,2436.9768971715453,1966.6548728698758,2429.446635279211,2192.3921741378012,2421.8914791669454,2184.824540070967,2414.3113465371866,2410.5118882358906,2173.4261548203081,2402.894135926575,2165.7958211737155,2395.2512001636046,2391.4202624809473,1687.742997693244,2383.7393953507667,2146.6094449865282,2376.0331361162548,2138.890458238358,2368.301400833901,2364.4259533665804,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EK82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GW82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JI82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LU82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OG82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QS82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TE82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VQ82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YC82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAO82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2516.8713682985822,5033.7427365971644,7550.614104895747,10067.485473194329,12584.35684149291,15101.228209791492,17618.099578090074,20134.970946388657,22651.842314687241,25168.713682985825,27685.585051284408,30202.456419582992,32719.327787881575,35236.199156180155,37753.070524478739,40269.941892777322,42786.813261075906,45303.684629374489,47820.555997673073,50337.427365971656,52854.29873427024,55371.170102568823,57888.041470867407,60404.912839165991,62921.784207464574,{"$f":"EI89+EJ85","v":65438.655575763158},67955.526944061741,70472.398312360325,72989.269680658908,75506.141048957492,78023.012417256075,80539.883785554659,83056.755153853243,85573.626522151826,88090.49789045041,90607.369258748993,93124.240627047577,95641.11199534616,98157.983363644744,100674.85473194333,103191.72610024191,105708.59746854049,108225.46883683908,110742.34020513766,113259.21157343625,115776.08294173483,118292.95431003341,120809.825678332,123326.69704663058,125843.56841492916,128360.43978322775,130877.31115152633,133394.18251982491,135911.05388812348,138427.92525642205,140944.79662472062,143461.66799301919,145978.53936131776,148495.41072961633,151012.2820979149,153529.15346621347,156046.02483451203,158562.8962028106,161079.76757110917,163596.63893940774,166113.51030770631,168630.38167600488,171147.25304430345,173664.12441260202,176180.99578090059,178697.86714919916,181214.73851749772,183731.60988579629,186248.48125409486,188765.35262239343,191282.223990692,193799.09535899057,196315.96672728914,198832.83809558771,201349.70946388628,203866.58083218485,206383.45220048341,208900.32356878198,211417.19493708055,213934.06630537912,216450.93767367769,218967.80904197626,221484.68041027483,224001.5517785734,{"$f":"GU89+GV85","v":226518.42314687197},229035.29451517054,231552.1658834691,234069.03725176767,236585.90862006624,239102.77998836481,241619.65135666338,244136.52272496195,246653.39409326052,249170.26546155909,251687.13682985766,254204.00819815623,256720.87956645479,259237.75093475336,261754.62230305193,264271.49367135053,266788.36503964913,269305.23640794773,271822.10777624632,274338.97914454492,276855.85051284352,279372.72188114212,281889.59324944072,284406.46461773932,286923.33598603791,289440.20735433651,291957.07872263511,294473.95009093371,296990.82145923231,299507.6928275309,302024.5641958295,304541.4355641281,307058.3069324267,309575.1783007253,312092.04966902389,314608.92103732249,317125.79240562109,319642.66377391969,322159.53514221829,324676.40651051688,327193.27787881548,329710.14924711408,332227.02061541268,334743.89198371128,337260.76335200988,339777.63472030847,342294.50608860707,344811.37745690567,347328.24882520427,349845.12019350287,352361.99156180146,354878.86293010006,357395.73429839866,359912.60566669726,362429.47703499586,364946.34840329445,367463.21977159305,369980.09113989165,372496.96250819025,375013.83387648885,377530.70524478744,380047.57661308604,382564.44798138464,385081.31934968324,{"$f":"JG89+JH85","v":387598.19071798184},390115.06208628044,392631.93345457903,395148.80482287763,397665.67619117623,400182.54755947483,402699.41892777343,405216.29029607202,407733.16166437062,410250.03303266922,412766.90440096782,415283.77576926642,417800.64713756501,420317.51850586361,422834.38987416221,425351.26124246081,427868.13261075941,430385.003979058,432901.8753473566,435418.7467156552,437935.6180839538,440452.4894522524,442969.360820551,445486.23218884959,448003.10355714819,450519.97492544679,453036.84629374539,455553.71766204399,458070.58903034258,460587.46039864118,463104.33176693978,465621.20313523838,468138.07450353698,470654.94587183557,473171.81724013417,475688.68860843277,478205.55997673137,480722.43134502997,483239.30271332857,485756.17408162716,488273.04544992576,490789.91681822436,493306.78818652296,495823.65955482156,498340.53092312015,500857.40229141875,503374.27365971735,505891.14502801595,508408.01639631455,510924.88776461314,513441.75913291174,515958.63050121034,518475.50186950894,520992.37323780754,523509.24460610613,526026.11597440473,528542.98734270327,531059.85871100181,533576.73007930035,536093.60144759889,538610.47281589743,541127.34418419597,543644.21555249451,546161.08692079305,{"$f":"LS89+LT85","v":548677.95828909159},551194.82965739013,553711.70102568867,556228.57239398721,558745.44376228575,561262.31513058429,563779.18649888283,566296.05786718137,568812.92923547991,571329.80060377845,573846.67197207699,576363.54334037553,578880.41470867407,581397.28607697261,583914.15744527115,586431.02881356969,588947.90018186823,591464.77155016677,593981.64291846531,596498.51428676385,599015.38565506239,601532.25702336093,604049.12839165947,606565.99975995801,609082.87112825655,611599.74249655509,614116.61386485363,616633.48523315217,619150.35660145071,621667.22796974925,624184.09933804779,626700.97070634633,629217.84207464487,631734.71344294341,634251.58481124195,636768.45617954049,639285.32754783903,641802.19891613757,644319.07028443611,646835.94165273465,649352.81302103319,651869.68438933173,654386.55575763027,656903.42712592881,659420.29849422735,661937.16986252589,664454.04123082443,666970.91259912297,669487.78396742151,672004.65533572005,674521.52670401859,677038.39807231713,679555.26944061567,682072.14080891421,684589.01217721275,687105.88354551129,689622.75491380983,692139.62628210837,694656.49765040691,697173.36901870545,699690.24038700399,702207.11175530253,704723.98312360107,707240.8544918996,{"$f":"OE89+OF85","v":709757.72586019814},712274.59722849668,714791.46859679522,717308.33996509376,719825.2113333923,722342.08270169084,724858.95406998938,727375.82543828792,729892.69680658646,732409.568174885,734926.43954318354,737443.31091148208,739960.18227978062,742477.05364807916,744993.9250163777,747510.79638467624,750027.66775297478,752544.53912127332,755061.41048957186,757578.2818578704,760095.15322616894,762612.02459446748,765128.89596276602,767645.76733106456,770162.6386993631,772679.51006766164,775196.38143596018,777713.25280425872,780230.12417255726,782746.9955408558,785263.86690915434,787780.73827745288,790297.60964575142,792814.48101404996,795331.3523823485,797848.22375064704,800365.09511894558,802881.96648724412,805398.83785554266,807915.7092238412,810432.58059213974,812949.45196043828,815466.32332873682,817983.19469703536,820500.0660653339,823016.93743363244,825533.80880193098,828050.68017022952,830567.55153852806,833084.4229068266,835601.29427512514,838118.16564342368,840635.03701172222,843151.90838002076,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"QQ89+QR85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"TC89+TD85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"VO89+VP85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"YA89+YB85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"AAM89+AAN85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,843151.90838002507,840635.03701172641,838118.16564342787,835601.29427512933,833084.42290683067,830567.55153853213,828050.68017023348,825533.80880193494,823016.9374336364,820500.06606533774,817983.1946970392,815466.32332874066,812949.45196044201,810432.58059214347,807915.70922384481,805398.83785554627,802881.96648724773,800365.09511894907,797848.22375065053,795331.35238235199,792814.48101405334,790297.6096457548,787780.73827745626,785263.8669091576,782746.99554085906,{"$f":"EJ88-EJ89","v":780230.1241725604},777713.25280426187,775196.38143596333,772679.51006766467,770162.63869936613,767645.76733106747,765128.89596276893,762612.02459447039,760095.15322617174,757578.2818578732,755061.41048957466,752544.539121276,750027.66775297746,747510.79638467892,744993.92501638026,742477.05364808172,739960.18227978307,737443.31091148453,734926.43954318599,732409.56817488733,729892.69680658879,727375.82543829014,724858.9540699916,722342.08270169306,719825.2113333944,717308.33996509586,714791.46859679732,712274.59722849866,709757.72586020012,707240.85449190158,704723.98312360304,702207.11175530439,699690.24038700585,697173.36901870731,694656.49765040865,692139.62628211011,689622.75491381157,687105.88354551303,684589.01217721449,682072.14080891584,679555.2694406173,677038.39807231876,674521.5267040201,672004.65533572156,669487.78396742302,666970.91259912448,664454.04123082594,661937.16986252728,659420.29849422874,656903.4271259302,654386.55575763155,651869.68438933301,649352.81302103447,646835.94165273593,644319.07028443739,641802.19891613873,639285.32754784019,636768.45617954165,634251.584811243,631734.71344294446,629217.84207464592,626700.97070634738,624184.09933804884,621667.22796975018,{"$f":"GV88-GV89","v":619150.35660145164},616633.4852331531,614116.61386485444,611599.7424965559,609082.87112825736,606565.99975995882,604049.12839166028,601532.25702336163,599015.38565506309,596498.51428676455,593981.64291846589,591464.77155016735,588947.90018186881,586431.02881357027,583914.15744527173,581397.28607697308,578880.41470867442,576363.54334037588,573846.67197207734,571329.80060377868,568812.92923548003,566296.05786718149,563779.18649888295,561262.31513058429,558745.44376228563,556228.57239398709,553711.70102568856,551194.8296573899,548677.95828909124,546161.0869207927,543644.21555249416,541127.34418419551,538610.47281589685,536093.60144759831,533576.73007929977,531059.85871100111,528542.98734270246,526026.11597440392,523509.24460610532,520992.37323780672,518475.50186950812,515958.63050120953,513441.75913291093,510924.88776461233,508408.01639631373,505891.14502801513,503374.27365971653,500857.40229141794,498340.53092311934,495823.65955482074,493306.78818652214,490789.91681822354,488273.04544992495,485756.17408162635,483239.30271332775,480722.43134502915,478205.55997673055,475688.68860843196,473171.81724013336,470654.94587183476,468138.07450353616,465621.20313523756,463104.33176693897,460587.46039864037,{"$f":"JH88-JH89","v":458070.58903034177},455553.71766204317,453036.84629374457,450519.97492544597,448003.10355714738,445486.23218884878,442969.36082055018,440452.48945225158,437935.61808395298,435418.74671565439,432901.87534735579,430385.00397905719,427868.13261075859,425351.26124245999,422834.3898741614,420317.5185058628,417800.6471375642,415283.7757692656,412766.904400967,410250.03303266841,407733.16166436981,405216.29029607121,402699.41892777261,400182.54755947401,397665.67619117541,395148.80482287682,392631.93345457822,390115.06208627962,387598.19071798102,385081.31934968242,382564.44798138383,380047.57661308523,377530.70524478663,375013.83387648803,372496.96250818943,369980.09113989084,367463.21977159224,364946.34840329364,362429.47703499504,359912.60566669644,357395.73429839785,354878.86293009925,352361.99156180065,349845.12019350205,347328.24882520345,344811.37745690485,342294.50608860626,339777.63472030766,337260.76335200906,334743.89198371046,332227.02061541186,329710.14924711327,327193.27787881467,324676.40651051607,322159.53514221747,319642.66377391887,317125.79240562033,314608.92103732179,312092.04966902325,309575.17830072471,307058.30693242617,304541.43556412763,302024.56419582909,299507.69282753055,{"$f":"LT88-LT89","v":296990.82145923201},294473.95009093347,291957.07872263493,289440.20735433639,286923.33598603786,284406.46461773932,281889.59324944078,279372.72188114224,276855.8505128437,274338.97914454516,271822.10777624662,269305.23640794808,266788.36503964954,264271.493671351,261754.62230305246,259237.75093475392,256720.87956645538,254204.00819815684,251687.1368298583,249170.26546155976,246653.39409326122,244136.52272496268,241619.65135666414,239102.7799883656,236585.90862006706,234069.03725176852,231552.16588346998,229035.29451517144,226518.4231468729,224001.55177857436,221484.68041027582,218967.80904197728,216450.93767367874,213934.0663053802,211417.19493708166,208900.32356878312,206383.45220048458,203866.58083218604,201349.7094638875,198832.83809558896,196315.96672729042,193799.09535899188,191282.22399069334,188765.3526223948,186248.48125409626,183731.60988579772,181214.73851749918,178697.86714920064,176180.9957809021,173664.12441260356,171147.25304430502,168630.38167600648,166113.51030770794,163596.6389394094,161079.76757111086,158562.89620281232,156046.02483451378,153529.15346621524,151012.2820979167,148495.41072961816,145978.53936131962,143461.66799302108,140944.79662472254,138427.925256424,{"$f":"OF88-OF89","v":135911.05388812546},133394.18251982692,130877.31115152838,128360.43978322984,125843.5684149313,123326.69704663276,120809.82567833422,118292.95431003568,115776.08294173714,113259.2115734386,110742.34020514006,108225.46883684152,105708.59746854298,103191.72610024444,100674.8547319459,98157.983363647363,95641.111995348823,93124.240627050283,90607.369258751743,88090.497890453204,85573.626522154664,83056.755153856124,80539.883785557584,78023.012417259044,75506.141048960504,72989.269680661964,70472.398312363424,67955.526944064884,65438.655575766345,62921.784207467805,60404.912839169265,57888.041470870725,55371.170102572185,52854.298734273645,50337.427365975105,47820.555997676565,45303.684629378025,42786.813261079486,40269.941892780946,37753.070524482406,35236.199156183866,32719.327787885326,30202.456419586786,27685.585051288246,25168.713682989706,22651.842314691166,20134.970946392627,17618.099578094087,15101.228209795547,12584.356841497007,10067.485473198467,7550.614104899927,5033.7427366013872,2516.8713683028473,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"QR88-QR89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"TD88-TD89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"VP88-VP89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"YB88-YB89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"AAN88-AAN89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7003837340135988E-3,3.9854570052738148E-3,3.7172239277411924E-3,4.0040511127914123E-3,4.0134255365454671E-3,3.1827932345328169E-3,4.0323314317952342E-3,3.7601419563696534E-3,4.051449866560369E-3,3.7776450298213893E-3,4.0707846926728661E-3,4.0805344820533376E-3,3.8042704100706985E-3,4.1002013257849966E-3,3.8222731280889289E-3,4.1200946121408791E-3,4.1301274788195256E-3,3.2685586564742456E-3,4.1503683316627907E-3,3.868190969275374E-3,4.1708463192497739E-3,3.8869327707568E-3,4.1915659093441811E-3,4.2020177326746724E-3,{"$f":"IF(EH90,EI86/EH90)","v":3.9154595662241349E-3},4.2231083547254545E-3,3.9347596313912695E-3,4.2444522570668549E-3,4.2552207097830671E-3,3.6622334722463453E-3,4.2769537306687391E-3,3.984029401794314E-3,4.298952484036442E-3,4.0041570917027239E-3,4.3212221820239918E-3,4.3324603018611539E-3,4.0348131729897813E-3,4.3551464943561878E-3,4.0555674328445809E-3,4.3781172791542838E-3,4.3897111747024983E-3,3.4588037908221611E-3,4.4131196188531216E-3,4.108599475904356E-3,4.4368272458099678E-3,4.1302848464034696E-3,4.4608401740591774E-3,4.4729630844425692E-3,4.1633365641549963E-3,4.4974458096698295E-3,4.1857285889133023E-3,4.5222498879771587E-3,4.5347745330727796E-3,3.5648396474583142E-3,4.5600733362700903E-3,4.243004053062425E-3,4.5857107014947588E-3,4.266448916312701E-3,4.6116938597596966E-3,4.6248174280089224E-3,4.3022095964780332E-3,4.6513332939972247E-3,4.3264556332100511E-3,4.6782139632287585E-3,4.6917935892169613E-3,3.6794176096222554E-3,4.7192365332267387E-3,4.3885424581060137E-3,4.7470647234081871E-3,4.4139855136555561E-3,4.775286768420867E-3,4.7895482476835172E-3,4.4528263073570504E-3,4.8183777889456757E-3,4.4791829004248492E-3,4.8476238686864775E-3,4.8624060881494041E-3,4.1615701775591556E-3,4.8922950030121518E-3,4.5467563392875224E-3,4.9226249309271587E-3,4.5744820169832138E-3,4.9534062028914975E-3,4.9689694105744878E-3,4.6168459031225078E-3,5.0004477895978401E-3,4.645619751405209E-3,5.0324048026032337E-3,{"$f":"IF(GT90,GU86/GT90)","v":5.0485663875149706E-3},3.9391050133639463E-3,5.081263099671416E-3,4.7194890053983531E-3,5.1144679979106163E-3,4.7498389800785966E-3,5.1481935891389257E-3,5.1652556664703022E-3,4.7962590436682259E-3,5.1997866636792041E-3,4.8278198997903079E-3,5.2348714822432899E-3,5.2526259445435488E-3,4.0872922410179853E-3,5.2885679764788137E-3,4.90896309867302E-3,5.3250998484762266E-3,4.9423514681560445E-3,5.3622368481284505E-3,5.3810371941407026E-3,4.9934750589111718E-3,5.4191117286264629E-3,5.0282728248445176E-3,5.4578320073065964E-3,5.4774396736473859E-3,4.250311702889354E-3,5.5171611448308778E-3,5.1178835727257732E-3,5.5575727166813915E-3,5.1548171345602431E-3,5.5986932756762657E-3,5.6195255176676355E-3,5.2114382372321685E-3,5.6617465077798274E-3,5.2500259398360954E-3,5.7047268319406373E-3,5.7265084252898424E-3,4.8699429396931301E-3,5.7706682817237898E-3,5.349576145959857E-3,5.8156427266817124E-3,5.3906818891779383E-3,5.8614553704168246E-3,5.8846836468636398E-3,5.4537851567095941E-3,5.9317998949882152E-3,5.4968503053920217E-3,5.9798175175816634E-3,6.0041727570558333E-3,4.6314796395682039E-3,6.0535935124834692E-3,5.6081763570430864E-3,6.1039853592820591E-3,5.6542393519117742E-3,6.1553782059715206E-3,6.1814596895631005E-3,5.7250610153640556E-3,6.2344128575013164E-3,5.7734691392880956E-3,6.2884473914343077E-3,6.3158809147121379E-3,4.8566486460527745E-3,6.3716027704712533E-3,5.8988921985189402E-3,{"$f":"IF(JF90,JG86/JF90)","v":6.4284952312726133E-3},5.9509087794372573E-3,6.4865967523304174E-3,6.5161133923419007E-3,6.0310224932814578E-3,6.5761043710888169E-3,6.0858787569426911E-3,6.6374082352949016E-3,6.6685664416573356E-3,5.11115841325955E-3,6.7319244088522865E-3,6.2283760543484969E-3,6.7967113635566028E-3,6.2876300135176859E-3,6.8629775919359431E-3,6.8966817989387762E-3,6.3790704125490597E-3,6.965266500598131E-3,6.4418087147727785E-3,7.0354669837977783E-3,7.0711915678830289E-3,5.9700848902016455E-3,7.1439278617876278E-3,6.6052629695161624E-3,7.2184338196803876E-3,6.6734372735818941E-3,7.2947764808112929E-3,7.3336584587742537E-3,6.7788820861293146E-3,7.4128894531508222E-3,6.851397085240866E-3,7.4941402803899212E-3,7.5355479934339801E-3,5.7360373684651831E-3,7.6199800627218617E-3,7.0409690227900027E-3,7.7066403303941286E-3,7.1203139902807988E-3,7.7956201861235606E-3,7.8410098973420734E-3,7.2433598408795999E-3,7.9336516927946618E-3,7.328208124587331E-3,8.0288645509513645E-3,8.0774695030606837E-3,6.1263311875059184E-3,8.1767486892966416E-3,7.5509092819371574E-3,8.2788881897263925E-3,7.6445035499590327E-3,8.3840158779403904E-3,8.4377423559652987E-3,7.7900969164406229E-3,8.5476092018131403E-3,7.8908135715922718E-3,8.660819141428815E-3,8.7187266762777937E-3,6.5880850026527864E-3,8.8372501193006905E-3,8.156417300797315E-3,8.9595301548817466E-3,8.2685873038302812E-3,9.0857513092080615E-3,9.1504008060887855E-3,{"$f":"IF(LR90,LS86/LR90)","v":8.4437229030944194E-3},9.2829068157374954E-3,8.5653388062279651E-3,9.4198713859460978E-3,9.4900976239768835E-3,7.9495877528667717E-3,9.6341908320966146E-3,8.8878876583488638E-3,9.7833548528208272E-3,9.0249104745973932E-3,9.9378660222212787E-3,1.0017218688201535E-2,9.2398128044492676E-3,1.0180314007670152E-2,9.3897384741449229E-3,1.0349541149764727E-2,1.0436564619186864E-2,7.8256502155785168E-3,1.0615667445908661E-2,9.7901587231985516E-3,1.0801848279127405E-2,9.9614996310674817E-3,1.0995540175711391E-2,1.1095347868873564E-2,1.0231727896665571E-2,1.1301198319195892E-2,1.042134705708843E-2,1.151580888888485E-2,1.1626577655759038E-2,8.6841579255054081E-3,1.1855426784431399E-2,1.0932250013546946E-2,1.2094578340880499E-2,1.1152877382608709E-2,1.2344750761518595E-2,1.2474212796151045E-2,1.1503320180753045E-2,1.2742415501886387E-2,1.1751059211895142E-2,1.3023753095384014E-2,1.3169655209286453E-2,9.7994822559205573E-3,1.3472596773555001E-2,1.2426204620409794E-2,1.379136475531475E-2,1.2721259179659454E-2,1.412724197739052E-2,1.4302035876065516E-2,1.3194341286509485E-2,1.4666299519946323E-2,1.3532095600352453E-2,1.5051548554595862E-2,1.5252621097121494E-2,1.269290060474795E-2,1.5672941951977621E-2,1.4466803237365343E-2,1.6119390083726357E-2,1.4881975028344603E-2,1.6594493451289084E-2,1.6843671489480745E-2,1.5556342060383638E-2,1.7367250521372862E-2,1.6044478024257351E-2,1.792740976840251E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.8222431586122009E-2},1.3472511929487063E-2,1.8845126328400356E-2,1.7425229324133634E-2,1.9515541426771948E-2,1.8053015977709492E-2,2.0239402707720133E-2,2.0623420604121961E-2,1.9092421534109123E-2,2.1440329912823467E-2,1.9860422162104867E-2,2.2329643854697892E-2,2.2804537766494829E-2,1.68349646236403E-2,2.3821998278447006E-2,2.2107219434254193E-2,2.4940967170061661E-2,2.3166820274415505E-2,2.6177471253163359E-2,2.6845754900553954E-2,2.497647382921496E-2,2.829667958706391E-2,2.6359973746697497E-2,2.9923182498700355E-2,3.0812563265211437E-2,2.2789584127908637E-2,3.2768959192504853E-2,3.0652138492491769E-2,3.5004493930892486E-2,3.2813489261407335E-2,3.75835828961186E-2,3.9027726378935076E-2,3.6730175772938273E-2,4.2292427425419499E-2,3.9934181321691443E-2,4.617850916346275E-2,4.8412821725148124E-2,4.1125721603183132E-2,5.3625806712061359E-2,5.1239903302919845E-2,6.0141419762046129E-2,5.7871439586725401E-2,6.8517927709393162E-2,7.367241478379051E-2,7.1961900205269588E-2,8.6792246993341579E-2,8.6051112840044353E-2,0.10574200397864024,0.11876949158992421,9.5795973351844504E-2,0.15785069679329347,0.17057760456283855,0.23601058501069611,0.28327370840609339,0.47048518860796967,0.93943058955807413,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4404604808163189E-2,4.7825484063285781E-2,4.4606687132894313E-2,4.8048613353496944E-2,4.8161106438545605E-2,3.8193518814393805E-2,4.8387977181542807E-2,4.5121703476435841E-2,4.8617398398724428E-2,4.533174035785667E-2,4.8849416312074394E-2,4.8966413784640048E-2,4.5651244920848384E-2,4.9202415909419955E-2,4.5867277537067146E-2,4.944113534569055E-2,4.9561529745834304E-2,3.9222703877690945E-2,4.9804419979953489E-2,4.6418291631304488E-2,5.0050155830997284E-2,4.6643193249081602E-2,5.0298790912130173E-2,5.0424212792096065E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":4.6985514794689619E-2},5.0677300256705457E-2,4.7217115576695237E-2,5.0933427084802259E-2,5.1062648517396808E-2,4.3946801666956144E-2,5.1323444768024869E-2,4.7808352821531772E-2,5.1587429808437307E-2,4.804988510043269E-2,5.1854666184287898E-2,5.1989523622333847E-2,4.8417758075877379E-2,5.226175793227425E-2,4.866680919413497E-2,5.2537407349851406E-2,5.2676534096429979E-2,4.1505645489865933E-2,5.2957435426237459E-2,4.9303193710852275E-2,5.3241926949719617E-2,4.9563418156841635E-2,5.3530082088710129E-2,5.367555701331083E-2,4.9960038769859952E-2,5.3969349716037951E-2,5.0228743066959625E-2,5.4266998655725901E-2,5.4417294396873359E-2,4.2778075769499768E-2,5.4720880035241087E-2,5.0916048636749103E-2,5.5028528417937109E-2,5.1197386995752409E-2,5.5340326317116356E-2,5.5497809136107065E-2,5.1626515157736398E-2,5.5815999527966696E-2,5.1917467598520617E-2,5.6138567558745106E-2,5.6301523070603536E-2,4.4153011315467061E-2,5.6630838398720865E-2,5.2662509497272164E-2,5.6964776680898249E-2,5.2967826163866673E-2,5.7303441221050404E-2,5.7474578972202206E-2,5.3433915688284608E-2,5.7820533467348112E-2,5.3750194805098191E-2,5.817148642423773E-2,5.8348873057792849E-2,4.9938842130709871E-2,5.8707540036145825E-2,5.4561076071450269E-2,5.9071499171125905E-2,5.4893784203798562E-2,5.944087443469797E-2,5.9627632926893853E-2,5.5402150837470091E-2,6.0005373475174081E-2,5.5747437016862508E-2,6.0388857631238801E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":6.0582796650179647E-2},4.7269260160367352E-2,6.0975157196056992E-2,5.6633868064780241E-2,6.1373615974927395E-2,5.6998067760943155E-2,6.1778323069667108E-2,6.1983067997643623E-2,5.7555108524018711E-2,6.2397439964150453E-2,5.7933838797483692E-2,6.2818457786919482E-2,6.3031511334522589E-2,4.904750689221582E-2,6.3462815717745757E-2,5.890755718407624E-2,6.3901198181714719E-2,5.9308217617872534E-2,6.4346842177541413E-2,6.4572446329688435E-2,5.9921700706934061E-2,6.5029340743517558E-2,6.0339273898134212E-2,6.5493984087679161E-2,6.5729276083768634E-2,5.1003740434672248E-2,6.620593373797054E-2,6.1414602872709279E-2,6.6690872600176698E-2,6.1857805614722913E-2,6.7184319308115192E-2,6.743430621201163E-2,6.2537258846786015E-2,6.7940958093357928E-2,6.3000311278033141E-2,6.8456721983287644E-2,6.8718101103478105E-2,5.8439315276317558E-2,6.9248019380685477E-2,6.4194913751518284E-2,6.9787712720180556E-2,6.4688182670135264E-2,7.0337464445001899E-2,7.0616203762363675E-2,6.5445421880515137E-2,7.1181598739858576E-2,6.5962203664704261E-2,7.1757810210979961E-2,7.2050073084669999E-2,5.5577755674818444E-2,7.2643122149801634E-2,6.729811628451704E-2,7.3247824311384713E-2,6.7850872222941283E-2,7.3864538471658248E-2,7.4177516274757202E-2,6.8700732184368674E-2,7.4812954290015804E-2,6.9281629671457151E-2,7.5461368697211692E-2,7.5790570976545651E-2,5.8279783752633291E-2,7.6459233245655039E-2,7.0786706382227282E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":7.7141942775271366E-2},7.1410905353247095E-2,7.7839161027965009E-2,7.8193360708102816E-2,7.2372269919377494E-2,7.8913252453065796E-2,7.303054508331229E-2,7.9648898823538816E-2,8.0022797299888024E-2,6.1333900959114604E-2,8.0783092906227441E-2,7.4740512652181956E-2,8.1560536362679237E-2,7.5451560162212231E-2,8.2355731103231314E-2,8.2760181587265308E-2,7.6548844950588724E-2,8.3583198007177575E-2,7.7301704577273339E-2,8.4425603805573346E-2,8.4854298814596343E-2,7.1641018682419746E-2,8.572713434145153E-2,7.9263155634193949E-2,8.6621205836164644E-2,8.0081247282982729E-2,8.7537317769735515E-2,8.8003901505291041E-2,8.1346585033551772E-2,8.895467343780987E-2,8.2216765022890395E-2,8.9929683364679047E-2,9.0426575921207758E-2,6.8832448421582204E-2,9.1439760752662344E-2,8.4491628273480029E-2,9.2479683964729539E-2,8.544376788336959E-2,9.3547442233482728E-2,9.4092118768104888E-2,8.6920318090555199E-2,9.5203820313535942E-2,8.7938497495047979E-2,9.6346374611416374E-2,9.6929634036728204E-2,7.3515974250071017E-2,9.81209842715597E-2,9.0610911383245896E-2,9.9346658276716709E-2,9.1734042599508389E-2,0.10060819053528469,0.10125290827158359,9.3481162997287481E-2,0.10257131042175768,9.4689762859107268E-2,0.10392982969714579,0.10462472011533352,7.905702003183343E-2,0.10604700143160828,9.7877007609567773E-2,0.10751436185858096,9.9223047645963375E-2,0.10902901571049674,0.10980480967306543,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.10132467483713303},0.11139488178884994,0.10278406567473558,0.11303845663135317,0.1138811714877226,9.5395053034401267E-2,0.11561028998515938,0.10665465190018636,0.11740025823384992,0.10829892569516872,0.11925439226665535,0.12020662425841842,0.11087775365339121,0.12216376809204182,0.11267686168973907,0.12419449379717673,0.12523877543024237,9.3907802586942202E-2,0.12738800935090394,0.11748190467838263,0.12962217934952885,0.11953799557280978,0.13194648210853671,0.13314417442648277,0.12278073475998685,0.13561437983035071,0.12505616468506117,0.1381897066666182,0.13951893186910846,0.1042098951060649,0.14226512141317679,0.13118700016256335,0.14513494009056599,0.13383452859130451,0.14813700913822314,0.14969055355381253,0.13803984216903653,0.15290898602263664,0.1410127105427417,0.15628503714460817,0.15803586251143745,0.11759378707104669,0.16167116128266001,0.14911445544491753,0.16549637706377701,0.15265511015591346,0.16952690372868623,0.1716244305127862,0.15833209543811383,0.17599559423935587,0.16238514720422942,0.18061858265515035,0.18303145316545794,0.15231480725697538,0.18807530342373147,0.17360163884838412,0.19343268100471628,0.17858370034013524,0.19913392141546901,0.20212405787376894,0.18667610472460366,0.20840700625647435,0.19253373629108822,0.21512891722083011,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.21866917903346411},0.16167014315384476,0.22614151594080428,0.20910275188960359,0.23418649712126338,0.21663619173251392,0.24287283249264158,0.24748104724946351,0.22910905840930948,0.25728395895388162,0.2383250659452584,0.2679557262563747,0.27365445319793796,0.2020195754836836,0.28586397934136409,0.26528663321105028,0.2992916060407399,0.27800184329298605,0.31412965503796031,0.32214905880664746,0.29971768595057952,0.33956015504476689,0.31631968496037,0.35907818998440427,0.36975075918253725,0.27347500953490367,0.3932275103100582,0.36782566190990124,0.42005392717070983,0.39376187113688799,0.4510029947534232,0.46833271654722092,0.44076210927525927,0.50750912910503398,0.47921017586029735,0.554142109961553,0.58095386070177746,0.49350865923819759,0.64350968054473634,0.6148788396350382,0.72169703714455358,0.69445727504070476,0.82221513251271794,0.88406897740548618,0.863542802463235,1.0415069639200989,1.0326133540805322,1.2689040477436828,1.4252338990790905,1.1495516802221339,1.8942083615195218,2.0469312547540626,2.832127020128353,3.3992845008731205,5.6458222632956359,11.27316707469689,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.3581618529663366E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":6.6227050162672274E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99467039503305887,0.98936919475522145,0.98409624778071558,0.97885140353059519,0.97363451222844133,0.96844542489608332,0.96328399334934578,0.95815007019381604,0.95304350882063604,0.94796416340231471,0.9429118888885637,0.93788654100215507,0.93288797623480291,0.92791605184306214,0.92297062584425515,0.9180515570124147,0.91315870487425321,0.90829192970515005,0.90345109252516109,0.8986360550950504,0.89384667991234346,0.88908283020739876,0.88434436993950349,0.87963116379298723,{"$f":"1/(1+$F$95)^EI8","v":0.87494307717335984},0.87027997620346609,0.86564172771966286,0.86102819926801633,0.85643925910052132,0.85187477617133578,0.84733462013304117,0.84281866133291883,0.83832677080924822,0.83385882028762348,0.8294146821772912,0.8249942295675049,0.82059733622390429,0.81622387658490669,0.81187372575812389,0.80754675951679422,0.80324285429623632,0.79896188719031913,0.79470373594795318,0.79046827896959804,0.78625539530379229,0.7820649646436969,0.77789686732366137,0.77375098431580502,0.76962719722661987,0.76552538829358807,0.76144544038181916,0.75738723698070554,0.75335066220059521,0.74933560076948258,0.74534193802971582,0.74136955993472287,0.73741835304575576,0.73348820452864971,0.72957900215060123,0.72569063427696323,0.72182298986805826,0.71797595847600504,0.71414943024156707,0.71034329589101319,0.70655744673299914,0.70279177465546183,0.69904617212253273,0.69532053217146716,0.69161474840959003,0.68792871501125663,0.68426232671483112,0.68061547881968099,0.6769880671831866,0.67337998821776723,0.66979113888792319,0.66622141670729274,0.66267071973572711,0.65913894657637706,0.65562599637279939,0.65213176880607504,0.64865616409194604,0.6451990829779648,0.6417604267406597,0.63834009718271634,0.63493799663017358,0.63155402792963378,0.6281880944454884,0.62484010005715818,{"$f":"1/(1+$F$95)^GU8","v":0.62150994915634961},0.61819754664432269,0.61490279792917635,0.61162560892314677,0.60836588603992181,0.60512353619196591,0.60189846678786418,0.59869058572967726,0.59549980141031145,0.59232602271090262,0.58916915899821432,0.58602912012204866,0.58290581641267414,0.57979915867826237,0.57670905820234231,0.57363542674126711,0.5705781765216934,0.56753722023807518,0.56451247105017055,0.56150384258056119,0.5585112489121874,0.55553460458589243,0.55257382459798388,0.54962882439780469,0.54669951988532006,0.54378582740871506,0.54088766376200548,0.53800494618266226,0.53513759234924818,0.53228552037906673,0.52944864882582365,0.52662689667730112,0.52382018335304492,0.52102842870206267,0.51825155300053471,0.51548947694953795,0.51274212167278188,0.51000940871435463,0.50729126003648406,0.50458759801730757,0.50189834544865775,0.49922342553385501,0.4965627618855164,0.49391627852337339,0.49128389987210214,0.48866555075916551,0.48606115641266651,0.48347064245921229,0.4808939349217915,0.47833096021766047,0.47578164515624283,0.47324591693703855,0.47072370314754636,0.46821493176119422,0.4657195311352838,0.46323743000894363,0.46076855750109497,0.4583128431084269,0.45587021670338329,0.45344060853216039,0.4510239492127146,0.44862016973278107,0.44622920144790335,0.44385097607947233,{"$f":"1/(1+$F$95)^JG8","v":0.44148542571277749},0.43913248279506656,0.43679208013361687,0.43446415089381607,0.43214862859725461,0.42984544711982581,0.42755454068983906,0.42527584388614015,0.42300929163624446,0.42075481921447772,0.41851236224012794,0.41628185667560658,0.41406323882462087,0.41185644533035343,0.40966141317365401,0.4074780796712395,0.40530638247390405,0.40314625956473821,0.40099764925735831,0.39886049019414449,0.39673472134448928,0.3946202820030536,0.3925171117880345,0.39042515063943956,0.38834433881737279,0.38627461690032833,0.38421592578349317,0.38216820667705953,0.38013140110454646,0.37810545090112935,0.37609029821197926,0.37408588549061023,0.3720921554972369,0.370109051297139,0.36813651625903598,0.3661744940534693,0.36422292865119488,0.3622817643215816,0.3603509456310211,0.35843041744134402,0.35652012490824581,0.35462001347972044,0.35273002889450217,0.35085011718051673,0.34898022465333961,0.34712029791466287,0.34527028385077085,0.34343012963102254,0.34159978270634378,0.33977919080772606,0.33796830194473404,0.33616706440402061,0.33437542674785103,0.33259333781263256,0.33082074670745487,0.32905760281263557,0.32730385577827559,0.32555945552282078,0.32382435223163175,0.32209849635556154,0.32038183860954061,0.31867432997116951,0.3169759216793186,0.31528656523273563,{"$f":"1/(1+$F$95)^LS8","v":0.31360621238866143},0.31193481516145127,0.31027232582120495,0.30861869689240379,0.30697388115255525,0.30533783163084338,0.30371050160678859,0.30209184460891281,0.30048181441341276,0.29888036504283955,0.29728745076478613,0.29570302609058075,0.29412704577398896,0.29255946480992018,0.29100023843314354,0.28944932211700919,0.28790667157217659,0.28637224274535006,0.28484599181802045,0.28332787520521374,0.28181784955424721,0.28031587174349021,0.27882189888113368,0.27733588830396483,0.27585779757614898,0.2743875844880177,0.27292520705486345,0.27147062351574042,0.27002379233227225,0.2685846721874659,0.2671532219845314,0.26572940084570823,0.26431316811109862,0.26290448333750582,0.26150330629727919,0.26010959697716562,0.2587233155771671,0.25734442250940354,0.25597287839698285,0.25460864407287603,0.2532516805787991,0.25190194916410014,0.25055941128465303,0.24922402860175644,0.24789576298103944,0.24657457649137207,0.24526043140378226,0.24395329019037851,0.24265311552327823,0.24135987027354164,0.24007351751011155,0.23879402049875856,0.23752134270103256,0.23625544777321855,0.23499629956529955,0.23374386211992354,0.23249809967137716,0.23125897664456424,0.23002645765398969,0.22880050750274908,0.22758109118152378,0.22636817386758085,0.22516172092377884,0.22396169789757839,{"$f":"1/(1+$F$95)^OE8","v":0.22276807052005887},0.22158080470493929,0.2203998665476051,0.21922522232413974,0.21805683849036228,0.21689468168086853,0.21573871870807906,0.21458891656129098,0.2134452424057354,0.2123076635816398,0.21117614760329551,0.21005066215812945,0.20893117510578224,0.20781765447718958,0.20671006847366991,0.20560838546601587,0.20451257399359143,0.2034226027634333,0.20233844064935724,0.20126005669106925,0.20018742009328169,0.19912050022483338,0.19805926661781537,0.19700368896670029,0.1959537371274776,0.19490938111679237,0.19387059111108892,0.19283733744575945,0.19180959061429681,0.1907873212674519,0.18977050021239553,0.1887590984118846,0.18775308698343326,0.18675243719848786,0.18575712048160647,0.18476710840964294,0.18378237271093562,0.18280288526449917,0.18182861809922238,0.18085954339306864,0.17989563347228224,0.17893686081059737,0.17798319802845236,0.17703461789220781,0.17609109331336903,0.17515259734781199,0.17421910319501446,0.17329058419729021,0.17236701383902822,0.17144836574593494,0.17053461368428149,0.16962573156015429,0.16872169341871032,0.16782247344343523,0.16692804595540681,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^QQ8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^TC8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^VO8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^YA8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^AAM8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":84718379.995007649},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841161.69921938994,834188.52465027361,827265.7856762429,820393.14276455727,813570.25856901985,806796.79791631398,800072.42779242585,793396.81732914632,786769.63779066014,780190.56256021233,773659.26712685893,767175.42907229846,760738.72805778438,754348.84581111441,748005.46611370542,741708.27478773997,735456.9596833993,729251.2106661679,723090.71960421896,716975.18035587773,710904.28875715937,704877.74260938459,698895.24166687066,692956.4876246975,687061.18410655006,{"$f":"EJ95*EI90*EJ7","v":681209.03665263345},675399.75270766229,669633.04160892509,663908.61457442155,658226.18469106918,652585.46690298803,646986.17799985153,641428.0366053133,635910.76316550118,630434.0799375847,624997.71097841021,619601.38213320891,614244.82102436991,608927.75704028609,603649.92132426566,598411.04676351359,593210.86797817925,588049.12131047202,582925.54481384333,577839.87824223633,572791.86303939857,567781.2423282644,562807.76090039813,557871.16520550684,552971.2033410127,548107.62504169252,543280.18166938052,538488.62620273326,533732.7132270583,529012.19892420527,524326.84106251842,519676.39898685232,515060.6336086471,510479.30739606603,505932.18436419306,501419.03006529174,496939.61157912196,492493.69750331837,488081.05794382642,483701.4645053987,479354.69028214802,475040.50984815985,470758.69924816233,466509.03598825342,462291.29902668536,458105.26876470511,453950.72703745269,449827.45710491424,445735.24364293081,441673.87273426371,437643.13185971306,433642.80988929322,429672.69707346032,425732.5850343958,421822.26675734186,417941.53658199211,414090.19019393408,410268.02461614431,406474.83820053685,402710.43061956327,398974.60285786452,395267.15720397409,391587.89724207227,387936.62784379261,{"$f":"GV95*GU90*GV7","v":384313.15516007645},380717.28661307989,377148.83088812948,373607.59792572871,370093.39891361166,366606.04627884837,363145.35367999703,359711.13599930541,356303.20933496021,352921.39099338453,349565.49948158191,346235.35449952987,342930.77693261771,339651.58884413267,336397.61346779269,333168.67520032416,329964.59959408629,326785.2133497413,323630.34430896887,320499.82144722727,317393.47486655694,314311.13578843157,311252.63654665014,308217.8105802756,305206.49242661573,302218.51771424769,299253.72315608611,296311.94654249371,293393.02673443482,290496.80365667096,287623.1182909988,284771.81266952975,281942.72986801167,279135.71399919083,276350.61020621652,273587.2646560854,270845.52453312639,268125.23803252698,265426.25435389811,262748.42369488091,260091.59724479061,257455.62717830218,254840.36664917369,252245.66978400899,249671.39167605911,247117.38837906218,244583.51690112101,242069.6351986198,239575.60217017701,237101.27765063723,234646.52240509918,232211.19812298196,229795.16741212673,227398.29379293617,225020.44169254962,222661.476439055,220321.26425573588,217999.6722553549,215696.56843447275,213411.82166780179,211145.3017025954,208896.87915307202,206666.42549487346,204453.81305955839,{"$f":"JH95*JG90*JH7","v":202258.91502912933},200081.60543059412,197921.75913056079,195779.25182986696,193653.96005824103,191545.76116899855,189454.53333376962,187380.1555372609,185322.50757204878,183281.47003340567,181256.92431415827,179248.75259957844,177256.8378623045,175281.06385729575,173321.31511681731,171377.47694545673,169449.43541517123,167537.0773603663,165640.29037300445,163758.9627977451,161892.98372711366,160042.24299670217,158206.63118039846,156386.03958564607,154580.36024873325,152789.48593011129,151013.31010974225,149251.72698247587,147504.63145345481,145771.91913354909,144053.48633481842,142349.23006600366,140659.04802804571,138982.83860963272,137320.5008827748,135671.9345984071,134037.04018201921,132415.718729313,130807.87200188672,129213.40242294663,127632.2130730452,126064.20768584569,124509.29064391386,122967.36697453534,121438.34234555947,119922.12306126916,118418.61605827628,116927.72890144316,115449.36977982927,113983.44750266329,112529.87149534051,111088.55179544544,109659.39904879864,108242.32450552925,106837.2400161712,105444.05802778466,104062.69158010111,102693.05430169293,101335.06040616694,99988.624688381737,98653.662520688784,97330.089849196884,96017.823190060284,94716.779625790092,{"$f":"LT95*LS90*LT7","v":93426.876801588471},92148.032921706137,90880.166745822644,89623.19758544935,88377.045300354759,87141.630295012685,85916.873515072366,84702.696443850873,83499.021098847472,82305.770028280007,81122.866307642718,79950.23353628625,78787.795834018325,77635.477837726547,76493.204698022033,75360.902075904058,74238.496139445953,73125.913560501562,72023.081511432509,70929.927661856244,69846.380175413986,68772.3677065597,67707.819397368614,66652.664874366339,65606.834245377569,64570.258096394806,63542.867488466669,62524.593954605953,61515.36949671703,60515.126582542551,59523.79814262945,58541.317567314181,57567.618703726672,56602.635852813299,55646.303766378674,54698.557644146036,53759.333130836036,52828.566313264164,51906.19371745627,50992.152305782438,50086.379474108806,49188.813048967422,48299.391284743913,47418.052860883014,46544.736879111508,45679.382860678903,44821.930743615427,43972.320880007384,43130.494033289644,42296.391375555293,41469.954484882212,40651.125342676714,39839.846331033659,39036.06023011361,38239.710215536223,37450.739855790402,36669.093109660636,35894.714323669708,35127.548229537497,34367.539941655974,33614.634954580033,32868.779140534316,32129.918746935677,31398.000393931547,{"$f":"OF95*OE90*OF7","v":30672.97107195362},29954.778139287217,29243.369319655932,28538.692699821713,27840.696727199931,27149.330207489766,26464.542302319489,25786.282526906685,25114.500747733342,24449.147180235665,23790.172386508457,23137.527273024229,22491.163088366582,21851.031420978128,21217.084196922591,20589.273677661156,19967.552457842932,19351.873463109416,18742.189947912913,18138.455493348833,17540.624005001671,16948.649710804788,16362.487158913653,15782.091215592747,15207.417063115767,14638.420197679228,14075.056427329351,13517.28186990209,12965.052950976291,12418.326401839844,11877.059257468782,11341.208854519251,10810.732829332246,10285.589115951028,9765.7359441511926,9251.1318374832863,8741.7356113278274,8237.5063709627884,7738.4035096433299,7244.3867066938246,6755.4159256119747,6271.4514121850589,5792.4536926181754,5318.3835716744179,4849.2021308268932,4384.8707264225559,3925.3509878577306,3470.604815765289,3020.594380213377,2575.2821189156575,2134.6307354529622,1698.6031975063115,1267.1627351011955,840.27283886309158,417.89725828410803,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999789},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9289162430745079E-3,9.8466061874581557E-3,9.7648914642252688E-3,9.6837680655945269E-3,9.6032320095941707E-3,9.5232793399007108E-3,9.4439061256786673E-3,9.3651084614212437E-3,9.286882466792018E-3,9.2092242864675652E-3,9.1321300899810613E-3,9.0555960715668453E-3,8.9796184500059353E-3,8.904193468472453E-3,8.8293173943810588E-3,8.754986519235234E-3,8.6811971584765772E-3,8.60794565133495E-3,8.5352283606795806E-3,8.4630416728710845E-3,8.3913819976143555E-3,8.3202457678123939E-3,8.2496294394210044E-3,8.1795294913043961E-3,8.1099424250916721E-3,{"$f":"EJ96/$H$96","v":8.0408647650341784E-3},7.9722930578637451E-3,7.9042238726517878E-3,7.8366538006692868E-3,7.7695794552475822E-3,7.7029974716400869E-3,7.6369045068847823E-3,7.5712972396676124E-3,7.5061723701866662E-3,7.4415266200172315E-3,7.3773567319776485E-3,7.3136594699960179E-3,7.2504316189776832E-3,7.1876699846735673E-3,7.1253713935492862E-3,7.0635326926550912E-3,7.0021507494965841E-3,6.9412224519062454E-3,6.8807447079157367E-3,6.8207144456290088E-3,6.7611286130961484E-3,6.7019841781880514E-3,6.6432781284718112E-3,6.5850074710869294E-3,6.5271692326222316E-3,6.4697604589935721E-3,6.412778215322287E-3,6.3562195858143855E-3,6.3000816736404845E-3,6.2443616008164855E-3,6.1890565080849795E-3,6.134163554797391E-3,6.0796799187968304E-3,6.0256027963016753E-3,5.9719294017898713E-3,5.9186569678839436E-3,5.8657827452367004E-3,5.8133040024176625E-3,5.7612180258001678E-3,5.7095221194491995E-3,5.6582136050098665E-3,5.6072898215966055E-3,5.5567481256830406E-3,5.5065858909925363E-3,5.4568005083894151E-3,5.4073893857708409E-3,5.3583499479593856E-3,5.3096796365962387E-3,5.2613759100350764E-3,5.2134362432366037E-3,5.1658581276637118E-3,5.1186390711773205E-3,5.0717765979328266E-3,5.0252682482772176E-3,4.9791115786467985E-3,4.9333041614655626E-3,4.8878435850441887E-3,4.8427274534796451E-3,4.7979533865554315E-3,4.753519019642426E-3,4.7094220036003479E-3,4.6656600046798193E-3,4.622230704425038E-3,4.5791317995770601E-3,{"$f":"GV96/$H$96","v":4.5363610019776533E-3},4.4939160384737655E-3,4.4517946508225775E-3,4.4099945955971415E-3,4.3685136440925901E-3,4.3273495822329462E-3,4.2865002104784909E-3,4.2459633437337066E-3,4.205736811255795E-3,4.1658184565637555E-3,4.1262061373480152E-3,4.0868977253806444E-3,4.0478911064260933E-3,4.0091841801524995E-3,3.9707748600435492E-3,3.9326610733108613E-3,3.894840760806931E-3,3.8573118769386094E-3,3.8200723895811038E-3,3.7831202799925344E-3,3.746453542728987E-3,3.7100701855601291E-3,3.6739682293853103E-3,3.6381457081502088E-3,3.6026006687639822E-3,3.5673311710169276E-3,3.5323352874986605E-3,3.4976111035167931E-3,3.4631567170161199E-3,3.4289702384982996E-3,3.3950497909420374E-3,3.3613935097237578E-3,3.3279995425387764E-3,3.2948660493229446E-3,3.2619912021748E-3,3.2293731852781836E-3,3.1970101948253374E-3,3.1649004389404903E-3,3.1330421376038983E-3,3.1014335225763804E-3,3.0700728373242911E-3,3.0389583369449902E-3,3.0080882880927505E-3,2.9774609689051362E-3,2.9470746689298347E-3,2.916927689051945E-3,2.8870183414217081E-3,2.8573449493827039E-3,2.8279058474004687E-3,2.7986993809915785E-3,2.7697239066531562E-3,2.7409777917928304E-3,2.7124594146591126E-3,2.6841671642722211E-3,2.6560994403553254E-3,2.6282546532662237E-3,2.600631223929437E-3,2.573227583768733E-3,2.546042174640066E-3,2.5190734487649303E-3,2.4923198686641309E-3,2.4657799070919684E-3,2.4394520469708234E-3,2.4133347813261609E-3,{"$f":"JH96/$H$96","v":2.3874266132219266E-3},2.3617260556963518E-3,2.3362316316981519E-3,2.3109418740231338E-3,2.2858553252511774E-3,2.2609705376836304E-3,2.2362860732810749E-3,2.2118005036014968E-3,2.1875124097388266E-3,2.1634203822618685E-3,2.1395230211536092E-3,2.1158189357509119E-3,2.0923067446845657E-3,2.0689850758197318E-3,2.0458525661967439E-3,2.0229078619722874E-3,2.000149618360935E-3,1.9775764995770581E-3,1.9551871787770896E-3,1.9329803380021575E-3,1.9109546681210596E-3,1.8891088687736151E-3,1.8674416483143491E-3,1.8459517237565414E-3,1.8246378207166199E-3,1.8034986733588979E-3,1.7825330243406599E-3,1.761739624757592E-3,1.7411172340895456E-3,1.7206646201466465E-3,1.7003805590157333E-3,1.6802638350071392E-3,1.6603132406017983E-3,1.6405275763986848E-3,1.6209056510625784E-3,1.6014462812721641E-3,1.5821482916684414E-3,1.5630105148034712E-3,1.5440317910894313E-3,1.525210968747998E-3,1.5065469037600391E-3,1.4880384598156208E-3,1.4696845082643347E-3,1.4514839280659244E-3,1.4334356057412298E-3,1.4155384353234329E-3,1.3977913183096107E-3,1.3801931636125899E-3,1.3627428875131059E-3,1.345439413612255E-3,1.3282816727842501E-3,1.3112686031294715E-3,1.2943991499278049E-3,1.2776722655922816E-3,1.2610869096230002E-3,1.2446420485613435E-3,1.2283366559444763E-3,1.2121697122601319E-3,1.1961402049016812E-3,1.1802471281234833E-3,1.1644894829965153E-3,1.1488662773642795E-3,1.1333765257989883E-3,1.1180192495580255E-3,{"$f":"LT96/$H$96","v":1.1027934765406751E-3},1.0876982412451265E-3,1.0727325847257479E-3,1.0578955545506269E-3,1.043186204759377E-3,1.0286035958212117E-3,1.0141467945932788E-3,9.9981487427925676E-4,9.856069143882114E-4,9.7152200069371239E-4,9.5755922519320119E-4,9.4371768606762334E-4,9.2999648764130276E-4,9.1639474034207818E-4,9.02911560661685E-4,8.8954607111638563E-4,8.7629740020785031E-4,8.6316468238428052E-4,8.5014705800177883E-4,8.37243673285963E-4,8.2445368029381515E-4,8.1177623687578033E-4,7.9921050663809385E-4,7.8675565890535322E-4,7.7441086868332114E-4,7.6217531662196392E-4,7.500481889787219E-4,7.3802867758201291E-4,7.2611597979496375E-4,7.1430929847936936E-4,7.0260784195988067E-4,6.9101082398841844E-4,6.7951746370880869E-4,6.6812698562164225E-4,6.5683861954935689E-4,6.4565160060153835E-4,6.3456516914043931E-4,6.2357857074671742E-4,6.1269105618538789E-4,6.0190188137199205E-4,5.9121030733897805E-4,5.8061560020229448E-4,5.7011703112819364E-4,5.5971387630024676E-4,5.4940541688656389E-4,5.3919093900722294E-4,5.290697337019042E-4,5.1904109689772892E-4,5.0910432937730009E-4,4.9925873674694636E-4,4.8950362940516554E-4,4.7983832251126895E-4,4.7026213595422118E-4,4.6077439432168035E-4,4.5137442686923006E-4,4.4206156748980953E-4,4.3283515468333435E-4,4.2369453152651102E-4,4.1463904564284065E-4,4.0566804917281483E-4,3.9678089874429731E-4,3.8797695544309552E-4,3.7925558478371581E-4,3.7061615668030707E-4,{"$f":"OF96/$H$96","v":3.6205804541778467E-4},3.535806296231398E-4,3.4518329223692909E-4,3.3686542048494628E-4,3.2862640585007115E-4,3.2046564404429882E-4,3.1238253498094522E-4,3.043764827470289E-4,2.9644689557582792E-4,2.8859318581961107E-4,2.8081476992254081E-4,2.731110683937499E-4,2.6548150578058693E-4,2.5792551064203283E-4,2.5044251552228558E-4,2.430319569245122E-4,2.3569327528476813E-4,2.2842591494608134E-4,2.212293241327014E-4,2.1410295492451235E-4,2.0704626323160709E-4,2.0005870876902451E-4,1.9313975503164573E-4,1.8628886926925144E-4,1.7950552246173641E-4,1.7278918929448193E-4,1.6613934813388521E-4,1.5955548100304382E-4,1.5303707355759526E-4,1.4658361506170964E-4,1.401945983642355E-4,1.338695198749973E-4,1.276078795412437E-4,1.2140918082424553E-4,1.152729306760431E-4,1.0919863951634161E-4,1.0318582120955296E-4,9.7233993041984684E-5,9.1342675699173487E-5,8.5511393243363804E-5,7.9739673091129264E-5,7.4027045991137075E-5,6.8373046002054302E-5,6.2777210470594741E-5,5.7239080009705694E-5,5.1758198476894284E-5,4.6334112952691573E-5,4.0966373719254403E-5,3.5654534239103451E-5,3.0398151133997318E-5,2.5196784163941206E-5,2.0049996206329821E-5,1.4957353235223192E-5,9.9184243007551352E-6,4.93278150867302E-6,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.3581618529662291E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":6.6227050162672274E-2},{"$f":"SUM(K98:XFD98)","v":5.3581618529662291E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6740800162256323E-5,3.9243225607977595E-5,3.6298288202613898E-5,3.8774302299057706E-5,3.8541856580676089E-5,3.0310629053602132E-5,3.8080959509497641E-5,3.5214137251742468E-5,3.762533873084635E-5,3.478918035428463E-5,3.7174935381792191E-5,3.6951672025575256E-5,3.4160896763082491E-5,3.6508985864476857E-5,3.3748062615910879E-5,3.6071372787267114E-5,3.5854450933274098E-5,2.813557527313069E-5,3.5424341491674644E-5,3.273666137160108E-5,3.4999164718168651E-5,3.2340235935660568E-5,3.4578865522999232E-5,3.4370527967396518E-5,3.1754151649852148E-5,{"$f":"EJ92*EJ97","v":3.3957443168433368E-5},3.1369056893703125E-5,3.3549100856638599E-5,3.334669154800813E-5,2.845401394628522E-5,3.2945363773662937E-5,3.0425652094124481E-5,3.2548647075847339E-5,3.0055893327625983E-5,3.2156489898540485E-5,3.19621051739613E-5,2.9509249572301395E-5,3.1576691847959914E-5,2.9150080307876628E-5,3.119571161848977E-5,3.1006868393824481E-5,2.4219065556267022E-5,3.0632444981331222E-5,2.8270224100774266E-5,3.0262331688256416E-5,2.792538705525593E-5,2.9896480267970239E-5,2.9715137828339131E-5,2.7415602379610037E-5,2.9355589914262691E-5,2.7080661316630243E-5,2.9000185565863575E-5,2.8824022704369486E-5,2.2458780932419131E-5,2.8474746837912072E-5,2.6260191848436947E-5,2.8129499457953526E-5,2.5938643801078828E-5,2.7788235417055295E-5,2.7619083176236695E-5,2.5463302805491879E-5,2.7283710578273904E-5,2.5151001848822433E-5,2.6952210613503568E-5,2.6787899277524191E-5,2.0818930777277528E-5,2.6462126978469143E-5,2.4386025078561034E-5,2.614011962954791E-5,2.4086238394939151E-5,2.5821834985570936E-5,2.5664075603723941E-5,2.3643081169473754E-5,2.5351296824206854E-5,2.3351934473160562E-5,2.5042137161910646E-5,2.4888901782732014E-5,2.1106554237199684E-5,2.4585094739842262E-5,2.2638807134232235E-5,2.4284806057077079E-5,2.2359352581611402E-5,2.398799620697902E-5,2.384088361115621E-5,2.1946264811251055E-5,2.354921884818679E-5,2.1674882271081889E-5,2.3260935995688688E-5,2.3118050887345686E-5,{"$f":"GV92*GV97","v":1.786920236531887E-5},2.2834769739318297E-5,2.1010195908848355E-5,2.255477623014035E-5,2.0749736391716181E-5,2.227803337721466E-5,2.214086950150017E-5,2.0364740086466571E-5,2.1868934182112585E-5,2.0111821243512245E-5,2.1600158838260365E-5,2.1466945025030389E-5,1.6544913911781078E-5,2.1202843066959974E-5,1.949238726109231E-5,2.0941812885596022E-5,1.9249671952408142E-5,2.0683819881243726E-5,2.0555951612645873E-5,1.8890916763003768E-5,2.0302450334156816E-5,1.8655245092317854E-5,2.0051901396166691E-5,1.9927723640331916E-5,1.5312175783284567E-5,1.9681540927478628E-5,1.8078080741248965E-5,1.9438228042466823E-5,1.7851939584542093E-5,1.919775261677447E-5,1.9078568933950952E-5,1.7517694666958432E-5,1.8842289787861781E-5,1.7298132227230734E-5,1.8608768736600877E-5,1.8493032753900612E-5,1.5569257226416609E-5,1.8263590577807586E-5,1.6760447483612894E-5,1.8036829307858169E-5,1.6549786042621184E-5,1.7812718664559193E-5,1.770164795726145E-5,1.6238432436896997E-5,1.7481457211680423E-5,1.6033914858371629E-5,1.7263842851613089E-5,1.7155992702594708E-5,1.3097388354851139E-5,1.6942188416162123E-5,1.5533100128829244E-5,1.6730888311220704E-5,1.533689476282913E-5,1.6522064064145609E-5,1.6418571622027555E-5,1.504691825386363E-5,1.6213408740085068E-5,1.4856450043253653E-5,1.6010652271597053E-5,1.5910167917812506E-5,1.2104321915678081E-5,1.5710970087399537E-5,1.439006464853725E-5,1.5514111133219561E-5,{"$f":"JH92*JH97","v":1.4207357992884521E-5},1.5319564562774084E-5,1.5223150222921099E-5,1.3937342422899525E-5,1.5032023196060916E-5,1.37599925653621E-5,1.4843143599271104E-5,1.4749538613957736E-5,1.1180722457146275E-5,1.4563982477957216E-5,1.3325753952680492E-5,1.4380610603846461E-5,1.3155650685364161E-5,1.4199398213400708E-5,1.4109594156601272E-5,1.2904271689620295E-5,1.3931575132953558E-5,1.2739169529105339E-5,1.3755654843430938E-5,1.3668474266964543E-5,1.1408561590009838E-5,1.3495657481581937E-5,1.2334943167342994E-5,1.3324880352261526E-5,1.2176606043557529E-5,1.3156119705592856E-5,1.3072488392000334E-5,1.1942625182693421E-5,1.2906709581281524E-5,1.1788956563149816E-5,1.2742890439311738E-5,1.2661708770327732E-5,9.5236187914494398E-6,1.2500787424503394E-5,1.1412746477996876E-5,1.234177049821176E-5,1.1265392615865669E-5,1.2184636320325318E-5,1.210676855574304E-5,1.1047651879898319E-5,1.1952418393290391E-5,1.0904655530919251E-5,1.1799897849485904E-5,1.1724317163135231E-5,8.7817012567339333E-6,1.1574502045679899E-5,1.0554595439635214E-5,1.1426464881773376E-5,1.0417492841275361E-5,1.1280185406531955E-5,1.1207698531104107E-5,1.0214909501864298E-5,1.1064018084742011E-5,1.008187365338262E-5,1.092204564586819E-5,1.0851693831208827E-5,8.0923863012364806E-6,1.0712246934283534E-5,9.7562186614393184E-6,1.0574459734634929E-5,9.6286829545488744E-6,1.0438313283667494E-5,1.037084947527317E-5,9.4402447435935364E-6,{"$f":"LT92*LT97","v":1.0237129079730281E-5},9.3165039552027896E-6,1.0105002979630071E-5,1.0039532088656611E-5,8.2929002773147107E-6,9.9097633327223293E-6,9.0136227794196635E-6,9.781543702202411E-6,8.8950141654977852E-6,9.6548554805344811E-6,9.5920801656651173E-6,8.719774759512861E-6,9.4676562702187962E-6,8.6047069508940577E-6,9.3447203516663993E-6,9.2838050529499518E-6,6.8575969388474581E-6,9.1630692192448957E-6,8.3230746358977003E-6,9.0437791314942864E-6,8.2127950320790673E-6,8.9259182262554493E-6,8.8675185916083361E-6,8.0498698230814059E-6,8.751770807530979E-6,7.9428934928637461E-6,8.6374116017331491E-6,8.5807477320844227E-6,6.3057058407725589E-6,8.468441589560719E-6,7.6810845897840958E-6,8.3574845451243133E-6,7.5785749520856066E-6,8.2478611145438905E-6,8.1935447129887746E-6,7.4271370869351816E-6,8.0858930482122912E-6,7.3277087081136201E-6,7.9795370395085457E-6,7.9268402474899722E-6,5.7935549162856545E-6,7.8223998619611326E-6,7.0843908863794746E-6,7.7192182266678224E-6,6.9891287029228304E-6,7.6172808673714511E-6,7.5667743123450627E-6,6.8484053741928742E-6,7.4666765815488906E-6,6.7560169549708764E-6,7.3677876456427481E-6,7.3187921211427681E-6,5.9689905498433969E-6,7.2216903351613429E-6,6.5299450198957033E-6,7.1257628473917655E-6,6.4414419633870557E-6,7.0309961287636837E-6,6.9840438715198207E-6,6.3107109359008373E-6,6.8909932705876902E-6,6.2248877355250194E-6,6.7990702753727933E-6,6.7535275598183714E-6,{"$f":"OF92*OF97","v":4.877831336057873E-6},6.6632716325234069E-6,6.0148980260879263E-6,6.574111068720921E-6,5.9326977555085785E-6,6.4860332238014577E-6,6.4423964082938747E-6,5.8112841136757688E-6,6.3559192427780782E-6,5.7315825034842522E-6,6.2704938015092661E-6,6.2281716736330216E-6,4.4693717580469385E-6,6.1443010704820706E-6,5.5365876463177787E-6,6.0614520589300988E-6,5.4602637484105614E-6,5.9796128219785824E-6,5.9390682124817075E-6,5.3475368504296732E-6,5.8587217703636773E-6,5.2735423109496865E-6,5.7793561375662158E-6,5.740037569963513E-6,4.0908562055659353E-6,5.6621218928968747E-6,5.0925263080521536E-6,5.5851588664116783E-6,5.0216803697793567E-6,5.5091374478845035E-6,5.4714764247640822E-6,4.9170509956475043E-6,5.3968469844097224E-6,4.8483762411534448E-6,5.3231320855228626E-6,5.2866142675333611E-6,4.2435913564599049E-6,5.2142513167113901E-6,4.6803898702556159E-6,5.1427765954865375E-6,4.6146496739585202E-6,5.0721797857606527E-6,5.0372074050945343E-6,4.5175673550501435E-6,4.9679083698740174E-6,4.4538505775326419E-6,4.8994619561902782E-6,4.8655553789186777E-6,3.4155608118415817E-6,4.7983693377293205E-6,4.2980070853719554E-6,4.7320113341181387E-6,4.2370249188815523E-6,4.6664717278346499E-6,4.6340058408538618E-6,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.3581618529663366E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":487704.84551977675},{"$f":"NPV($F$100,M70:ACA70)","v":490318.04701854772},492945.25047390297,495586.53091059317,498241.96375536313,500911.62483910355,503595.59039902361,506293.93708082184,509006.74194087688,511734.08244844648,514476.03648788552,517232.68236085976,520004.09878859267,522790.36491410818,525591.56030448945,528407.76495315402,531239.05928213662,534085.52414438827,536947.24082608009,539824.29104893014,542716.75697253319,545624.72119670862,548548.26676386094,551487.47716134542,554442.43632385985,557413.22863583628,560399.93893385178,563402.65250905207,566421.45510958612,569456.43294305529,572507.67267897667,575575.26145125623,578659.28686067613,581759.83697739698,584877.000343477,588010.86597539473,591161.52336659364,594329.06249003869,597513.57380078151,600715.14823855064,603933.87723034201,607169.85269303189,610423.16703600239,613693.91316378186,616982.18447869306,620288.07488352736,623611.67878421827,626953.09109254368,630312.40722883528,633689.7231246999,637085.13522576331,640498.74049442238,643930.6364126117,647380.92098459438,650849.6927397527,654337.05073540541,657843.09455963888,661367.92433414434,664911.64071708894,668474.34490597225,672056.13864053285,675657.12420564971,679277.40443425276,682917.08271027461,686576.26297159155,{"$f":"NPV($F$100,BY70:AEM70)","v":690255.04971299798},693953.54798918928,697671.86341775407,701410.10218220646,705168.37103500508,708946.77730060299,712745.42887851899,716564.43424641178,720403.90246318269,724263.94317208999,728144.6666038736,732046.18357991218,735968.60551537899,739912.04442243127,743876.6129134061,747862.42420403298,751869.59211666964,755898.23108355456,759948.45615007135,764020.38297803595,768114.12784899783,772229.80766756192,776367.53996472969,780527.44290125056,784709.63527099765,788914.23650436103,793141.36667166115,797391.14648657059,801663.69730956794,805959.14115140052,810277.60067656718,814619.19920682593,818984.06072470953,823372.30987707258,827784.071978644,832219.4730156149,836678.63964922109,841161.69921938132,845668.77974831488,844553.83957896428,843201.87869691127,842078.19079531869,840717.44269235863,839351.64788180345,838680.62302938709,837308.41453792877,836164.3890710678,834783.21299558633,833630.17935150175,832239.95430041,830844.550676057,829677.22448068764,828272.64154615172,827096.09437471686,825682.24858739588,824263.11647451401,823538.5134920273,822112.48482662113,820914.39591940213,819478.91190820234,818271.32459761668,816826.29890732537,815375.84642263071,814153.22189076431,{"$f":"NPV($F$100,EK70:AGY70)","v":812693.08988196554},811460.74163025268,809990.84148172161,808515.40044506686,807500.95268787991,806016.85214969993,804760.42622422951,803266.33870459336,801999.88004361687,800495.713802082,798985.85019924003,797703.54260907869,796183.4542213626,794890.87488236534,793360.4675431262,791824.24180993985,790982.0104406043,789437.81590944144,788121.02093091724,786566.2879018602,785238.90587143344,783673.53698937362,782102.19005644938,780758.1170206978,779175.97963841876,777821.06631486781,776228.03855247772,774628.90450130403,773723.47545523173,772115.79241695558,770735.21662155748,769116.408978689,767724.65704249463,766094.621459816,764458.3095206049,763048.9716541149,761401.26808985812,759980.48569825164,758321.28443880135,756655.6709104944,755683.45484797389,754008.67568646825,752560.69308533019,750874.16637016705,749414.38150272996,747715.99752906524,746011.02012988378,744532.69811671576,742815.69009280903,741325.28129374236,739596.13003555324,737860.24126509402,736584.14305615332,734837.18322234298,733316.6829991393,731557.29998897668,730024.31842133636,728252.39560084697,726473.53545761434,724920.98504330858,723129.40119203669,721564.06736088428,719759.64007801178,717948.12249294459,{"$f":"NPV($F$100,GW70:AJK70)","v":716829.32087265688},715007.27116639772,713411.32952913875,711576.1517636003,709967.02029004553,708118.59059433208,706262.8647781848,704633.08805523871,702763.915411853,701120.62844760937,699237.88182334637,697347.67681140604,696149.81779166055,694248.338816287,692572.59413315635,690657.23762781685,688967.54979322664,687038.18417775095,685101.14093538281,683389.66332173685,681438.40435479453,679712.64365536091,677747.03389503609,675773.57434640999,674492.06737902644,672506.54502411,670746.35949789418,668746.16264354531,666971.23290084221,664956.22175411345,662933.12728240143,661135.19065539539,659097.06279412122,657284.02121133707,655230.71645944729,653169.14568063687,651565.82910277403,649490.10665208381,647639.2916349594,645548.03368283808,643681.60901206301,641574.66687176586,639459.20309396135,637568.45658941416,635437.07600827888,633530.33658041665,631382.88656325254,629226.72079184209,627761.63717471808,625591.66325848084,623646.14675100939,621459.73496325663,619497.70177879825,617294.69410164503,615082.70540627872,613094.97223345155,610866.14085075248,608861.48409286793,606615.64780936169,604360.62441468111,602796.20938393008,600526.42781739472,598480.62496368599,596193.44566146145,{"$f":"NPV($F$100,JI70:ALW70)","v":594130.16130891035},591825.4163114914,589511.20163190062,587420.75128579896,585088.70900231088,582980.34506420721,580630.30275562056,578270.57191197225,576600.94541568065,574225.4457606076,572073.4155751277,569679.49706378172,567508.95897668076,565096.44305717631,562673.93759174703,560474.67390565656,558033.29302337009,555815.06250866561,553354.62291227339,550883.96132172493,548869.58785697806,546380.83228279953,544114.99769029336,541606.72344149149,539321.27542892727,536793.2925232196,534254.76012288313,531938.90664990328,529380.37021007016,527044.41543301044,524465.67991974019,521876.14779243176,519975.60618996061,517368.07183219161,514982.88154288492,512354.67169118527,509948.70516086277,507299.61779781745,504639.39195979817,502201.25301189639,499519.83598679223,497060.4024246998,494357.58682083181,491643.37017508311,489617.53648748243,486884.09932239691,484372.39233134693,481617.04869440274,479083.32808934106,476305.86313905311,473516.63296117919,470948.85966350371,468137.17500411632,465546.83723126003,462712.47753070673,459866.07357534289,457707.40602053213,454840.48506822321,452194.64098966762,449304.50356672762,446635.32906092785,443721.74666077609,440795.73203129333,438090.50380931783,{"$f":"NPV($F$100,LU70:AOI70)","v":435140.69026356243},432411.54613436968,429437.69908098201,426451.12323103612,423918.31567581702,420908.59308227518,418119.24537418521,415084.89867636521,412270.80557387468,409211.59155922907,406139.22858182591,403286.93154314405,400189.32495669724,397311.65978767874,394188.55990013212,391051.99560632935,388601.74016192654,385441.79632986092,382501.48690286285,379315.43414454604,376348.88675825362,373136.46633416181,369910.14089859475,366903.12140911579,363650.02841436624,360616.10889360134,357335.98270374507,354041.61612865829,351432.77837417851,348113.46813190397,345013.00410158763,341666.00443211669,338537.71369023796,335162.7493075463,331773.0751296833,328601.89791130816,325183.83397581836,321984.126054767,318537.38973479747,315075.58700678992,312298.48276078003,308810.0713496221,305539.66711125954,302021.88380958117,298721.96160302288,295174.5134914309,291611.498865136,288266.11999979737,284672.98871599865,281297.34321853571,277673.79454322375,274034.30010591715,270845.34019729594,267176.21459440433,263724.19624133466,260023.89419296593,256540.54387367971,252808.75352408827,249060.47774997537,245528.91401700393,241748.66931017608,238184.97697298479,234372.44315408316,230543.02035616545,{"$f":"NPV($F$100,OG70:AQU70)","v":227396.46393061554},223536.75864090162,219893.20918457516,216000.41963385357,212323.62040394938,208397.41469965663,204453.75206414875,200725.82487354305,196748.23499621739,192986.21063181615,188974.35275777479,184944.6086780538,181596.72851764067,177534.69178579611,173687.79789790473,169590.64561590835,165708.46001648405,161575.83893748085,157424.7265265641,153488.30973562857,149301.18497996058,145328.57497709061,141105.07519316155,136862.62739150765,133300.97612699898,129024.09530913038,124961.27872371319,120647.11947314936,116546.83694444972,112195.02325550844,107823.6168035867,103665.79875956227,99256.159726928003,95059.916580479825,90611.658912519881,86143.322581268818,82121.366205043101,77615.067773178627,73321.678326099893,68775.784898436745,64442.600777117819,59856.711947471958,55250.050641538415,50855.791832141469,46208.519891713695,41773.445430807209,37085.151744119343,32375.568358726625,28344.427528082633,23595.690794758422,19058.639511784171,14267.854282570817,9688.5419285744301,4855.2819352144998,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":845668.77974831464},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1114.9401693505934,1351.960882053012,1123.6879015925806,1360.7481029600604,1365.7948105551768,671.02485241636168,1372.2084914583247,1144.0254668609705,1381.1760754814604,1153.0336440845858,1390.2250510917511,1395.403624352999,1167.3261953693582,1404.5829345359234,1176.5471714348532,1413.8457873209845,1419.1321128818672,724.60298248671461,1426.0286654061638,1198.0889072190039,1435.484011199791,1207.587310585659,1445.0256902913097,1450.4524846946588,{"$f":"IF(EI7,EH100-EI100)","v":1222.6245318664005},1460.1320087987697,1232.3482517128577,1469.9001485310728,1475.4410366547527,1014.4477571869502,1484.1005381799769,1256.425925470423,1494.0875196361449,1266.4586609764956,1504.1662415348692,1509.8636028419714,1282.3075901613338,1520.0883877160959,1292.5793389972532,1530.4073392391438,1536.2257331863511,842.23136933555361,1544.1945311628515,1316.794978524209,1554.7330290570389,1327.3820304267574,1565.3688820598181,1571.3469329242362,1344.0730357515858,1582.1373822790338,1354.9133235509507,1593.0277623900911,1599.1340511736926,905.42904607229866,1607.6830382761545,1380.5757953980938,1618.8076428684872,1391.7519361943705,1630.0355826786254,1636.3119392110966,1409.3378664900083,1647.7035642567789,1420.7823916064808,1659.2012594502885,1665.6135283069452,972.21606252051424,1674.779161505634,1447.9826011380646,1686.5267151631415,1459.7848674370907,1698.3839736647205,1704.9773991814582,1478.3220131680137,1717.008023906732,1490.408799066674,1729.1512581891147,1735.8887704592198,1276.0982089407044,1746.9598338103388,1520.5002232036786,1759.3830101626227,1532.9815676403232,1771.922820489388,1778.860143232625,1552.5504143057624,1791.583851271891,1565.333831152413,1804.4272828724934,{"$f":"IF(GU7,GT100-GU100)","v":1811.5175850671949},1118.8016202877043,1822.0497062591603,1595.9416372589767,1835.1777655384503,1609.1314735547639,1848.4296957134502,1855.7258161472855,1629.7767229460878,1869.1726433857111,1643.2869642436272,1882.7466242630035,1890.2050119403284,1197.8590197454905,1901.4789753735531,1675.7446831306443,1915.3565053394996,1689.6878345902078,1929.36561547569,1937.0432423681486,1711.477613645955,1951.2589669423178,1725.7606994336238,1965.6097603248199,1973.4595486260951,1281.5069673835533,1985.5223549164366,1760.1855262158206,2000.1968543488765,1774.9297427030979,2015.0111467287643,2023.0944717120146,1797.9366270060418,2038.1278612741735,1813.0415827841498,2053.3047518897802,2061.5707788104191,1603.3165778628318,2075.7224506902276,1850.8150171244051,2091.2579521213192,1866.4246707750717,2106.9421402971493,2115.4637778045144,1890.7465045471909,2131.3805811352795,1906.7394278622232,2147.4500171641121,2156.1657714104513,1465.083617124008,2169.9739162372425,1945.5165074714459,2186.4117877527606,1962.0331844583852,2203.0076771532185,2211.9886953663081,1987.7331728271674,2228.8313826990779,2004.6567578845425,2245.8362835062435,2255.023394680582,1564.4150307510281,2269.7815665353555,2045.8028537087375,{"$f":"IF(JG7,JF100-JG100)","v":2287.1793022245402},2063.284352551098,2304.7449974189512,2314.2146795907756,2090.4503461016575,2332.0422834880883,2108.3639381036628,2350.0423085866496,2359.7308436483145,1669.626496291603,2375.499655073043,2152.0301854799036,2393.9185113459826,2170.5380871009547,2412.5159195044544,2422.5054654292762,2199.2636860904749,2441.3808822864667,2218.2305147044826,2460.4395963922143,2470.661590548465,2014.3734647468664,2488.7555741785327,2265.8345925061731,2508.2742488018703,2285.4480125642149,2527.9829057076713,2538.5324003364658,2315.8534729798557,2558.5364398331149,2335.9547770597273,2578.7355132702505,2589.5321273084264,1900.5416024711449,2607.5343577690073,2385.1902893066872,2628.2098516996484,2405.9665303225047,2649.0873630453134,2660.2258380192798,2438.1389479017816,2681.4170251041651,2459.4335620924248,2702.8156038679881,2714.2166457487037,2025.8336876006797,2733.4371650855173,2511.7069910499849,2755.3436369441915,2533.7206050616805,2777.4649502879474,2789.2301778739202,2567.7732976754778,2811.6846593873925,2590.3377728562918,2834.3597005532938,2846.4039553638431,2158.6675548107596,2866.920952308923,2645.8440785555867,2890.1374229399953,2669.1745057997759,2913.5824001517612,2926.0146294827573,{"$f":"IF(LS7,LR100-LS100)","v":2705.2282219754998},2949.8135457554017,2729.1441291927476,2973.847053387668,2986.5758499458898,2532.8075552191003,3009.7225935418392,2789.3477080899756,3034.3466978200013,2814.0931024905294,3059.2140146456077,3072.3629774031579,2852.2970386818633,3097.606586446811,2877.6651690184954,3123.0998875466175,3136.564293802774,2450.2554444028065,3159.9438320656191,2940.3094269980793,3186.0527583168005,2966.5473862924264,3212.4204240918043,3226.3254355670651,3007.0194894789602,3253.0929947495461,3033.9195207649027,3280.1261898562661,3294.3665750867804,2608.8377544797841,3319.3102422745433,3100.4640303163324,3346.9996694709407,3128.2907418787363,3374.9643826916581,3389.6741778629948,3171.1772183751455,3418.0639354898012,3199.7079210513621,3446.7363199695246,3461.8027280075476,2777.1042460098979,3488.4114111579256,3270.4042383625638,3517.7833016783698,3299.9222065582871,3547.4481115919771,3563.0146262948983,3345.3788653386291,3593.1312837987207,3375.6454974629451,3623.5486753119621,3639.4944373065955,3188.9599086212111,3669.1256028916105,3452.0183530696668,3700.3020483687287,3483.3503192862263,3731.7903495914361,3748.2757741129026,3531.5637329714373,3780.2447068278561,3563.6923371912853,3812.5338189016329,{"$f":"IF(OE7,OD100-OE100)","v":3829.4227979177085},3146.5564255499048,3859.705289713922,3643.5494563264656,3892.7895507215871,3676.7992299041944,3926.2057042927481,3943.662635507877,3727.9271906056965,3977.5898773256631,3762.0243644012371,4011.857874041365,4029.7440797209856,3347.8801604131295,4062.0367318445642,3846.8938878913759,4097.1522819963866,3882.1855994242942,4132.6210790032055,4151.1124109167431,3936.416790935531,4187.1247556679882,3972.610002869973,4223.499783929059,4242.4478016539069,3561.6512645086623,4276.8808178686013,4062.8165854171966,4314.1592505638255,4100.2825286996376,4351.8136889412854,4371.4064519217354,4157.8180440244323,4409.6390326342662,4196.2431464481779,4448.2576679599442,4468.3363312510628,4021.9563762257167,4506.298431864474,4293.3894470787345,4545.893427663148,4333.1841213189255,4585.8888296458608,4606.6613059335432,4394.2588093969462,4647.2719404277741,4435.0744609064859,4688.2936866878663,4709.5833853927179,4031.1408306439916,4748.7367333242109,4537.0512829742511,4790.7852292133539,4579.3123539963872,4833.2599933599304,4855.2819352144998,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":933373.35834661743},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4531.2301958918142,4525.2561660087267,4518.0121407835941,4511.9912391337866,4504.7001305576532,4497.3819809047573,4493.7865211382887,4486.4340059461356,4480.3041323287944,4472.9035673689941,4466.7254264826834,4459.2763756470003,4451.7995771778969,4445.5448544870496,4438.0188717888441,4431.7147416147382,4424.1391270532185,4416.5351875008264,4412.6526474423817,4405.0117550442428,4398.5922007666686,4390.9006450969919,4384.4301968346135,4376.6875153053397,4368.9157561317988,{"$f":"EJ70-EJ101","v":4362.3647360046625},4354.5411123753129,4347.9379909833642,4340.0620280790345,4332.1563762003407,4326.7208009255392,4318.7687500380889,4312.0366165696432,4304.0310538198073,4297.2451633335713,4289.1855971580262,4281.0955035968291,4274.2246919834042,4266.07981237268,4259.1539630655807,4250.9537928421105,4242.7224467194828,4238.2096347247734,4229.9355904944714,4222.879989872863,4214.5494786654708,4207.4371509059902,4199.0496510757603,4190.6301198817391,4183.4283590144551,4174.9510108463801,4167.6911659607276,4159.1554653753374,4150.5870463038373,4145.7356109292223,4137.1213850009599,4129.7240364400132,4121.0502030797015,4113.5929709464981,4104.8589764688986,4096.0913522559822,4088.5398918625788,4079.7112294787958,4072.0984474675461,4063.2081785730643,4054.2835517031435,4049.0742606838494,4040.1005228689692,4032.341997731528,4023.3053146224611,4015.4835510329049,4006.383334812137,3997.2477899528967,3989.3267013350123,3980.1266944403078,3972.1408428670748,3962.8757705583894,3953.5745975674254,3946.7370568229344,3937.3765632834948,3929.229476989939,3919.8024180604189,3911.5884547021888,3902.0942054408406,3892.5627848775648,3884.2439684746878,3874.6443722247077,3866.2570602048199,3856.588646770766,{"$f":"GV70-GV101","v":3846.8822423505881},3840.8875221867766,3831.1246849579393,3822.5733713571608,3812.7401918599917,3804.1182049819572,3794.2140194996482,3784.2707402209044,3775.538132755798,3765.5228032010345,3756.7178056758539,3746.6297445343898,3736.5017201455657,3730.0833976413014,3719.8949655306087,3710.9160542940226,3700.6532641328422,3691.5996432336251,3681.2617899917232,3670.8827987843761,3661.7124247220199,3651.2572633599302,3642.010358212814,3631.4783029781174,3620.9041873053238,3614.0376655587143,3603.3989154186565,3593.9675564773161,3583.2501779944123,3573.7398171547356,3562.9430612950537,3552.1029936728955,3542.4693582234504,3531.5487392652749,3521.8341690186062,3510.8322298258772,3499.7859999198217,3491.1951701944263,3480.0731133427616,3470.1561469213966,3458.9508483363879,3448.9502428640199,3437.6609058626946,3426.3259085453237,3416.1949827522958,3404.7747006281879,3394.5580821624408,3383.0516973985686,3371.4986122142973,3363.6484570651028,3352.0213856050623,3341.5969932708085,3329.8818450353028,3319.3689536711736,3307.5648819742437,3295.7126885271973,3285.062092466248,3273.1196531756759,3262.3783778068391,3250.344823504618,3238.2620431740424,3229.8796542330356,3217.7177972293002,3206.7560544194994,{"$f":"JH70-JH101","v":3194.5009775324634},3183.4455660219273,3171.096369296587,3158.6964324797927,3147.4954611805433,3135.0000011777593,3123.7030459526941,3111.1111389005882,3098.4673191119682,3089.521190110715,3076.7928784768937,3065.2619524309366,3052.4349495842762,3040.8048552052405,3027.8782044358322,3014.8980280626038,3003.1140172755368,2990.0327033625672,2978.1470652379157,2964.9636316514152,2951.7254269647756,2940.9320879089,2927.5969327297598,2915.4562242505863,2902.0164848547201,2889.7706844962167,2876.2253429259436,2862.6234754562838,2850.2147577201276,2836.5057053686633,2823.9892815924813,2810.1719993354509,2796.2968670747287,2786.1134575601727,2772.1418664339635,2759.3616308138562,2745.2792570448073,2732.3876989626515,2718.1934601083767,2703.9395395030788,2690.8755964001411,2676.5081299845315,2663.330086891996,2648.8479634280493,2634.3047513361107,2623.4500065502452,2608.8038078054769,2595.3456752195816,2580.582098052977,2567.0060129601752,2552.1239062162886,2537.1787594774796,2523.420214546999,2508.3547530622027,2494.4753040218893,2479.2883459964441,2464.0368529047646,2452.4703627595536,2437.1089362769835,2422.9320754670525,2407.4462513771741,2393.1443823613226,2377.5329362892544,2361.8548763205154,{"$f":"LT70-LT101","v":2347.3598256576761},2331.5542472441157,2316.931051279018,2300.996697441602,2284.9941406507332,2271.4229478280058,2255.2963670392446,2240.3505905551865,2224.0920698299578,2209.0137035177377,2192.6219396842935,2176.1597215800712,2160.8766523945269,2144.2791749471044,2128.8601792134004,2112.1261045324663,2095.3198853844224,2082.1910201316214,2065.259529633724,2049.5048758258899,2032.4334894744698,2016.5382484348065,1999.325579862134,1982.0384059882117,1965.9263088686184,1948.4957100800075,1932.2394782389511,1914.664031215164,1897.0122819031894,1883.0337069666411,1865.2483054481063,1848.6355173546026,1830.7017514034969,1813.9398632854836,1795.8562578747869,1777.6938350013688,1760.7021542007251,1742.3876144104452,1725.2430614875957,1706.7748904204345,1688.2259911007332,1673.3458170680806,1654.6543441171616,1637.1309888836822,1618.2821365895888,1600.6006193047051,1581.5928181576364,1562.5016091054131,1544.5765276856146,1525.3239487080964,1507.2366937742991,1487.8211334899443,1468.3201332316312,1451.2331698989146,1431.5734010596525,1413.0769280045643,1393.2501107246062,1374.585755923179,1354.5902192286831,1334.5063509614856,1315.5836608861646,1295.328497903176,1276.233657566353,1255.8054842947604,{"$f":"OF70-OF101","v":1235.2868171399932},1218.427058532413,1197.7461328854388,1178.2234051791693,1157.3652087068531,1137.6643233321583,1116.6270777005384,1095.4962950058834,1075.5214577426368,1054.2088873951125,1034.051351955979,1012.5551681357319,990.96314713056563,973.02466336669659,951.25961310476578,930.64733302238528,908.6941279589737,887.89274917419789,865.74949655583987,843.50716438828022,822.41520610167754,799.97991396230282,778.69402658823128,756.06383115994504,733.33210918590521,714.24820524688312,691.33198559886659,669.56275675532015,646.44679323129458,624.47681579966502,601.1590937002984,577.73639040585294,555.45812837079029,531.83056872074212,509.34641876769092,485.51193421906464,461.56986494274133,440.01957171331924,415.87409535764891,392.86941980237953,368.51178705062375,345.293885189908,320.72195060092963,296.03871372194408,272.4935637973831,247.59272856581174,223.82888177432051,198.70824538681154,173.47353534783451,151.87403032513794,126.42953031085926,102.11927520148311,76.449472540552961,51.912775772552777,26.015386450662845,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162691592E-2,6.622705016266095E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.622705016268049E-2,6.6227050162666501E-2,6.622705016268049E-2,6.6227050162651846E-2,6.6227050162683154E-2,6.6227050162672274E-2,6.6227050162683154E-2,6.6227050162654511E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162677603E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":6.6227050162672274E-2},6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162669165E-2,6.622705016266095E-2,6.6227050162697143E-2,6.6227050162640966E-2,6.6227050162685819E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162663836E-2,6.622705016266095E-2,6.6227050162685819E-2,6.6227050162669165E-2,6.6227050162688927E-2,6.6227050162663836E-2,6.622705016266095E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162651846E-2,6.622705016268049E-2,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162669165E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162683154E-2,6.6227050162658285E-2,6.622705016268049E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.622705016266095E-2,6.6227050162677603E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162688927E-2,6.6227050162654511E-2,6.6227050162685819E-2,6.6227050162658285E-2,6.622705016268049E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":6.6227050162672274E-2},6.6227050162674939E-2,6.6227050162658285E-2,6.6227050162683154E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162666501E-2,6.6227050162685819E-2,6.6227050162666501E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162683154E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162658285E-2,6.6227050162685819E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162666501E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162666501E-2,6.6227050162691592E-2,6.6227050162658285E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162688927E-2,6.6227050162663836E-2,6.6227050162663836E-2,6.6227050162688927E-2,6.6227050162651846E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.622705016266095E-2,6.622705016268049E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162672274E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":6.6227050162663836E-2},6.6227050162685819E-2,6.6227050162666501E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162651846E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162683154E-2,6.622705016266095E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162658285E-2,6.622705016268049E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.622705016268049E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162669165E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":6.6227050162674939E-2},6.6227050162666501E-2,6.6227050162685819E-2,6.622705016266095E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.622705016268049E-2,6.622705016266095E-2,6.622705016268049E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162685819E-2,6.6227050162663836E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.622705016266095E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162666501E-2,6.622705016268049E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.622705016266095E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":6.6227050162674939E-2},6.6227050162669165E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"EH108+EI7","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"GT108+GU7","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,{"$f":"JF108+JG7","v":153},154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,{"$f":"LR108+LS7","v":217},218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,{"$f":"OD108+OE7","v":281},282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,336,336,336,336,336,336,336,336,{"$f":"QP108+QQ7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"TB108+TC7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"VN108+VO7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"XZ108+YA7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"AAL108+AAM7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"ROUNDUP(EI108/$G$109,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,{"$f":"ROUNDUP(GU108/$G$109,0)","v":8},8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,{"$f":"ROUNDUP(JG108/$G$109,0)","v":13},13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(LS108/$G$109,0)","v":19},19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,{"$f":"ROUNDUP(OE108/$G$109,0)","v":24},24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(TC108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(VO108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(YA108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":22},{"$f":"F110*G109","v":264},{"$f":"SUM(K110:XFD110)","v":264},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-09-01"},{"$f":"EDATE(F111,5)","v":"2034-02-01"},{"$f":"EDATE(G111,6)","v":"2034-08-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":2},{"$f":"MONTH(H111)","v":8},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2033-08-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"EI113+EI114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"GU113+GU114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JG113+JG114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"LS113+LS114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OE113+OE114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,{"$f":"EI116+EI115","v":5},5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,{"$f":"GU116+GU115","v":15},16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,{"$f":"JG116+JG115","v":26},26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,{"$f":"LS116+LS115","v":37},37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,{"$f":"OE116+OE115","v":47},48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,57,57,57,{"$f":"QQ116+QQ115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"TC116+TC115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"VO116+VO115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"YA116+YA115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"AAM116+AAM115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":1779042.1380949325},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1270744.3843535238},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4032.9788323160055,4198.0121771869563,4029.7857445544109,4194.8138157813191,4193.2106722234503,3691.7191666579424,4189.9964375690097,4021.7567662907904,4186.7715770073255,4018.5265796097001,4183.5360554103108,4181.9142857142851,4013.6612661051827,4178.6627064449813,4010.4043165883554,4175.400377811231,4173.7651713822042,3672.2415499911008,4170.4866520346759,4002.2147587594623,4167.1972942617567,3998.9199683447509,4163.8970622328025,4162.2428571428563,{"$f":"EI119/$F$120","v":3993.9573485701426},4158.9262462881661,3990.6352600629793,4155.5986710817406,4153.9307605241338,3819.0029524194938,4150.5866707896548,3982.2819110775085,4147.2315258612771,3978.9212248545023,4143.8652891917436,4142.177999999999,3973.8593526844024,4138.7950569282148,3970.4708224070955,4135.400930217661,4133.6996614489017,3632.1098686107407,4130.288689919732,3961.9504064419148,4126.8664420927871,3958.5225064944489,4123.4328806898629,4121.7118457142833,3953.3593968809469,4118.261243781064,3949.9030959980937,4114.7992345362991,4113.0639403921641,3611.4400659829544,4109.5847494324125,3941.2122717136099,4106.0940566489289,3937.7158137671945,4102.5918240179453,4100.8363683428543,3932.4494419614221,4097.3167543709696,3928.9240150609121,4093.7855049413106,4092.0155049142927,3590.356867302613,4088.4667301353456,3920.0593742907386,4084.9062234961925,3916.4929871853942,4081.33394621259,4079.5433814239968,3911.1212879435075,4075.9533751726749,3907.525352504987,4072.3515007544215,4070.5461007268641,3735.4805760772356,4066.9263504523383,3898.4834189194098,4063.2946336804016,3894.8457040719591,4059.6509108511264,4057.8245347667612,3889.366570845234,4054.1627283904136,3885.6987166979438,4050.4888164837953,{"$f":"GU119/$F$120","v":4048.6473084556865},3546.9170447416377,4044.9551631756694,3876.4759444406545,4041.2508120682937,3872.7654752962544,4037.534214782434,4035.6713111763816,3867.1767594049948,4031.9362686725067,3863.4355481747584,4028.1888785277556,4026.3105403390846,3524.5433856364689,4022.544552153468,3854.0283204723237,4018.7661140239447,3850.243641945036,4014.9751847923681,4013.0750231141942,3844.5431517359511,4009.2652797602414,3840.7271162811103,4005.442941812596,4003.5270368601518,3501.7222533491981,3999.6857289108225,3831.1317440246266,3995.8317220187091,3827.2713719267931,3991.9649742025003,3990.0268092907631,3821.4568719135268,3986.1408710697315,3817.5645157495892,3982.2420863631332,3980.2878633116406,3645.0732698447528,3976.3697292033244,3807.7772360479767,3972.4386421733689,3803.8396565081857,3968.4945594008354,3966.517631190864,3797.9088664946535,3962.5539742054111,3793.938663207437,3958.5772138046809,3956.5839062921573,3454.7015923845038,3952.5874095016757,3783.9556379117917,3948.5777007311212,3779.9393067812061,3944.5547363031374,3942.5382695289659,3773.8899009674037,3938.4953394038043,3769.8402936144421,3934.4390437950592,3932.4058701322861,3430.4836242321935,3928.329443405994,3759.6576078128842,{"$f":"JG119/$F$120","v":3924.2395404600284},3755.560950059687,3920.1361167434848,3918.0793206338308,3749.3905561296074,3913.9555319061656,3745.2599566295876,3909.8181103852457,3907.7442732492163,3405.7812967168366,3903.5863179883986,3734.8736171119986,3899.414616983514,3730.6950262037367,3895.2291247926396,3893.1311927607921,3724.4012243950565,3888.9249282585743,3720.188012905036,3884.7047583072358,3882.5894444284863,3547.2134940797446,3878.3483300624521,3709.5939465970951,3874.0931950374693,3705.331783870668,3869.8239930027776,3867.6841023302927,3698.9121060258144,3863.3937125380307,3694.6146303059936,3859.0891391876658,3856.9315190313414,3354.8846211041955,3852.6055823779861,3683.8086826718936,3848.2653446525037,3679.4612766909372,3843.910758577118,3841.7280700911833,3672.9132052891864,3837.3518725030763,3668.5297800549693,3832.9612076857034,3830.7604351262526,3328.6703135262792,3826.3479797398309,3657.5077134681874,3821.9209372598384,3653.0733593676127,3817.4792594629448,3815.2529172072923,3646.3943265378271,3810.7891956674225,3641.9232327989248,3806.3107175537025,3804.0659295430628,3301.931719796803,3799.565225048912,3630.6807248804075,3795.0496417193203,3626.1576836978215,3790.5191303664888,3788.2482612657227,{"$f":"LS119/$F$120","v":3619.3450702114396},3783.6952652950558,3614.7845545977598,3779.1272176190619,3776.8375338482087,3441.2869256213098,3772.2468152641754,3603.3171965208717,3767.6409202679915,3598.7036945146342,3763.0197986881039,3760.7035122053226,3591.754828758525,3756.0594563152417,3587.1031028325715,3751.4000476857273,3749.0645702394577,3246.8395212765922,3744.3820372837436,3575.4063975941453,3739.6840243876363,3570.7006255477831,3734.970480376151,3732.6078681637141,3563.6127824765517,3727.8709311558318,3558.8680220320789,3723.1183343537268,3720.736147358532,3218.4643117021242,3715.9599637437036,3546.937382688885,3711.167990589674,3542.1374952015954,3706.3601756979588,3703.9503112412731,3534.9078952689388,3699.1186354932333,3530.0682396155767,3694.2709867550861,3691.8411560199875,3189.5215979361651,3686.969448732862,3517.8989874855183,3682.0816361157517,3513.0031022484832,3677.1776649262019,3674.7196031803824,3505.628910317173,3669.7912939173825,3500.6924615507442,3664.8466922044727,3662.3682648546715,3326.628601323459,3657.3991234218038,3488.2798243780853,3652.4135545523523,3483.2860214363091,3647.4115039390113,3644.9042809582756,3475.7643456663736,3639.8774055100153,3470.7291679246155,3634.8339117628475,{"$f":"OE119/$F$120","v":3632.3059158660494},3129.8880304927843,3627.2373916045253,3458.0682780085035,3622.1521113576832,3452.9745990078914,3617.0500197320762,3614.4926522917253,3445.3024897225573,3609.3652393345001,3440.1666084259641,3604.220875712389,3601.6423198976559,3099.1737911026394,3596.472425150901,3427.25250071153,3591.285439299123,3422.0569481309058,3586.0813058410026,3583.472791051845,3414.2313966598654,3578.2428298354757,3408.99279773734,3572.9955789409219,3570.3654520098944,3067.8452669246913,3565.0921593682033,3395.8204078686167,3559.80143379939,3390.5209442363803,3554.4932176721077,3551.8325325871674,3382.538881735918,3546.4979721464692,3377.195510834943,3541.1457762340251,3538.4630467643769,3202.5187436917558,3533.0842882698526,3363.7596731688454,3527.6877481896627,3358.3542202639637,3522.2733677398351,3519.5594689531949,3350.212516513493,3514.1182173036841,3344.7622781944983,3508.658977472991,3505.9225934139499,3003.2959757084473,3500.4362597495351,3331.057723775079,3494.931788867741,3325.5441618121004,3489.4091208089167,3486.640944046545,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":1779042.138094933},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34076.728572208114,0,0,0,0,0,34695.50238224199,0,0,0,0,0,33913.789543652274,0,0,0,0,0,34530.942029886821,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,0,0,33980.871734525317,0,0,0,0,0,34363.09047048456,0,0,0,0,0,33578.069969215823,0,0,0,0,0,34191.881879894237,0,0,0,0,0,33405.157768600126,0,0,0,0,0,34017.249117492116,0,0,0,0,0,33228.787323972123,0,0,0,0,0,33839.123699841963,0,0,0,0,0,33282.169470451561,0,0,0,0,0,33657.435773838792,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":32865.393659860594},0,0,0,0,0,33472.114089315561,0,0,0,0,0,32678.227933057799,0,0,0,0,0,33283.085971101864,0,0,0,0,0,32487.318891718947,0,0,0,0,0,33090.277290523904,0,0,0,0,0,32525.871669553326,0,0,0,0,0,32893.61243633437,0,0,0,0,0,32093.96990294438,0,0,0,0,0,32693.014285061057,0,0,0,0,0,31891.375701003264,0,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,32488.404170762267,0,0,0,0,0,31684.729615023323,0,0,0,0,0,32279.701854177511,0,0,0,0,0,31707.230607323785,0,0,0,0,0,32066.825491261054,0,0,0,0,0,31258.956019470257,0,0,0,0,0,31849.69160108627,0,0,0,0,0,31039.661539859648,0,0,0,0,0,31628.215033107987,0,0,0,0,0,30815.981170656836,0,0,0,0,0,31402.308933770142,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,0,0,30821.107194069969,0,0,0,0,0,31171.884712445535,0,0,0,0,0,30355.110137951357,0,0,0,0,0,30936.85200669444,0,0,0,0,0,30117.738740710382,0,0,0,0,0,30697.118646828323,0,0,0,0,0,29875.619915524585,0,0,0,0,0,30452.59061976488,0,0,0,0,0,29861.938713835065,0,0,0,0,0,30203.172032160168,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":29376.758288111756},0,0,0,0,0,29948.765072803366,0,0,0,0,0,29119.819853873985,0,0,0,0,0,29689.26997425943,0,0,0,0,0,28857.742650951463,0,0,0,0,0,29424.584973744611,0,0,0,0,0,28823.703903970483,0,0,0,0,0,29154.606273219491,0,0,0,0,0,28317.758782049885,0,0,0,0,0,28879.22799868388,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,1270744.3843535234,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24340.520408720084,0,0,0,0,0,24782.501701601424,0,0,0,0,0,24224.135388323055,0,0,0,0,0,24664.958592776304,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,0,0,0,24272.051238946657,0,0,0,0,0,24545.064621774687,0,0,0,0,0,23984.335692297016,0,0,0,0,0,24422.772771353029,0,0,0,0,0,23860.826977571523,0,0,0,0,0,24298.035083922943,0,0,0,0,0,23734.84808855152,0,0,0,0,0,24170.80264274426,0,0,0,0,0,23772.97819317969,0,0,0,0,0,24041.025552741998,0,0,0,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},23475.281185614709,0,0,0,0,0,23908.652920939687,0,0,0,0,0,23341.59138075557,0,0,0,0,0,23773.632836501336,0,0,0,0,0,23205.22777979925,0,0,0,0,0,23635.912350374216,0,0,0,0,0,23232.765478252375,0,0,0,0,0,23495.437454524556,0,0,0,0,0,22924.264216388845,0,0,0,0,0,23352.153060757897,0,0,0,0,0,22779.554072145187,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},0,0,23206.00297911591,0,0,0,0,0,22631.949725016661,0,0,0,0,0,23056.92989584108,0,0,0,0,0,22648.021862374135,0,0,0,0,0,22904.875350900751,0,0,0,0,0,22327.825728193046,0,0,0,0,0,22749.779715061621,0,0,0,0,0,22171.186814185465,0,0,0,0,0,22591.582166505708,0,0,0,0,0,22011.415121897742,0,0,0,0,0,22430.220666978672,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,0,0,22015.076567192835,0,0,0,0,0,22265.631937461101,0,0,0,0,0,21682.221527108119,0,0,0,0,0,22097.751433353176,0,0,0,0,0,21512.670529078845,0,0,0,0,0,21926.513319163088,0,0,0,0,0,21339.728511088986,0,0,0,0,0,21751.8504426892,0,0,0,0,0,21329.956224167901,0,0,0,0,0,21573.694308685837,0,0,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},20983.398777222686,0,0,0,0,0,21391.975052002406,0,0,0,0,0,20799.871324195705,0,0,0,0,0,21206.621410185307,0,0,0,0,0,20612.673322108189,0,0,0,0,0,21017.560695531865,0,0,0,0,0,20588.359931407489,0,0,0,0,0,20824.718766585353,0,0,0,0,0,20226.970558607063,0,0,0,0,0,20628.019999059914,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":1019560.5639837638},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24340.520408720084,0,0,0,0,0,24782.501701601424,0,0,0,0,0,24224.135388323055,0,0,0,0,0,24664.958592776304,{"$f":"EI123*EI110","v":0},0,0,0,0,24272.051238946657,0,0,0,0,0,24545.064621774687,0,0,0,0,0,23984.335692297016,0,0,0,0,0,24422.772771353029,0,0,0,0,0,23860.826977571523,0,0,0,0,0,24298.035083922943,0,0,0,0,0,23734.84808855152,0,0,0,0,0,24170.80264274426,0,0,0,0,0,23772.97819317969,0,0,0,0,0,24041.025552741998,0,0,0,0,{"$f":"GU123*GU110","v":0},23475.281185614709,0,0,0,0,0,23908.652920939687,0,0,0,0,0,23341.59138075557,0,0,0,0,0,23773.632836501336,0,0,0,0,0,23205.22777979925,0,0,0,0,0,23635.912350374216,0,0,0,0,0,23232.765478252375,0,0,0,0,0,23495.437454524556,0,0,0,0,0,22924.264216388845,0,0,0,0,0,23352.153060757897,0,0,0,0,0,22779.554072145187,0,0,{"$f":"JG123*JG110","v":0},0,0,23206.00297911591,0,0,0,0,0,22631.949725016661,0,0,0,0,0,23056.92989584108,0,0,0,0,0,22648.021862374135,0,0,0,0,0,22904.875350900751,0,0,0,0,0,22327.825728193046,0,0,0,0,0,22749.779715061621,0,0,0,0,0,22171.186814185465,0,0,0,0,0,22591.582166505708,0,0,0,0,0,22011.415121897742,0,0,0,0,0,22430.220666978672,{"$f":"LS123*LS110","v":0},0,0,0,0,22015.076567192835,0,0,0,0,0,22265.631937461101,0,0,0,0,0,21682.221527108119,0,0,0,0,0,22097.751433353176,0,0,0,0,0,21512.670529078845,0,0,0,0,0,21926.513319163088,0,0,0,0,0,21339.728511088986,0,0,0,0,0,21751.8504426892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":1427384.7895772692},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34076.728572208114,0,0,0,0,0,34695.50238224199,0,0,0,0,0,33913.789543652274,0,0,0,0,0,34530.942029886821,0,{"$f":"EJ122*EJ110","v":0},0,0,0,33980.871734525317,0,0,0,0,0,34363.09047048456,0,0,0,0,0,33578.069969215823,0,0,0,0,0,34191.881879894237,0,0,0,0,0,33405.157768600126,0,0,0,0,0,34017.249117492116,0,0,0,0,0,33228.787323972123,0,0,0,0,0,33839.123699841963,0,0,0,0,0,33282.169470451561,0,0,0,0,0,33657.435773838792,0,0,0,0,0,{"$f":"GV122*GV110","v":32865.393659860594},0,0,0,0,0,33472.114089315561,0,0,0,0,0,32678.227933057799,0,0,0,0,0,33283.085971101864,0,0,0,0,0,32487.318891718947,0,0,0,0,0,33090.277290523904,0,0,0,0,0,32525.871669553326,0,0,0,0,0,32893.61243633437,0,0,0,0,0,32093.96990294438,0,0,0,0,0,32693.014285061057,0,0,0,0,0,31891.375701003264,0,0,0,{"$f":"JH122*JH110","v":0},0,32488.404170762267,0,0,0,0,0,31684.729615023323,0,0,0,0,0,32279.701854177511,0,0,0,0,0,31707.230607323785,0,0,0,0,0,32066.825491261054,0,0,0,0,0,31258.956019470257,0,0,0,0,0,31849.69160108627,0,0,0,0,0,31039.661539859648,0,0,0,0,0,31628.215033107987,0,0,0,0,0,30815.981170656836,0,0,0,0,0,31402.308933770142,0,{"$f":"LT122*LT110","v":0},0,0,0,30821.107194069969,0,0,0,0,0,31171.884712445535,0,0,0,0,0,30355.110137951357,0,0,0,0,0,30936.85200669444,0,0,0,0,0,30117.738740710382,0,0,0,0,0,30697.118646828323,0,0,0,0,0,29875.619915524585,0,0,0,0,0,30452.59061976488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34666666666666696,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,{"$f":"EI130*(1+EJ129*EJ110)","v":1.08243216},1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":"GU130*(1+GV129*GV110)","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,{"$f":"JG130*(1+JH129*JH110)","v":1.6406059944647307},1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,{"$f":"LS130*(1+LT129*LT110)","v":2.0398873437157055},2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,{"$f":"OE130*(1+OF129*OF110)","v":2.3900531424522997},2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,{"$f":"QQ130*(1+QR129*QR110)","v":2.3900531424522997},2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,{"$f":"TC130*(1+TD129*TD110)","v":2.3900531424522997},2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,{"$f":"VO130*(1+VP129*VP110)","v":2.3900531424522997},2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,{"$f":"YA130*(1+YB129*YB110)","v":2.3900531424522997},2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,{"$f":"AAM130*(1+AAN129*AAN110)","v":2.3900531424522997},2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":680304.16152480559}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":809999.99999999988}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":648000}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.4697929415659381}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.4697929415659381}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":809999.99999999988},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":161999.99999999985},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":809999.99999999988},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34076.728572208114,0,0,0,0,0,34695.50238224199,0,0,0,0,0,33913.789543652274,0,0,0,0,0,34530.942029886821,0,{"$f":"EJ126","v":0},0,0,0,33980.871734525317,0,0,0,0,0,34363.09047048456,0,0,0,0,0,33578.069969215823,0,0,0,0,0,34191.881879894237,0,0,0,0,0,33405.157768600126,0,0,0,0,0,34017.249117492116,0,0,0,0,0,33228.787323972123,0,0,0,0,0,33839.123699841963,0,0,0,0,0,33282.169470451561,0,0,0,0,0,33657.435773838792,0,0,0,0,0,{"$f":"GV126","v":32865.393659860594},0,0,0,0,0,33472.114089315561,0,0,0,0,0,32678.227933057799,0,0,0,0,0,33283.085971101864,0,0,0,0,0,32487.318891718947,0,0,0,0,0,33090.277290523904,0,0,0,0,0,32525.871669553326,0,0,0,0,0,32893.61243633437,0,0,0,0,0,32093.96990294438,0,0,0,0,0,32693.014285061057,0,0,0,0,0,31891.375701003264,0,0,0,{"$f":"JH126","v":0},0,32488.404170762267,0,0,0,0,0,31684.729615023323,0,0,0,0,0,32279.701854177511,0,0,0,0,0,31707.230607323785,0,0,0,0,0,32066.825491261054,0,0,0,0,0,31258.956019470257,0,0,0,0,0,31849.69160108627,0,0,0,0,0,31039.661539859648,0,0,0,0,0,31628.215033107987,0,0,0,0,0,30815.981170656836,0,0,0,0,0,31402.308933770142,0,{"$f":"LT126","v":0},0,0,0,30821.107194069969,0,0,0,0,0,31171.884712445535,0,0,0,0,0,30355.110137951357,0,0,0,0,0,30936.85200669444,0,0,0,0,0,30117.738740710382,0,0,0,0,0,30697.118646828323,0,0,0,0,0,29875.619915524585,0,0,0,0,0,30452.59061976488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.4697929415659381},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23184.713716139016,0,0,0,0,0,23605.70758033231,0,0,0,0,0,23073.855224478113,0,0,0,0,0,23493.74599193344,0,{"$f":"EJ164/$F$165","v":0},0,0,0,23119.495796681142,0,0,0,0,0,23379.545171766604,0,0,0,0,0,22845.442388259991,0,0,0,0,0,23263.060335196416,0,0,0,0,0,22727.7984700415,0,0,0,0,0,23144.245801894831,0,0,0,0,0,22607.801673458649,0,0,0,0,0,23023.054977927219,0,0,0,0,0,22644.121174641285,0,0,0,0,0,22899.44033748025,0,0,0,0,0,{"$f":"GV164/$F$165","v":22360.560273779342},0,0,0,0,0,22773.353404224337,0,0,0,0,0,22233.218713271242,0,0,0,0,0,22644.744732303312,0,0,0,0,0,22103.330321552981,0,0,0,0,0,22513.56388694387,0,0,0,0,0,22129.56039569751,0,0,0,0,0,22379.759424677228,0,0,0,0,0,21835.708279256676,0,0,0,0,0,22243.278873165262,0,0,0,0,0,21697.869678858129,0,0,0,{"$f":"JH164/$F$165","v":0},0,22104.068710623051,0,0,0,0,0,21557.274306451607,0,0,0,0,0,21962.074344830002,0,0,0,0,0,21572.583260294105,0,0,0,0,0,21817.240091721087,0,0,0,0,0,21267.59160114521,0,0,0,0,0,21669.509153549996,0,0,0,0,0,21118.390667184423,0,0,0,0,0,21518.823596615479,0,0,0,0,0,20966.205714544427,0,0,0,0,0,21365.124328542279,0,{"$f":"LT164/$F$165","v":0},0,0,0,20969.693296548783,0,0,0,0,0,21208.351075107606,0,0,0,0,0,20652.643838124979,0,0,0,0,0,21048.442356604246,0,0,0,0,0,20491.143948903795,0,0,0,0,0,20885.335463730818,0,0,0,0,0,20326.414061898187,0,0,0,0,0,20718.966432999918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38117.647058823539,76235.294117647078,114352.94117647062,152470.58823529416,190588.23529411771,228705.88235294126,266823.52941176482,304941.17647058837,343058.82352941192,381176.47058823548,419294.11764705903,457411.76470588258,495529.41176470614,533647.05882352963,571764.70588235313,609882.35294117662,648000.00000000012,648000.00000000012,648000.00000000012,648000.00000000012,648000.00000000012,648000.00000000012,637775.28628386115,637775.28628386115,637775.28628386115,637775.28628386115,637775.28628386115,637775.28628386115,626925.08442920609,626925.08442920609,626925.08442920609,626925.08442920609,626925.08442920609,626925.08442920609,616389.73089331214,616389.73089331214,616389.73089331214,616389.73089331214,616389.73089331214,616389.73089331214,605223.77951924491,{"$f":"EI172","v":605223.77951924491},605223.77951924491,605223.77951924491,605223.77951924491,605223.77951924491,594208.75931294868,594208.75931294868,594208.75931294868,594208.75931294868,594208.75931294868,594208.75931294868,582713.38932744099,582713.38932744099,582713.38932744099,582713.38932744099,582713.38932744099,582713.38932744099,571522.21472572978,571522.21472572978,571522.21472572978,571522.21472572978,571522.21472572978,571522.21472572978,559689.59868504794,559689.59868504794,559689.59868504794,559689.59868504794,559689.59868504794,559689.59868504794,548155.59218870744,548155.59218870744,548155.59218870744,548155.59218870744,548155.59218870744,548155.59218870744,535974.45823058672,535974.45823058672,535974.45823058672,535974.45823058672,535974.45823058672,535974.45823058672,524086.1457217398,524086.1457217398,524086.1457217398,524086.1457217398,524086.1457217398,524086.1457217398,511544.81365824735,511544.81365824735,511544.81365824735,511544.81365824735,511544.81365824735,511544.81365824735,499131.588756771,499131.588756771,499131.588756771,499131.588756771,499131.588756771,499131.588756771,486214.78019442619,486214.78019442619,486214.78019442619,486214.78019442619,486214.78019442619,{"$f":"GU172","v":486214.78019442619},473578.51552453538,473578.51552453538,473578.51552453538,473578.51552453538,473578.51552453538,473578.51552453538,460276.73243080173,460276.73243080173,460276.73243080173,460276.73243080173,460276.73243080173,460276.73243080173,447249.04836614651,447249.04836614651,447249.04836614651,447249.04836614651,447249.04836614651,447249.04836614651,433549.28460116615,433549.28460116615,433549.28460116615,433549.28460116615,433549.28460116615,433549.28460116615,420116.93997163652,420116.93997163652,420116.93997163652,420116.93997163652,420116.93997163652,420116.93997163652,406005.71488412539,406005.71488412539,406005.71488412539,406005.71488412539,406005.71488412539,406005.71488412539,391996.26878611039,391996.26878611039,391996.26878611039,391996.26878611039,391996.26878611039,391996.26878611039,377456.43473715539,377456.43473715539,377456.43473715539,377456.43473715539,377456.43473715539,377456.43473715539,363169.85515264183,363169.85515264183,363169.85515264183,363169.85515264183,363169.85515264183,363169.85515264183,348189.9733825294,348189.9733825294,348189.9733825294,348189.9733825294,348189.9733825294,348189.9733825294,333455.90317132184,333455.90317132184,333455.90317132184,{"$f":"JG172","v":333455.90317132184},333455.90317132184,333455.90317132184,318020.95252412523,318020.95252412523,318020.95252412523,318020.95252412523,318020.95252412523,318020.95252412523,302824.09726815613,302824.09726815613,302824.09726815613,302824.09726815613,302824.09726815613,302824.09726815613,286918.50486868923,286918.50486868923,286918.50486868923,286918.50486868923,286918.50486868923,286918.50486868923,271084.2917057689,271084.2917057689,271084.2917057689,271084.2917057689,271084.2917057689,271084.2917057689,254688.73744816319,254688.73744816319,254688.73744816319,254688.73744816319,254688.73744816319,254688.73744816319,238514.92059598124,238514.92059598124,238514.92059598124,238514.92059598124,238514.92059598124,238514.92059598124,221615.70985435086,221615.70985435086,221615.70985435086,221615.70985435086,221615.70985435086,221615.70985435086,204929.63338425345,204929.63338425345,204929.63338425345,204929.63338425345,204929.63338425345,204929.63338425345,187509.40245532303,187509.40245532303,187509.40245532303,187509.40245532303,187509.40245532303,187509.40245532303,170293.38478988505,170293.38478988505,170293.38478988505,170293.38478988505,170293.38478988505,170293.38478988505,152334.12815714048,{"$f":"LS172","v":152334.12815714048},152334.12815714048,152334.12815714048,152334.12815714048,152334.12815714048,134411.11742373451,134411.11742373451,134411.11742373451,134411.11742373451,134411.11742373451,134411.11742373451,115890.98869710159,115890.98869710159,115890.98869710159,115890.98869710159,115890.98869710159,115890.98869710159,97556.164632918648,97556.164632918648,97556.164632918648,97556.164632918648,97556.164632918648,97556.164632918648,78458.845568972771,78458.845568972771,78458.845568972771,78458.845568972771,78458.845568972771,78458.845568972771,59536.878531448427,59536.878531448427,59536.878531448427,59536.878531448427,59536.878531448427,59536.878531448427,39842.28063834658,39842.28063834658,39842.28063834658,39842.28063834658,39842.28063834658,39842.28063834658,20312.712189215323,20312.712189215323,20312.712189215323,20312.712189215323,20312.712189215323,20312.712189215323,-2.8740032576024532E-10,-2.8740032576024532E-10,-2.8740032576024532E-10,-2.8740032576024532E-10,-2.8740032576024532E-10,-2.8740032576024532E-10,-2.9314833227545022E-10,-2.9314833227545022E-10,-2.9314833227545022E-10,-2.9314833227545022E-10,-2.9314833227545022E-10,-2.9314833227545022E-10,-2.9901129892095921E-10,-2.9901129892095921E-10,-2.9901129892095921E-10,-2.9901129892095921E-10,-2.9901129892095921E-10,{"$f":"OE172","v":-2.9901129892095921E-10},-3.0499152489937841E-10,-3.0499152489937841E-10,-3.0499152489937841E-10,-3.0499152489937841E-10,-3.0499152489937841E-10,-3.0499152489937841E-10,-3.1109135539736598E-10,-3.1109135539736598E-10,-3.1109135539736598E-10,-3.1109135539736598E-10,-3.1109135539736598E-10,-3.1109135539736598E-10,-3.1731318250531332E-10,-3.1731318250531332E-10,-3.1731318250531332E-10,-3.1731318250531332E-10,-3.1731318250531332E-10,-3.1731318250531332E-10,-3.2365944615541959E-10,-3.2365944615541959E-10,-3.2365944615541959E-10,-3.2365944615541959E-10,-3.2365944615541959E-10,-3.2365944615541959E-10,-3.3013263507852796E-10,-3.3013263507852796E-10,-3.3013263507852796E-10,-3.3013263507852796E-10,-3.3013263507852796E-10,-3.3013263507852796E-10,-3.3673528778009852E-10,-3.3673528778009852E-10,-3.3673528778009852E-10,-3.3673528778009852E-10,-3.3673528778009852E-10,-3.3673528778009852E-10,-3.4346999353570051E-10,-3.4346999353570051E-10,-3.4346999353570051E-10,-3.4346999353570051E-10,-3.4346999353570051E-10,-3.4346999353570051E-10,-3.5033939340641452E-10,-3.5033939340641452E-10,-3.5033939340641452E-10,-3.5033939340641452E-10,-3.5033939340641452E-10,-3.5033939340641452E-10,-3.5734618127454279E-10,-3.5734618127454279E-10,-3.5734618127454279E-10,-3.5734618127454279E-10,-3.5734618127454279E-10,-3.5734618127454279E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,{"$f":"QQ172","v":-3.6449310490003365E-10},-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,{"$f":"TC172","v":-3.6449310490003365E-10},-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,{"$f":"VO172","v":-3.6449310490003365E-10},-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,{"$f":"YA172","v":-3.6449310490003365E-10},-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,{"$f":"AAM172","v":-3.6449310490003365E-10},-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10,-3.6449310490003365E-10]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":648000.00000000035},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,10224.713716139015,0,0,0,0,0,10850.201854655086,0,0,0,0,0,10535.353535893992,0,0,0,0,0,11165.951374067197,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,0,0,11015.020206296243,0,0,0,0,0,11495.369985507628,0,0,0,0,0,11191.174601711173,0,0,0,0,0,11832.61604068182,0,0,0,0,0,11534.00649634054,0,0,0,0,0,12181.133958120683,0,0,0,0,0,11888.312508846913,0,0,0,0,0,12541.33206349242,0,0,0,0,0,12413.224901476338,0,0,0,0,0,12916.808562344828,0,0,0,0,0,{"$f":"IF(GV7,GV165-GV178)","v":12636.264669890817},0,0,0,0,0,13301.783093733629,0,0,0,0,0,13027.684064655206,0,0,0,0,0,13699.763764980382,0,0,0,0,0,13432.344629529658,0,0,0,0,0,14111.225087511139,0,0,0,0,0,14009.446098015,0,0,0,0,0,14539.834048955021,0,0,0,0,0,14286.579584513569,0,0,0,0,0,14979.881770112424,0,0,0,0,0,14734.070211207541,0,0,0,{"$f":"IF(JH7,JH165-JH178)","v":0},0,15434.950647196612,0,0,0,0,0,15196.855255969102,0,0,0,0,0,15905.592399466877,0,0,0,0,0,15834.213162920321,0,0,0,0,0,16395.554257605709,0,0,0,0,0,16173.816852181946,0,0,0,0,0,16899.21074163037,0,0,0,0,0,16686.076470097407,0,0,0,0,0,17420.23092893041,0,0,0,0,0,17216.017665437965,0,0,0,0,0,17959.256632744578,0,{"$f":"IF(LT7,LT165-LT178)","v":0},0,0,0,17923.010733405972,0,0,0,0,0,18520.128726632916,0,0,0,0,0,18334.824064182947,0,0,0,0,0,19097.319063945873,0,0,0,0,0,18921.96703752434,0,0,0,0,0,19694.597893101851,0,0,0,0,0,19529.568449131257,0,0,0,0,0,20312.71218921561,0,0,0,0,0,5.7480065152049075E-12,0,0,0,0,0,5.8629666455090043E-12,0,0,0,0,0,{"$f":"IF(OF7,OF165-OF178)","v":5.9802259784191853E-12},0,0,0,0,0,6.0998304979875675E-12,0,0,0,0,0,6.2218271079473206E-12,0,0,0,0,0,6.3462636501062678E-12,0,0,0,0,0,6.473188923108391E-12,0,0,0,0,0,6.6026527015705606E-12,0,0,0,0,0,6.7347057556019713E-12,0,0,0,0,0,6.869399870714011E-12,0,0,0,0,0,7.0067878681282906E-12,0,0,0,0,0,7.1469236254908554E-12,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":17280.000000000007},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127.05882352941181,254.11764705882362,381.17647058823542,508.23529411764724,635.29411764705912,762.35294117647095,889.41176470588277,1016.4705882352946,1143.5294117647065,1270.5882352941182,1397.6470588235302,1524.7058823529421,1651.7647058823538,1778.8235294117655,1905.8823529411773,2032.941176470589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,323146.85287338041,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2160.0000000000005,2160.0000000000005,2160.0000000000005,2160.0000000000005,2160.0000000000005,2160.0000000000005,2125.9176209462039,2125.9176209462039,2125.9176209462039,2125.9176209462039,2125.9176209462039,2125.9176209462039,2089.7502814306872,2089.7502814306872,2089.7502814306872,2089.7502814306872,2089.7502814306872,2089.7502814306872,2054.6324363110407,2054.6324363110407,2054.6324363110407,2054.6324363110407,2054.6324363110407,2054.6324363110407,2017.4125983974832,{"$f":"EJ175-EJ176","v":2017.4125983974832},2017.4125983974832,2017.4125983974832,2017.4125983974832,2017.4125983974832,1980.6958643764958,1980.6958643764958,1980.6958643764958,1980.6958643764958,1980.6958643764958,1980.6958643764958,1942.3779644248034,1942.3779644248034,1942.3779644248034,1942.3779644248034,1942.3779644248034,1942.3779644248034,1905.0740490857661,1905.0740490857661,1905.0740490857661,1905.0740490857661,1905.0740490857661,1905.0740490857661,1865.6319956168265,1865.6319956168265,1865.6319956168265,1865.6319956168265,1865.6319956168265,1865.6319956168265,1827.1853072956915,1827.1853072956915,1827.1853072956915,1827.1853072956915,1827.1853072956915,1827.1853072956915,1786.5815274352892,1786.5815274352892,1786.5815274352892,1786.5815274352892,1786.5815274352892,1786.5815274352892,1746.9538190724661,1746.9538190724661,1746.9538190724661,1746.9538190724661,1746.9538190724661,1746.9538190724661,1705.1493788608245,1705.1493788608245,1705.1493788608245,1705.1493788608245,1705.1493788608245,1705.1493788608245,1663.7719625225702,1663.7719625225702,1663.7719625225702,1663.7719625225702,1663.7719625225702,1663.7719625225702,1620.7159339814207,1620.7159339814207,1620.7159339814207,1620.7159339814207,1620.7159339814207,{"$f":"GV175-GV176","v":1620.7159339814207},1578.5950517484514,1578.5950517484514,1578.5950517484514,1578.5950517484514,1578.5950517484514,1578.5950517484514,1534.2557747693393,1534.2557747693393,1534.2557747693393,1534.2557747693393,1534.2557747693393,1534.2557747693393,1490.8301612204884,1490.8301612204884,1490.8301612204884,1490.8301612204884,1490.8301612204884,1490.8301612204884,1445.1642820038871,1445.1642820038871,1445.1642820038871,1445.1642820038871,1445.1642820038871,1445.1642820038871,1400.3897999054552,1400.3897999054552,1400.3897999054552,1400.3897999054552,1400.3897999054552,1400.3897999054552,1353.3523829470848,1353.3523829470848,1353.3523829470848,1353.3523829470848,1353.3523829470848,1353.3523829470848,1306.6542292870347,1306.6542292870347,1306.6542292870347,1306.6542292870347,1306.6542292870347,1306.6542292870347,1258.1881157905179,1258.1881157905179,1258.1881157905179,1258.1881157905179,1258.1881157905179,1258.1881157905179,1210.5661838421395,1210.5661838421395,1210.5661838421395,1210.5661838421395,1210.5661838421395,1210.5661838421395,1160.6332446084314,1160.6332446084314,1160.6332446084314,1160.6332446084314,1160.6332446084314,1160.6332446084314,1111.5196772377396,1111.5196772377396,1111.5196772377396,{"$f":"JH175-JH176","v":1111.5196772377396},1111.5196772377396,1111.5196772377396,1060.0698417470842,1060.0698417470842,1060.0698417470842,1060.0698417470842,1060.0698417470842,1060.0698417470842,1009.4136575605205,1009.4136575605205,1009.4136575605205,1009.4136575605205,1009.4136575605205,1009.4136575605205,956.3950162289641,956.3950162289641,956.3950162289641,956.3950162289641,956.3950162289641,956.3950162289641,903.6143056858964,903.6143056858964,903.6143056858964,903.6143056858964,903.6143056858964,903.6143056858964,848.96245816054397,848.96245816054397,848.96245816054397,848.96245816054397,848.96245816054397,848.96245816054397,795.04973531993755,795.04973531993755,795.04973531993755,795.04973531993755,795.04973531993755,795.04973531993755,738.71903284783627,738.71903284783627,738.71903284783627,738.71903284783627,738.71903284783627,738.71903284783627,683.09877794751151,683.09877794751151,683.09877794751151,683.09877794751151,683.09877794751151,683.09877794751151,625.0313415177435,625.0313415177435,625.0313415177435,625.0313415177435,625.0313415177435,625.0313415177435,567.6446159662836,567.6446159662836,567.6446159662836,567.6446159662836,567.6446159662836,567.6446159662836,507.78042719046829,{"$f":"LT175-LT176","v":507.78042719046829},507.78042719046829,507.78042719046829,507.78042719046829,507.78042719046829,448.03705807911507,448.03705807911507,448.03705807911507,448.03705807911507,448.03705807911507,448.03705807911507,386.30329565700532,386.30329565700532,386.30329565700532,386.30329565700532,386.30329565700532,386.30329565700532,325.1872154430622,325.1872154430622,325.1872154430622,325.1872154430622,325.1872154430622,325.1872154430622,261.52948522990926,261.52948522990926,261.52948522990926,261.52948522990926,261.52948522990926,261.52948522990926,198.45626177149478,198.45626177149478,198.45626177149478,198.45626177149478,198.45626177149478,198.45626177149478,132.80760212782195,132.80760212782195,132.80760212782195,132.80760212782195,132.80760212782195,132.80760212782195,67.709040630717752,67.709040630717752,67.709040630717752,67.709040630717752,67.709040630717752,67.709040630717752,-9.5800108586748452E-13,-9.5800108586748452E-13,-9.5800108586748452E-13,-9.5800108586748452E-13,-9.5800108586748452E-13,-9.5800108586748452E-13,-9.7716110758483412E-13,-9.7716110758483412E-13,-9.7716110758483412E-13,-9.7716110758483412E-13,-9.7716110758483412E-13,-9.7716110758483412E-13,-9.9670432973653076E-13,-9.9670432973653076E-13,-9.9670432973653076E-13,-9.9670432973653076E-13,-9.9670432973653076E-13,{"$f":"OF175-OF176","v":-9.9670432973653076E-13},-1.0166384163312614E-12,-1.0166384163312614E-12,-1.0166384163312614E-12,-1.0166384163312614E-12,-1.0166384163312614E-12,-1.0166384163312614E-12,-1.0369711846578866E-12,-1.0369711846578866E-12,-1.0369711846578866E-12,-1.0369711846578866E-12,-1.0369711846578866E-12,-1.0369711846578866E-12,-1.0577106083510445E-12,-1.0577106083510445E-12,-1.0577106083510445E-12,-1.0577106083510445E-12,-1.0577106083510445E-12,-1.0577106083510445E-12,-1.0788648205180653E-12,-1.0788648205180653E-12,-1.0788648205180653E-12,-1.0788648205180653E-12,-1.0788648205180653E-12,-1.0788648205180653E-12,-1.1004421169284266E-12,-1.1004421169284266E-12,-1.1004421169284266E-12,-1.1004421169284266E-12,-1.1004421169284266E-12,-1.1004421169284266E-12,-1.1224509592669951E-12,-1.1224509592669951E-12,-1.1224509592669951E-12,-1.1224509592669951E-12,-1.1224509592669951E-12,-1.1224509592669951E-12,-1.1448999784523351E-12,-1.1448999784523351E-12,-1.1448999784523351E-12,-1.1448999784523351E-12,-1.1448999784523351E-12,-1.1448999784523351E-12,-1.1677979780213818E-12,-1.1677979780213818E-12,-1.1677979780213818E-12,-1.1677979780213818E-12,-1.1677979780213818E-12,-1.1677979780213818E-12,-1.1911539375818094E-12,-1.1911539375818094E-12,-1.1911539375818094E-12,-1.1911539375818094E-12,-1.1911539375818094E-12,-1.1911539375818094E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,{"$f":"QR175-QR176","v":-1.2149770163334456E-12},-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,{"$f":"TD175-TD176","v":-1.2149770163334456E-12},-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,{"$f":"VP175-VP176","v":-1.2149770163334456E-12},-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,{"$f":"YB175-YB176","v":-1.2149770163334456E-12},-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,{"$f":"AAN175-AAN176","v":-1.2149770163334456E-12},-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12,-1.2149770163334456E-12]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2032-04-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":264},{"$f":"LOOKUP(F183,110:110,172:172)","v":-3.6449310490003365E-10},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2160.0000000000005,2160.0000000000005,2160.0000000000005,2160.0000000000005,2160.0000000000005,12384.713716139015,2125.9176209462039,2125.9176209462039,2125.9176209462039,2125.9176209462039,2125.9176209462039,12976.11947560129,2089.7502814306872,2089.7502814306872,2089.7502814306872,2089.7502814306872,2089.7502814306872,12625.103817324678,2054.6324363110407,2054.6324363110407,2054.6324363110407,2054.6324363110407,2054.6324363110407,13220.583810378237,{"$f":"IF(EI110,EI175+EI170)","v":2017.4125983974832},2017.4125983974832,2017.4125983974832,2017.4125983974832,2017.4125983974832,13032.432804693726,1980.6958643764958,1980.6958643764958,1980.6958643764958,1980.6958643764958,1980.6958643764958,13476.065849884124,1942.3779644248034,1942.3779644248034,1942.3779644248034,1942.3779644248034,1942.3779644248034,13133.552566135975,1905.0740490857661,1905.0740490857661,1905.0740490857661,1905.0740490857661,1905.0740490857661,13737.690089767586,1865.6319956168265,1865.6319956168265,1865.6319956168265,1865.6319956168265,1865.6319956168265,13399.638491957367,1827.1853072956915,1827.1853072956915,1827.1853072956915,1827.1853072956915,1827.1853072956915,14008.319265416374,1786.5815274352892,1786.5815274352892,1786.5815274352892,1786.5815274352892,1786.5815274352892,13674.894036282203,1746.9538190724661,1746.9538190724661,1746.9538190724661,1746.9538190724661,1746.9538190724661,14288.285882564887,1705.1493788608245,1705.1493788608245,1705.1493788608245,1705.1493788608245,1705.1493788608245,14118.374280337162,1663.7719625225702,1663.7719625225702,1663.7719625225702,1663.7719625225702,1663.7719625225702,14580.580524867399,1620.7159339814207,1620.7159339814207,1620.7159339814207,1620.7159339814207,{"$f":"IF(GU110,GU175+GU170)","v":1620.7159339814207},14256.980603872238,1578.5950517484514,1578.5950517484514,1578.5950517484514,1578.5950517484514,1578.5950517484514,14880.37814548208,1534.2557747693393,1534.2557747693393,1534.2557747693393,1534.2557747693393,1534.2557747693393,14561.939839424545,1490.8301612204884,1490.8301612204884,1490.8301612204884,1490.8301612204884,1490.8301612204884,15190.593926200871,1445.1642820038871,1445.1642820038871,1445.1642820038871,1445.1642820038871,1445.1642820038871,14877.508911533545,1400.3897999054552,1400.3897999054552,1400.3897999054552,1400.3897999054552,1400.3897999054552,15511.614887416594,1353.3523829470848,1353.3523829470848,1353.3523829470848,1353.3523829470848,1353.3523829470848,15362.798480962085,1306.6542292870347,1306.6542292870347,1306.6542292870347,1306.6542292870347,1306.6542292870347,15846.488278242055,1258.1881157905179,1258.1881157905179,1258.1881157905179,1258.1881157905179,1258.1881157905179,15544.767700304086,1210.5661838421395,1210.5661838421395,1210.5661838421395,1210.5661838421395,1210.5661838421395,16190.447953954565,1160.6332446084314,1160.6332446084314,1160.6332446084314,1160.6332446084314,1160.6332446084314,15894.703455815972,1111.5196772377396,1111.5196772377396,{"$f":"IF(JG110,JG175+JG170)","v":1111.5196772377396},1111.5196772377396,1111.5196772377396,16546.470324434351,1060.0698417470842,1060.0698417470842,1060.0698417470842,1060.0698417470842,1060.0698417470842,16256.925097716186,1009.4136575605205,1009.4136575605205,1009.4136575605205,1009.4136575605205,1009.4136575605205,16915.006057027396,956.3950162289641,956.3950162289641,956.3950162289641,956.3950162289641,956.3950162289641,16790.608179149287,903.6143056858964,903.6143056858964,903.6143056858964,903.6143056858964,903.6143056858964,17299.168563291605,848.96245816054397,848.96245816054397,848.96245816054397,848.96245816054397,848.96245816054397,17022.779310342492,795.04973531993755,795.04973531993755,795.04973531993755,795.04973531993755,795.04973531993755,17694.260476950309,738.71903284783627,738.71903284783627,738.71903284783627,738.71903284783627,738.71903284783627,17424.795502945242,683.09877794751151,683.09877794751151,683.09877794751151,683.09877794751151,683.09877794751151,18103.329706877921,625.0313415177435,625.0313415177435,625.0313415177435,625.0313415177435,625.0313415177435,17841.049006955709,567.6446159662836,567.6446159662836,567.6446159662836,567.6446159662836,567.6446159662836,18526.901248710863,{"$f":"IF(LS110,LS175+LS170)","v":507.78042719046829},507.78042719046829,507.78042719046829,507.78042719046829,507.78042719046829,18430.79116059644,448.03705807911507,448.03705807911507,448.03705807911507,448.03705807911507,448.03705807911507,18968.165784712033,386.30329565700532,386.30329565700532,386.30329565700532,386.30329565700532,386.30329565700532,18721.127359839953,325.1872154430622,325.1872154430622,325.1872154430622,325.1872154430622,325.1872154430622,19422.506279388937,261.52948522990926,261.52948522990926,261.52948522990926,261.52948522990926,261.52948522990926,19183.496522754249,198.45626177149478,198.45626177149478,198.45626177149478,198.45626177149478,198.45626177149478,19893.054154873345,132.80760212782195,132.80760212782195,132.80760212782195,132.80760212782195,132.80760212782195,19662.376051259078,67.709040630717752,67.709040630717752,67.709040630717752,67.709040630717752,67.709040630717752,20380.421229846328,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":433804.12977788079},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"EJ115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"GV115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"JH115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"LT115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"OF115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34076.728572208114,0,0,0,0,0,34695.50238224199,0,0,0,0,0,33913.789543652274,0,0,0,0,0,34530.942029886821,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,0,0,33980.871734525317,0,0,0,0,0,34363.09047048456,0,0,0,0,0,33578.069969215823,0,0,0,0,0,34191.881879894237,0,0,0,0,0,33405.157768600126,0,0,0,0,0,34017.249117492116,0,0,0,0,0,33228.787323972123,0,0,0,0,0,33839.123699841963,0,0,0,0,0,33282.169470451561,0,0,0,0,0,33657.435773838792,0,0,0,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":32865.393659860594},0,0,0,0,0,33472.114089315561,0,0,0,0,0,32678.227933057799,0,0,0,0,0,33283.085971101864,0,0,0,0,0,32487.318891718947,0,0,0,0,0,33090.277290523904,0,0,0,0,0,32525.871669553326,0,0,0,0,0,32893.61243633437,0,0,0,0,0,32093.96990294438,0,0,0,0,0,32693.014285061057,0,0,0,0,0,31891.375701003264,0,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,32488.404170762267,0,0,0,0,0,31684.729615023323,0,0,0,0,0,32279.701854177511,0,0,0,0,0,31707.230607323785,0,0,0,0,0,32066.825491261054,0,0,0,0,0,31258.956019470257,0,0,0,0,0,31849.69160108627,0,0,0,0,0,31039.661539859648,0,0,0,0,0,31628.215033107987,0,0,0,0,0,30815.981170656836,0,0,0,0,0,31402.308933770142,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,0,0,30821.107194069969,0,0,0,0,0,31171.884712445535,0,0,0,0,0,30355.110137951357,0,0,0,0,0,30936.85200669444,0,0,0,0,0,30117.738740710382,0,0,0,0,0,30697.118646828323,0,0,0,0,0,29875.619915524585,0,0,0,0,0,30452.59061976488,0,0,0,0,0,29861.938713835065,0,0,0,0,0,30203.172032160168,0,0,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":29376.758288111756},0,0,0,0,0,29948.765072803366,0,0,0,0,0,29119.819853873985,0,0,0,0,0,29689.26997425943,0,0,0,0,0,28857.742650951463,0,0,0,0,0,29424.584973744611,0,0,0,0,0,28823.703903970483,0,0,0,0,0,29154.606273219491,0,0,0,0,0,28317.758782049885,0,0,0,0,0,28879.22799868388,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23184.713716139016,0,0,0,0,0,23605.70758033231,0,0,0,0,0,23073.855224478113,0,0,0,0,0,23493.74599193344,0,{"$f":"EJ170+EJ178","v":0},0,0,0,23119.495796681142,0,0,0,0,0,23379.545171766604,0,0,0,0,0,22845.442388259991,0,0,0,0,0,23263.060335196416,0,0,0,0,0,22727.7984700415,0,0,0,0,0,23144.245801894831,0,0,0,0,0,22607.801673458649,0,0,0,0,0,23023.054977927219,0,0,0,0,0,22644.121174641285,0,0,0,0,0,22899.44033748025,0,0,0,0,0,{"$f":"GV170+GV178","v":22360.560273779342},0,0,0,0,0,22773.353404224337,0,0,0,0,0,22233.218713271242,0,0,0,0,0,22644.744732303312,0,0,0,0,0,22103.330321552981,0,0,0,0,0,22513.56388694387,0,0,0,0,0,22129.56039569751,0,0,0,0,0,22379.759424677228,0,0,0,0,0,21835.708279256676,0,0,0,0,0,22243.278873165262,0,0,0,0,0,21697.869678858129,0,0,0,{"$f":"JH170+JH178","v":0},0,22104.068710623051,0,0,0,0,0,21557.274306451607,0,0,0,0,0,21962.074344830002,0,0,0,0,0,21572.583260294105,0,0,0,0,0,21817.240091721087,0,0,0,0,0,21267.59160114521,0,0,0,0,0,21669.509153549996,0,0,0,0,0,21118.390667184423,0,0,0,0,0,21518.823596615479,0,0,0,0,0,20966.205714544427,0,0,0,0,0,21365.124328542279,0,{"$f":"LT170+LT178","v":0},0,0,0,20969.693296548783,0,0,0,0,0,21208.351075107606,0,0,0,0,0,20652.643838124979,0,0,0,0,0,21048.442356604246,0,0,0,0,0,20491.143948903795,0,0,0,0,0,20885.335463730818,0,0,0,0,0,20326.414061898187,0,0,0,0,0,20718.966432999918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,5591.5402879981993,{"$f":"EJ220","v":5822.4967448034322},5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,5668.1062318379609,{"$f":"GV220","v":4965.6838626382923},5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,5493.9353566440395,{"$f":"JH220","v":5257.7853300835613},5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,5067.0830982960151,{"$f":"LT220","v":5297.1733714130778},5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,5085.2282822124689,{"$f":"OF220","v":4381.843242689898},5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34076.728572208114,0,0,0,0,0,34695.50238224199,0,0,0,0,0,33913.789543652274,0,0,0,0,0,34530.942029886821,0,0,0,0,0,33980.871734525317,0,0,0,0,0,34363.09047048456,0,0,0,0,0,33578.069969215823,0,0,0,0,0,34191.881879894237,0,0,0,0,0,33405.157768600126,0,0,0,0,0,34017.249117492116,0,0,0,0,0,33228.787323972123,0,0,0,0,0,33839.123699841963,0,0,0,0,0,33282.169470451561,0,0,0,0,0,33657.435773838792,0,0,0,0,0,32865.393659860594,0,0,0,0,0,33472.114089315561,0,0,0,0,0,32678.227933057799,0,0,0,0,0,33283.085971101864,0,0,0,0,0,32487.318891718947,0,0,0,0,0,33090.277290523904,0,0,0,0,0,32525.871669553326,0,0,0,0,0,32893.61243633437,0,0,0,0,0,32093.96990294438,0,0,0,0,0,32693.014285061057,0,0,0,0,0,31891.375701003264,0,0,0,0,0,32488.404170762267,0,0,0,0,0,31684.729615023323,0,0,0,0,0,32279.701854177511,0,0,0,0,0,31707.230607323785,0,0,0,0,0,32066.825491261054,0,0,0,0,0,31258.956019470257,0,0,0,0,0,31849.69160108627,0,0,0,0,0,31039.661539859648,0,0,0,0,0,31628.215033107987,0,0,0,0,0,30815.981170656836,0,0,0,0,0,31402.308933770142,0,0,0,0,0,30821.107194069969,0,0,0,0,0,31171.884712445535,0,0,0,0,0,30355.110137951357,0,0,0,0,0,30936.85200669444,0,0,0,0,0,30117.738740710382,0,0,0,0,0,30697.118646828323,0,0,0,0,0,29875.619915524585,0,0,0,0,0,30452.59061976488,0,0,0,0,0,29861.938713835065,0,0,0,0,0,30203.172032160168,0,0,0,0,0,29376.758288111756,0,0,0,0,0,29948.765072803366,0,0,0,0,0,29119.819853873985,0,0,0,0,0,29689.26997425943,0,0,0,0,0,28857.742650951463,0,0,0,0,0,29424.584973744611,0,0,0,0,0,28823.703903970483,0,0,0,0,0,29154.606273219491,0,0,0,0,0,28317.758782049885,0,0,0,0,0,28879.22799868388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,-28908.321738886996,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,-28840.82238224199,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,-28772.651373664732,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,-28703.802029886821,5591.5402879981993,{"$f":"EJ232-EJ233","v":5822.4967448034322},5586.8893640881706,5817.838139514437,5815.5030647337871,-28634.267601138024,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,-28564.041270484562,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,-28493.116153160787,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,-28421.485295894243,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,-28349.14167622399,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,-28276.078201812121,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,-28202.287709748467,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,-28127.762965848367,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,-28052.496663943431,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,-27976.481425165326,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,5668.1062318379609,{"$f":"GV232-GV233","v":-27899.709797222302},5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,-27822.174253668629,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,-27743.867193166741,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,-27664.780938741991,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,-27584.907737030069,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,-27504.239757516836,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,-27422.769091770671,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,-27340.487752667163,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,-27257.387673606074,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,-27173.460707720507,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,-27088.698627078193,5499.6612207683911,5263.5206509380378,5493.9353566440395,{"$f":"JH232-JH233","v":5257.7853300835613},5488.1905634408786,-27003.093121874903,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,-26916.635799619751,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,-26829.318184312404,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,-26741.131715612144,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,-26652.067747998644,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,-26562.117549924384,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,-26471.272302958612,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,-26379.523100922859,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,-26286.860949017777,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,-26193.276762941314,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,-26098.76136799813,5067.0830982960151,{"$f":"LT232-LT233","v":5297.1733714130778},5060.6983764368633,5290.778104666686,5287.5725473874918,-26003.305498200134,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,-25906.899795358084,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,-25809.534808164128,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,-25711.200991265243,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,-25611.888704327408,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,-25511.58821109054,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,-25410.289678413952,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,-25307.983175312344,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,-25204.658671982223,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,-25100.306038818584,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,5085.2282822124689,{"$f":"OF232-OF233","v":-24994.915045421858},5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,-24888.475359594951,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,-24780.97654633029,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,-24672.408066786847,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,-24562.759277256897,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,-24452.019428122578,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,-24340.177662802023,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,-24227.22301668502,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,-24113.144416058058,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,-23997.930677018718,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.0127906531227193E-2},{"$f":"(1+F241)^months-1","v":0.12853863858694092},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 8 - Wind  3'!E1)","v":"Project 8 - Wind  3"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.3581618529663366E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255.30065299427841,511.96924820846812,770.01311529838904,1029.4396231933429,1290.2561803065478,1552.4702347466987,1816.0892745306626,2081.1208277973124,2347.5724630225081,2615.4517892352278,2884.7664562348587,3155.5241548096515,3427.7326169563448,3701.3996161009668,3976.5329673208216,4253.1405275676616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":809999.99999999988},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV283+BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"EH283+EI6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"GT283+GU6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"JF283+JG6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"LR283+LS6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"OD283+OE6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"QP283+QQ6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"TB283+TC6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"VN283+VO6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"XZ283+YA6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"AAL283+AAM6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.3581618529663366E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.253094666390876,61.906275832694334,92.467121631258877,124.42966335025896,156.5514396773024,185.08342796432004,217.50608563384066,248.84043160653994,281.58051856605584,313.23395471276939,346.29480156361745,379.52062819656106,411.66234651046045,445.21403154595657,477.6833139799528,511.5642779260678,545.61451517974706,576.08505648466428,610.45641294051688,643.74965743210271,678.45889689567252,712.09179407425484,747.14246531902199,{"$f":"EI287*$F$288*EI7","v":782.36853483531979},816.52096994411193,852.09390140443998,886.59501590949105,922.51845388864626,958.62186375419537,992.40628516641061,1028.8590798998314,1064.2446688069992,1101.0572168538285,1136.8044451232711,1173.980528618343,1211.3431505098263,1247.6433373993898,1285.3752796437404,1322.0467238523861,1360.1518706913905,1398.4484291318033,1433.1875477193998,1471.849855985829,1509.4565458810646,1548.5018440431465,1586.4935335569166,1625.9258517588107,1665.5565444863325,1704.1367013429644,1744.1605760241084,1783.1359788166553,1823.5571744045531,1864.1819361190596,1901.2614772103154,1942.2764922603353,1982.2482386173119,2023.6710086672203,2064.0526515944248,2105.8874711883545,2147.9332800948723,2188.9412350830844,2231.4056573731982,2272.8344251380126,2315.7218713104198,2358.8258378356054,2398.3976069445707,2441.9179425690932,2484.4081717780036,2528.3626570507772,2571.2893180401375,2615.6825293807378,2660.3001749425503,2703.8934830997036,2748.9568470603804,2792.9982173703575,2838.511999722572,2884.2561092113901,2927.731853605279,2973.9268642207257,3019.105832893651,3065.7631970224988,3111.40695157966,3158.5315469223037,3205.8949430479188,3252.2484448653236,3300.0865225267412,3346.9172039335358,{"$f":"GU287*$F$288*GU7","v":3395.2349725479799},3443.7978216497386,3488.85718561371,3537.8939813293146,3585.9296896411329,3635.4588276268782,3683.9894703644031,3734.0161487448099,3784.2969037302933,3833.5831216274496,3884.369354421679,3934.1637122852458,3985.4607613913954,4037.0185781731948,4085.0886806037383,4137.1520696178231,4188.23031055498,4240.8180054398517,4292.423314751627,4345.5408552395766,4398.9287541833482,4451.3384846687304,4505.2646859245315,4558.2155558331233,4612.6857487470616,4667.433429750432,4718.7102059415911,4773.9971678573756,4828.3159709186875,4884.1613077134434,4939.0414297685793,4995.4510453681951,5052.1483738164443,5107.884980715934,5165.1555983072285,5221.4685179820526,5279.3184881025682,5337.4637682654084,5393.4060125841679,5452.1332005731856,5509.9103741288882,5569.2323225828495,5627.6073947232435,5687.5303966157617,5747.759645869286,5807.0468069170938,5867.8867113591778,5927.78775047828,5989.2447730620161,6051.0161396697731,6109.3536539210108,6171.7386039250805,6233.1928437324368,6296.2112656232503,6358.3023218851022,6421.9609226368493,6485.9454900972714,6549.0077938692511,6613.6427712850927,6677.3589199255675,6742.6511954450734,6808.2780658415786,6870.4914427479798,6936.7727228650028,{"$f":"JG287*$F$288*JG7","v":7002.1438694155131},7069.0998844362302,7135.1493305585645,7202.7872288356193,7270.7721130140026,7337.855864821182,7406.533534314005,7474.3137324009585,7543.6915286705562,7613.4255056645234,7679.7676901724353,7750.1995946678908,7819.7432987661186,7890.8939215190258,7961.1601431993513,8033.0371031310369,8105.2834539643982,8176.6511969668827,8249.6355023749857,8321.7451019199416,8395.4751866595561,8469.5844612548535,8541.5750272652531,8616.4353140451149,8690.4308157378946,8766.0567763421059,8840.8220017457261,8917.221757560148,8994.0148233989494,9069.9533281722761,9147.5325704423904,9224.2614109530241,9302.6351704648914,9381.4126840360277,9456.846232323629,9536.4175830274671,9615.1490723547668,9695.5360773225766,9775.0875375492706,9856.2988530923139,9937.9289387308745,10018.730059264044,10101.197649870277,10182.840708640631,10266.154694418192,10349.898581082358,10430.324788854638,10514.915225746032,10598.69236902593,10684.15173752848,10768.80241344816,10855.139940181592,10941.923376614242,11027.905132422757,11115.580788438525,11202.459489185083,11291.036840721701,11380.071964931878,11465.817430833349,11555.755296029716,11644.908188183612,11735.771777327358,11825.855297662834,11917.654445407647,{"$f":"LS287*$F$288*LS7","v":12009.928433086176},12101.429824836296,12194.654356777337,12287.111329551923,12381.296506174011,12475.96916632186,12568.631989649595,12664.273986700238,12759.161235916441,12855.789568723094,12951.668381578496,13049.293533825141,13147.424401985425,13244.813715073031,13343.957374965601,13442.364848951309,13542.532067581631,13643.218478969111,13740.67698010666,13842.389958328547,13943.380372792964,14046.144226802133,14148.19108961169,14252.016994286394,14356.381492000795,14460.037487355599,14565.481058755351,14670.221850960032,14776.755972942898,14883.843052193333,14987.73616604127,15095.917883123311,15203.411344870472,15312.71273783349,15421.331815497431,15531.764796142657,15642.77141715076,15753.104770326261,15865.261122279619,15976.750306984195,16090.068623639498,16203.975890979451,16314.725378602267,16429.799848442068,16544.22263626213,16660.490123985732,16776.112261516344,16893.585464604188,17011.669669157807,17129.118166571439,17248.427424113695,17367.107477490266,17487.654828712915,17608.829500413529,17728.134919176871,17850.560846474913,17972.374115698985,18096.071317263926,18219.162610680891,18344.1446224299,18469.777500277421,18594.814748609777,18721.753048827901,18848.102651916161,{"$f":"OE287*$F$288*OE7","v":18976.360276317475},19105.28616225356,19231.134003066814,19361.386986704019,19491.068877221744,19622.676487129418,19753.720199221785,19886.696864457826,20020.366856284742,20153.483905977784,20288.544923041522,20423.060387785121,20559.527249204049,20696.705979306862,20830.850504463724,20969.444246896746,21107.511206192088,21247.548431649717,21387.066544122652,21528.562633902653,21670.797315051044,21812.524560745413,21956.241523687753,22099.458928686716,22244.673970546257,22390.647368399463,22533.633297064094,22681.115428540048,22828.118013528529,22977.138353789036,23125.687323985767,23276.262269580551,23427.624061170987,23578.526929844396,23731.468287593398,23883.959119905492,24038.496883659194,24193.842561465295,24347.500545027015,24504.461566101869,24660.993433561478,24819.593718523578,24977.773566452764,25138.030595061202,25299.125948654466,25459.814133493375,25622.592838217352,25784.973326441945,25949.453334662867,26114.794126605266,26277.250424594808,26444.306451070734,26610.9870101208,26779.789959853973,26948.226734262757,27118.795241132084,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":845668.77974832361}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":6.0227037110439401}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":5.3581618529663366E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":6.6227050162672274E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":3.7361125543386997E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"IF(EI7,EI70)","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"IF(GU7,GU70)","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"IF(JG7,JG70)","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"IF(LS7,LS70)","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"IF(OE7,OE70)","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":493817.62207667675}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.41606260760431524}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-1.9317247378993125E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":9.3917398117732967E-4}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":1.1328485559625845E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127.05882352941181,254.11764705882362,381.17647058823542,508.23529411764724,635.29411764705912,762.35294117647095,889.41176470588277,1016.4705882352946,1143.5294117647065,1270.5882352941182,1397.6470588235302,1524.7058823529421,1651.7647058823538,1778.8235294117655,1905.8823529411773,2032.941176470589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12960,127.05882352941181,254.11764705882362,381.17647058823542,508.23529411764724,635.29411764705912,762.35294117647095,889.41176470588277,1016.4705882352946,1143.5294117647065,1270.5882352941182,1397.6470588235302,1524.7058823529421,1651.7647058823538,1778.8235294117655,1905.8823529411773,2032.941176470589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":20182.001509388348},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12960,127.05882352941181,254.11764705882362,381.17647058823542,508.23529411764724,635.29411764705912,762.35294117647095,889.41176470588277,1016.4705882352946,1143.5294117647065,1270.5882352941182,1397.6470588235302,1524.7058823529421,1651.7647058823538,1778.8235294117655,1905.8823529411773,2032.941176470589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.80000000000000016}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 8 - Wind  3'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 9 - BESS 3","index":19,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,9,"PIRR",{"$f":"G73","v":7.7711929062885821E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2033-02-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-07-01"},{"$f":"SUM(K6:XFD6)","v":5},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-07-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2050-07-01"},{"$f":"SUM(K7:XFD7)","v":204},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,{"$f":"EI8+EJ7","v":28},29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,{"$f":"GU8+GV7","v":92},93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,{"$f":"JG8+JH7","v":156},157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"LS8+LT7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"OE8+OF7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"QQ8+QR7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"TC8+TD7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"VO8+VP7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"YA8+YB7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"AAM8+AAN7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":2200},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,{"$f":"$F16*EI$7","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,{"$f":"$F16*GU$7","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,{"$f":"$F16*JG$7","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0.98},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,{"$f":"EJ16*EJ21*EJ24","v":1604064},1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,{"$f":"GV16*GV21*GV24","v":1448832},1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,{"$f":"JH16*JH21*JH24","v":1552320},1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99810324618643165,0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,{"$f":"EH30*(1-$G$30*EI7)","v":0.95003069623630676},0.94822872189021357,0.94643016544583325,0.94463502042024772,0.94284328034283538,0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,0.90771366105377194,0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,0.89064278137974806,0.88895345128763892,0.88726732543882436,0.88558439775564368,0.88390466217196406,0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,{"$f":"GT30*(1-$G$30*GU7)","v":0.84133236197580441},0.8397365616097483,0.83814378808412227,0.8365540356577551,0.83496729860036523,0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,0.80385705585887446,0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,0.78873935116359484,0.78724330679136389,0.78575010004700119,0.78425972554822532,0.78277217792296361,0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,{"$f":"JF30*(1-$G$30*JG7)","v":0.74507081309267542},0.74365759718656343,0.74224706180311073,0.74083920185802576,0.73943401227666061,0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,0.71188326669440583,0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,0.69849526328638889,0.69717038973199097,0.69584802913655985,0.6945281767336311,0.69321082776578091,0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"LR30*(1-$G$30*LS7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"OD30*(1-$G$30*OE7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"QP30*(1-$G$30*QQ7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"TB30*(1-$G$30*TC7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"VN30*(1-$G$30*VO7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"XZ30*(1-$G$30*YA7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601021.4854907922,1597984.7418825829,1543503.6369961868,1591928.5236060063,1537653.897201221,1585895.257851348,1582887.2049730986,1426992.7746341061,1576888.2050019077,1523126.3576956445,1570911.9407004102,1517353.8459542966,1564958.3259024653,1561989.9852297341,1508736.0723566071,1556070.1838396199,1503018.0985008792,1550172.8179637084,1547232.5217595457,1394849.6281308322,1541368.6498271052,1488817.7931894492,1535527.0014412589,1483175.307818166,1529707.4923767671,1526806.0138569574,1474751.6503815437,1521019.5565501035,1469162.4744248758,1515255.0293953842,1512380.9636398498,1412124.4557775948,1506649.1759743735,1455282.0323265819,1500939.1112680139,1449766.6444691443,1495250.687192712,1492414.5647495387,1441532.7307087984,1486758.4479379244,1436069.4514663967,1481123.7672997047,1478314.4401457123,1332719.1085362567,1472711.7615366599,1422501.6676322694,1467130.3165750266,1417110.5144052205,1461570.0247872004,1458797.786268888,1409062.0703269911,1453269.0740205955,1403721.8519635219,1447761.3150938749,1445015.268298334,1302699.4852313125,1439538.7905520629,1390459.6837367455,1434083.0681633051,1385189.9667433477,1428648.0224711243,1425938.2288862553,1377322.8146251959,1420534.0514015087,1372102.8851827832,1415150.355262795,1412466.1634296775,1273356.0567656248,1407113.0438598804,1359139.4485430492,1401780.2121312157,1353988.4324207141,1396467.5913545925,1393818.8361251662,1346298.4886441829,1388536.3882467004,1341196.138603563,1383273.9603700209,1380650.2302104793,1289126.2200649222,1375417.6901626254,1328524.7045937676,1370204.9809703734,1323489.7155942072,1365012.0274765666,1362422.9357078837,1315972.9885247292,1357259.4754648649,1310985.5693988146,1352115.5842712084,1349550.9538803566,1216637.2020301749,1344436.2772893696,1298599.5606322463,1339340.9848620961,1293677.985233604,1334265.0031343021,1331734.2309012963,1286330.5731485561,1326687.0780860411,1281455.4961076803,1321659.0535254707,1319152.191675459,1189232.3345905228,1314152.7236558839,1269348.4833538823,1309172.2031699114,1264537.7669041269,1304210.5584080953,1301736.7920577386,1257355.8559675557,1296803.3268344947,1252590.5904956837,1291888.5590001985,1289438.1644492096,1162444.7643682593,1284551.3099171363,1240756.2893432195,1279682.976123689,1236053.9347340977,1274833.0928769351,1272415.0483463577,1229033.797017063,1267592.7098914187,1224375.8695982716,1262788.6476649824,1260393.4484817928,1176841.3219242538,1255616.6708078207,1212808.1371926637,1250857.9966910942,1208211.7035635205,1246117.3575207614,1243753.7796707302,1201349.6951090321,1239040.064843185,1196796.6879435773,1234344.2145703761,1232002.9674741337,1110666.2100684836,1227333.7871666776,1185489.5197987237,1222682.302632137,1180996.6212695197,1218048.4468051258,1215738.1087685372,1174289.1802010613,1211130.570810959,1169838.7299503654,1206540.495007341,1204251.9847222113,1085648.3491927541,1199687.9781404673,1158786.2568317782,1195141.2687326893,1154394.5612646462,1190611.7909441451,1188353.4934891923,1147838.2059373057,1183849.740757596,1143488.0024972151,1179363.0568432992,1177126.0954676499,1061194.0179869866,1172664.8935635518,1132684.4873754655,1168220.5992129485,1128391.7151641634,1163793.1483377344,1161585.7192454198,1121983.0423574077,1157183.4139678259,1117730.8276590817,1152797.7930308154,1150611.2194206112,1074336.6129956443,1146250.5065091224,1107170.6627318677,1141906.3203068953,1102974.5856184987,1137578.5981791897,1135420.8916348596,1096710.2687696577,1131117.7486978222,1092553.8356074691,1126830.914285027,1124693.5934511099,1013925.4562736063,1120431.1060082181,1082231.5393887642,1116184.7730089067,1078129.9793071502,1111954.5332292896,1109845.4292278723,1072006.7667846901,1105639.2149903409,1067943.9576705263,1101448.9419260088,1099359.7644449598,991086.68997869117,1095193.2899327434,1057854.1721452926,1091042.605983746,1053845.0000904009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601021.4854907922,1597984.7418825829,1543503.6369961868,1591928.5236060063,1537653.897201221,1585895.257851348,1582887.2049730986,1426992.7746341061,1576888.2050019077,1523126.3576956445,1570911.9407004102,1517353.8459542966,1564958.3259024653,1561989.9852297341,1508736.0723566071,1556070.1838396199,1503018.0985008792,1550172.8179637084,1547232.5217595457,1394849.6281308322,1541368.6498271052,1488817.7931894492,1535527.0014412589,1483175.307818166,1529707.4923767671,1526806.0138569574,1474751.6503815437,{"$f":"SUM(EJ32:EJ34)","v":1521019.5565501035},1469162.4744248758,1515255.0293953842,1512380.9636398498,1412124.4557775948,1506649.1759743735,1455282.0323265819,1500939.1112680139,1449766.6444691443,1495250.687192712,1492414.5647495387,1441532.7307087984,1486758.4479379244,1436069.4514663967,1481123.7672997047,1478314.4401457123,1332719.1085362567,1472711.7615366599,1422501.6676322694,1467130.3165750266,1417110.5144052205,1461570.0247872004,1458797.786268888,1409062.0703269911,1453269.0740205955,1403721.8519635219,1447761.3150938749,1445015.268298334,1302699.4852313125,1439538.7905520629,1390459.6837367455,1434083.0681633051,1385189.9667433477,1428648.0224711243,1425938.2288862553,1377322.8146251959,1420534.0514015087,1372102.8851827832,1415150.355262795,1412466.1634296775,1273356.0567656248,1407113.0438598804,1359139.4485430492,1401780.2121312157,1353988.4324207141,1396467.5913545925,1393818.8361251662,1346298.4886441829,1388536.3882467004,1341196.138603563,1383273.9603700209,1380650.2302104793,1289126.2200649222,1375417.6901626254,1328524.7045937676,1370204.9809703734,1323489.7155942072,1365012.0274765666,1362422.9357078837,1315972.9885247292,1357259.4754648649,1310985.5693988146,1352115.5842712084,1349550.9538803566,{"$f":"SUM(GV32:GV34)","v":1216637.2020301749},1344436.2772893696,1298599.5606322463,1339340.9848620961,1293677.985233604,1334265.0031343021,1331734.2309012963,1286330.5731485561,1326687.0780860411,1281455.4961076803,1321659.0535254707,1319152.191675459,1189232.3345905228,1314152.7236558839,1269348.4833538823,1309172.2031699114,1264537.7669041269,1304210.5584080953,1301736.7920577386,1257355.8559675557,1296803.3268344947,1252590.5904956837,1291888.5590001985,1289438.1644492096,1162444.7643682593,1284551.3099171363,1240756.2893432195,1279682.976123689,1236053.9347340977,1274833.0928769351,1272415.0483463577,1229033.797017063,1267592.7098914187,1224375.8695982716,1262788.6476649824,1260393.4484817928,1176841.3219242538,1255616.6708078207,1212808.1371926637,1250857.9966910942,1208211.7035635205,1246117.3575207614,1243753.7796707302,1201349.6951090321,1239040.064843185,1196796.6879435773,1234344.2145703761,1232002.9674741337,1110666.2100684836,1227333.7871666776,1185489.5197987237,1222682.302632137,1180996.6212695197,1218048.4468051258,1215738.1087685372,1174289.1802010613,1211130.570810959,1169838.7299503654,1206540.495007341,1204251.9847222113,1085648.3491927541,1199687.9781404673,1158786.2568317782,1195141.2687326893,{"$f":"SUM(JH32:JH34)","v":1154394.5612646462},1190611.7909441451,1188353.4934891923,1147838.2059373057,1183849.740757596,1143488.0024972151,1179363.0568432992,1177126.0954676499,1061194.0179869866,1172664.8935635518,1132684.4873754655,1168220.5992129485,1128391.7151641634,1163793.1483377344,1161585.7192454198,1121983.0423574077,1157183.4139678259,1117730.8276590817,1152797.7930308154,1150611.2194206112,1074336.6129956443,1146250.5065091224,1107170.6627318677,1141906.3203068953,1102974.5856184987,1137578.5981791897,1135420.8916348596,1096710.2687696577,1131117.7486978222,1092553.8356074691,1126830.914285027,1124693.5934511099,1013925.4562736063,1120431.1060082181,1082231.5393887642,1116184.7730089067,1078129.9793071502,1111954.5332292896,1109845.4292278723,1072006.7667846901,1105639.2149903409,1067943.9576705263,1101448.9419260088,1099359.7644449598,991086.68997869117,1095193.2899327434,1057854.1721452926,1091042.605983746,1053845.0000904009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT32:LT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF32:OF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":100},{"$f":"F42*F16","v":220000},null,null,null,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":220000},null,null,"USD",null,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":220000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,{"$f":"EH51*(1+EI50*EI7)","v":1.0455634340087621},1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,{"$f":"GT51*(1+GU50*GU7)","v":1.1620316826326389},1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,{"$f":"JF51*(1+JG50*JG7)","v":1.2914736567104599},1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"LR51*(1+LS50*LS7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"OD51*(1+OE50*OE7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"QP51*(1+QQ50*QQ7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"TB51*(1+TC50*TC7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"VN51*(1+VO50*VO7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"XZ51*(1+YA50*YA7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,{"$f":"IF($F$52,EJ51,1)","v":1.0472902670263424},1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,{"$f":"IF($F$52,GV51,1)","v":1.1639508724319139},1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,{"$f":"IF($F$52,JH51,1)","v":1.2936066304538054},1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,LT51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,OF51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,QR51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,TD51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,VP51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,YB51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,AAN51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":1.8E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":1.8E-3},1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8029728463434564E-3,1.805950602584347E-3,1.8089332768317669E-3,1.8119208772082033E-3,1.8149134118495595E-3,1.8179108889051743E-3,1.8209133165378473E-3,1.8239207029238588E-3,1.8269330562529927E-3,1.8299503847285601E-3,1.8329726965674194E-3,1.8360000000000004E-3,1.8390323032703259E-3,1.8420696146360346E-3,1.8451119423684031E-3,1.8481592947523682E-3,1.8512116800865513E-3,1.8542691066832783E-3,1.8573315828686048E-3,1.8603991169823366E-3,1.8634717173780535E-3,1.8665493924231323E-3,1.8696321504987688E-3,1.8727200000000015E-3,1.8758129493357334E-3,1.878911006928756E-3,1.8820141812157716E-3,1.8851224806474163E-3,1.8882359136882831E-3,1.8913544888169451E-3,1.8944782145259779E-3,1.8976070993219842E-3,1.9007411517256154E-3,1.9038803802715956E-3,1.9070247935087453E-3,1.9101744000000027E-3,1.9133292083224494E-3,1.9164892270673326E-3,1.9196544648400885E-3,1.922824930260366E-3,1.9260006319620499E-3,1.9291815785932849E-3,1.9323677788164986E-3,1.9355592413084252E-3,1.9387559747601291E-3,1.9419579878770289E-3,1.9451652893789214E-3,1.9483778880000039E-3,1.9515957924888996E-3,1.9548190116086802E-3,1.9580475541368914E-3,1.9612814288655746E-3,1.964520644601292E-3,1.967765210165152E-3,1.9710151343928298E-3,1.9742704261345944E-3,1.9775310942553325E-3,1.9807971476345707E-3,1.984068595166501E-3,1.987345445760005E-3,1.9906277083386785E-3,1.9939153918408551E-3,1.9972085052196303E-3,2.0005070574428871E-3,2.003811057493319E-3,2.0071205143684561E-3,2.0104354370806877E-3,2.013755834657288E-3,2.0170817161404408E-3,2.0204130905872634E-3,2.0237499670698318E-3,2.0270923546752062E-3,2.0304402625054528E-3,2.0337936996776729E-3,2.0371526753240241E-3,2.0405171985917459E-3,2.0438872786431865E-3,2.0472629246558261E-3,2.0506441458223025E-3,2.0540309513504347E-3,2.0574233504632505E-3,2.0608213523990097E-3,2.0642249664112296E-3,2.0676342017687116E-3,2.0710490677555635E-3,2.0744695736712279E-3,2.0778957288305061E-3,2.0813275425635822E-3,2.0847650242160516E-3,2.0882081831489442E-3,2.0916570287387499E-3,2.0951115703774447E-3,2.0985718174725172E-3,2.1020377794469915E-3,2.1055094657394559E-3,2.1089868858040874E-3,2.1124700491106764E-3,2.1159589651446541E-3,2.1194536434071174E-3,2.1229540934148555E-3,2.1264603247003744E-3,2.129972346811925E-3,2.1334901693135268E-3,2.1370138017849957E-3,2.140543253821969E-3,2.1440785350359324E-3,2.1476196550542464E-3,2.1511666235201703E-3,2.1547194500928912E-3,2.1582781444475481E-3,2.1618427162752606E-3,2.1654131752831532E-3,2.1689895311943828E-3,2.1725717937481643E-3,2.1761599726997983E-3,2.1797540778206964E-3,2.1833541188984091E-3,2.1869601057366525E-3,2.1905720481553326E-3,2.1941899559905749E-3,2.1978138390947497E-3,2.2014437073365001E-3,2.2050795706007667E-3,2.2087214387888172E-3,2.2123693218182713E-3,2.2160232296231279E-3,2.2196831721537943E-3,2.2233491593771108E-3,2.227021201276378E-3,2.2306993078513864E-3,2.2343834891184401E-3,2.2380737551103876E-3,2.2417701158766461E-3,2.2454725814832319E-3,2.2491811620127841E-3,2.2528958675645957E-3,2.2566167082546384E-3,2.2603436942155927E-3,2.2640768355968724E-3,2.2678161425646547E-3,2.2715616253019075E-3,2.2753132940084154E-3,2.2790711589008102E-3,2.2828352302125968E-3,2.2866055181941804E-3,2.2903820331128975E-3,2.294164785253041E-3,2.2979537849158885E-3,2.3017490424197327E-3,2.3055505680999056E-3,2.309358372308811E-3,2.3131724654159489E-3,2.3169928578079466E-3,2.3208195598885852E-3,2.3246525820788278E-3,2.3284919348168496E-3,2.3323376285580653E-3,2.3361896737751566E-3,2.340048080958103E-3,2.3439128606142076E-3,2.3477840232681286E-3,2.3516615794619052E-3,2.3555455397549887E-3,2.3594359147242694E-3,2.3633327149641071E-3,2.3672359510863578E-3,2.3711456337204054E-3,2.3750617735131879E-3,2.3789843811292278E-3,2.3829134672506613E-3,2.3868490425772663E-3,2.3907911178264927E-3,2.3947397037334919E-3,2.3986948110511445E-3,2.4026564505500894E-3,2.4066246330187559E-3,2.4105993692633905E-3,2.4145806701080866E-3,2.4185685463948151E-3,2.4225630089834528E-3,2.4265640687518132E-3,2.4305717365956754E-3,2.4345860234288126E-3,2.4386069401830242E-3,2.4426344978081631E-3,2.4466687072721687E-3,2.4507095795610924E-3,2.4547571256791322E-3,2.4588113566486598E-3,2.4628722835102496E-3,2.466939917322713E-3,2.4710142691631238E-3,2.4750953501268516E-3,2.4791831713275908E-3,2.4832777438973906E-3,2.4873790789866862E-3,2.4914871877643281E-3,2.4956020814176135E-3,2.4997237711523162E-3,2.5038522681927167E-3,2.5079875837816343E-3,2.5121297291804561E-3,2.5162787156691683E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601021.4854907922,1597984.7418825829,1543503.6369961868,1591928.5236060063,1537653.897201221,1585895.257851348,1582887.2049730986,1426992.7746341061,1576888.2050019077,1523126.3576956445,1570911.9407004102,1517353.8459542966,1564958.3259024653,1561989.9852297341,1508736.0723566071,1556070.1838396199,1503018.0985008792,1550172.8179637084,1547232.5217595457,1394849.6281308322,1541368.6498271052,1488817.7931894492,1535527.0014412589,1483175.307818166,1529707.4923767671,1526806.0138569574,{"$f":"EI34","v":1474751.6503815437},1521019.5565501035,1469162.4744248758,1515255.0293953842,1512380.9636398498,1412124.4557775948,1506649.1759743735,1455282.0323265819,1500939.1112680139,1449766.6444691443,1495250.687192712,1492414.5647495387,1441532.7307087984,1486758.4479379244,1436069.4514663967,1481123.7672997047,1478314.4401457123,1332719.1085362567,1472711.7615366599,1422501.6676322694,1467130.3165750266,1417110.5144052205,1461570.0247872004,1458797.786268888,1409062.0703269911,1453269.0740205955,1403721.8519635219,1447761.3150938749,1445015.268298334,1302699.4852313125,1439538.7905520629,1390459.6837367455,1434083.0681633051,1385189.9667433477,1428648.0224711243,1425938.2288862553,1377322.8146251959,1420534.0514015087,1372102.8851827832,1415150.355262795,1412466.1634296775,1273356.0567656248,1407113.0438598804,1359139.4485430492,1401780.2121312157,1353988.4324207141,1396467.5913545925,1393818.8361251662,1346298.4886441829,1388536.3882467004,1341196.138603563,1383273.9603700209,1380650.2302104793,1289126.2200649222,1375417.6901626254,1328524.7045937676,1370204.9809703734,1323489.7155942072,1365012.0274765666,1362422.9357078837,1315972.9885247292,1357259.4754648649,1310985.5693988146,1352115.5842712084,{"$f":"GU34","v":1349550.9538803566},1216637.2020301749,1344436.2772893696,1298599.5606322463,1339340.9848620961,1293677.985233604,1334265.0031343021,1331734.2309012963,1286330.5731485561,1326687.0780860411,1281455.4961076803,1321659.0535254707,1319152.191675459,1189232.3345905228,1314152.7236558839,1269348.4833538823,1309172.2031699114,1264537.7669041269,1304210.5584080953,1301736.7920577386,1257355.8559675557,1296803.3268344947,1252590.5904956837,1291888.5590001985,1289438.1644492096,1162444.7643682593,1284551.3099171363,1240756.2893432195,1279682.976123689,1236053.9347340977,1274833.0928769351,1272415.0483463577,1229033.797017063,1267592.7098914187,1224375.8695982716,1262788.6476649824,1260393.4484817928,1176841.3219242538,1255616.6708078207,1212808.1371926637,1250857.9966910942,1208211.7035635205,1246117.3575207614,1243753.7796707302,1201349.6951090321,1239040.064843185,1196796.6879435773,1234344.2145703761,1232002.9674741337,1110666.2100684836,1227333.7871666776,1185489.5197987237,1222682.302632137,1180996.6212695197,1218048.4468051258,1215738.1087685372,1174289.1802010613,1211130.570810959,1169838.7299503654,1206540.495007341,1204251.9847222113,1085648.3491927541,1199687.9781404673,1158786.2568317782,{"$f":"JG34","v":1195141.2687326893},1154394.5612646462,1190611.7909441451,1188353.4934891923,1147838.2059373057,1183849.740757596,1143488.0024972151,1179363.0568432992,1177126.0954676499,1061194.0179869866,1172664.8935635518,1132684.4873754655,1168220.5992129485,1128391.7151641634,1163793.1483377344,1161585.7192454198,1121983.0423574077,1157183.4139678259,1117730.8276590817,1152797.7930308154,1150611.2194206112,1074336.6129956443,1146250.5065091224,1107170.6627318677,1141906.3203068953,1102974.5856184987,1137578.5981791897,1135420.8916348596,1096710.2687696577,1131117.7486978222,1092553.8356074691,1126830.914285027,1124693.5934511099,1013925.4562736063,1120431.1060082181,1082231.5393887642,1116184.7730089067,1078129.9793071502,1111954.5332292896,1109845.4292278723,1072006.7667846901,1105639.2149903409,1067943.9576705263,1101448.9419260088,1099359.7644449598,991086.68997869117,1095193.2899327434,1057854.1721452926,1091042.605983746,1053845.0000904009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":563830.13309316686},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2886.5982647523624,2885.8815075234429,2792.0950918732624,2884.4485269449547,2790.7086808132399,2883.0162579110447,2882.3003901128882,2602.7216645779063,2880.8691877334309,2787.2456642553552,2879.4386960155889,2785.861661172089,2878.0089146064843,2877.2942901574816,2783.786944987175,2875.8655735502198,2782.4046593263065,2874.4375663702658,2873.7238287054397,2594.9770164977408,2872.2968850060074,2778.9519473065152,2870.8706498535471,2777.5720624572382,2869.4451228962325,2868.7326248808563,2775.5035197894285,{"$f":"EJ55*EJ57+EJ56*EJ58","v":2867.3081595569643},2774.1253472521944,2865.8844015494119,2865.1727876795007,2679.657392409757,2863.7500899879801,2770.6829091083532,2862.328098735084,2769.3071302388648,2860.90681357003,2860.1964356608728,2767.2447427182697,2858.7762089702496,2765.8706710656743,2857.3566874912776,2856.6471910967257,2579.5567865956777,2855.2287267787137,2762.4384762268801,2853.8109667972503,2761.0667911194428,2852.393910802597,2851.6856466910785,2759.0105404308297,2850.2696460212642,2757.6405574602977,2848.8543484646757,2848.1469632447315,2571.8810678329401,2846.7327197034188,2754.2185754466127,2845.319178402834,2752.8509719198451,2843.9063389942789,2843.2001823905925,2750.8008398024817,2841.7883951666554,2749.4349333477471,2840.3773089637643,2839.6720286364257,2564.2281889079736,2838.261993312487,2746.0231337699306,2836.8526581396895,2744.6595996786964,2835.4440227703763,2834.7399674034295,2742.6155679261874,2833.3323810878578,2741.2537258571865,2831.9254937073765,2831.2223120093336,2647.905156210742,2829.8164723808136,2737.852078416423,2828.4113308200685,2736.4926016517275,2827.006886980475,2826.3049265978361,2734.4546521118514,2824.9015286904237,2733.0968623346139,2823.4988276383533,2822.7977383249327,{"$f":"GV55*GV57+GV56*GV58","v":2548.9906789250604},2821.3960819071376,2729.705336822246,2819.9951214799489,2728.3499053111245,2818.5948566977759,2817.8949850656186,2726.3180198856726,2816.4957631033553,2724.9642703422169,2815.0972359228745,2814.3982327679851,2541.4059125489393,2813.0007471133686,2721.5828366394749,2811.603955378373,2720.2314383448866,2810.2078572184337,2809.5100681214799,2718.2055989895061,2808.1150096784399,2716.8558776577283,2806.7206439497922,2806.0237207458699,2533.843715373032,2804.6303934439266,2713.4845057354637,2803.2377579967811,2712.1371286561866,2801.8458140608905,2801.1501013023576,2710.1173173802154,2799.7591939895901,2708.7716122737843,2798.3689773299766,2797.6741278879258,2616.5291638205376,2796.2849465650793,2705.410272192204,2794.8964550383494,2704.0669043627267,2793.5086529652172,2792.8150103667613,2702.0531032290369,2791.42824183218,2700.711402397289,2790.042161895648,2789.3493800447932,2518.7867601944131,2787.9643323642836,2697.3600643056889,2786.5799724273356,2696.0206937961029,2785.1962998924514,2784.5047212941113,2694.0128849209373,2783.1220792223835,2692.6751764487699,2781.7401236997166,2781.0494032877409,2511.2918684769579,2779.6684769495187,2689.3338105852686,2778.2882363084123,{"$f":"JH55*JH57+JH56*JH58","v":2687.9984255011645},2776.9086810239382,2776.219160284084,2685.996591053984,2774.8406323965251,2684.6628630617474,2773.4627890151337,2772.7741239080278,2503.8192785290485,2771.3973066486446,2681.3314397530235,2770.0211730460182,2680.0000282353858,2768.6457227606807,2767.9582537559568,2678.0041504387073,2766.5838278104156,2676.6743910821001,2765.2100843342282,2764.5234684162356,2585.5249569892558,2763.1507480087325,2673.3528807431276,2761.7787092236999,2672.0254309682273,2760.4073517226789,2759.7219283479508,2670.0354920974651,2758.351592138707,2668.7096895674326,2756.9819363680626,2756.2973635416238,2488.9407386951002,2754.9287277954254,2665.3980627012184,2753.5607716434638,2664.0745628805116,2752.1934947482882,2751.5101109165876,2662.0905452638212,2750.1438522742369,2660.7686877864462,2748.7782720457758,2748.0957362314771,2481.5346566787575,2746.7311729922799,2657.4669149837696,2745.367287325123,2656.1473533637873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT55*LT57+LT56*LT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF55*OF57+OF56*OF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":4},{"$f":"F65/months","v":0.33333333333333331},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"$G65*EI16","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"$G65*GU16","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"$G65*JG16","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":149599.99999999991},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"SUM(EJ64:EJ65)","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"SUM(GV64:GV65)","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"SUM(JH64:JH65)","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT64:LT65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF64:OF65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":178008.27000062299},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,734.54449295474137,735.75765290473385,736.97281648701608,738.18998701074952,739.40916779056113,740.63036214655244,741.85357340430812,743.07880489490537,744.30605995492294,745.53534192645031,746.76665415709681,748.00000000000011,749.2353828138364,750.47280596282883,751.71227281675669,752.95378675096481,754.19735114637263,755.44296938948378,756.6906448723945,757.94038099280374,759.19218115402168,760.44604876497976,761.70198724023908,762.9600000000006,764.22009047011352,765.48226208208575,766.74651827309208,{"$f":"EJ66*EJ51","v":768.01286248598433},769.2812981693005,770.55182877727384,771.82445776984287,773.0991886126601,774.37602477710243,775.65496974027963,776.93602698504424,778.21920000000102,779.5044922795164,780.79190732372808,782.08144863855455,783.37311973570456,784.66692413268697,785.96286535281979,787.26094692524021,788.5611723849139,789.86354527264518,791.16806913508572,792.47474752474568,793.7835840000015,795.09458212510719,796.40774547020294,797.72307761132606,799.04058213041912,800.36026261534118,801.68212265987665,803.00616586374531,804.33239583261252,805.66081617809846,806.99143051778799,808.32424247524102,809.65925568000205,810.99647376760981,812.33590037960755,813.67753916355298,815.02139377302797,816.36746786764843,817.71576511307467,819.06628918102081,820.41904374926537,821.77403250166094,823.13125912814417,824.49072732474633,825.85244079360245,827.21640324296231,828.5826183872,829.95108994682448,831.32182164848905,832.69481722500188,834.07008041533652,835.44761496464162,836.82742462425108,838.20951315169464,839.59388431070749,840.98054187124171,842.36948960947507,843.76073130782208,845.15427075494472,846.55011174576157,847.94825808145936,849.34871356950248,850.75148202364392,852.15656726393513,{"$f":"GV66*GV51","v":853.56397311673675},854.97370341472913,856.38576199692238,857.80015270866716,859.21687940166521,860.63594593397931,862.05735617004416,863.48111398067749,864.90722324308922,866.33568784089323,867.7665116641175,869.19969860921458,870.63525257907224,872.07317748302432,873.51347723686138,874.95615576284104,876.40121698969892,877.84866485265923,879.29850329344549,880.75073626029132,882.20536770795127,883.66240159771144,885.12184189740015,886.58369258139919,888.04795763065408,889.51464103268518,890.98374678159905,892.45527887809828,893.92924132949338,895.40563814971279,896.88447335931482,898.36575098549758,899.84947506211074,901.33564962966602,902.82427873534846,904.31536643302729,905.80891678326725,907.30493385333909,908.80342171723134,910.30438445566074,911.80782615608371,913.31375091270763,914.82216282650177,916.33306600520825,917.84646456335361,919.36236262226009,920.88076431005629,922.4016737616887,923.92509511893343,925.45103253040668,926.97949015157667,928.51047214477444,930.0439826792059,931.58002593096228,933.1186060830322,934.65972732531293,936.20339385462125,937.74960987470581,939.29837959625775,940.84970723692288,942.40359702131252,943.96005318101527,945.51907995460863,947.08068158767048,{"$f":"JH66*JH51","v":948.64486233279058},950.21162644958213,951.78097820469338,953.3529218718196,954.92746173171417,956.50460207220044,958.08434718818353,959.66670138166194,961.25166896173926,962.83925424463609,964.42946155370123,966.02229521942445,967.61775957944678,969.21585897857426,970.8165977687878,972.41998030925652,974.02601096634885,975.63469411364485,977.24603413194757,978.86003540929551,980.4767023409745,982.09603932952928,983.71805078477587,985.34274112381343,986.97011477103626,988.60017615814616,990.23292972416402,991.86837991544212,993.50653118567629,995.14738799591828,996.79095481458717,998.43723611748214,1000.0862363877945,1001.7379601161205,1003.392411800472,1005.0495959462903,1006.7095170664577,1008.3721796813098,1010.037588318648,1011.7057475137517,1013.3766618093906,1015.0503357558373,1016.7267739108796,1018.4059808398324,1020.0879611155511,1021.7727193184436,1023.4602600364821,1025.1505878652167,1026.8437074077874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT66*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF66*OF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":385821.86309254408},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,2008.7570015163365,{"$f":"EJ59-EJ68","v":2099.2952970709798},2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,1970.6411710609975,{"$f":"GV59-GV68","v":1695.4267058083237},1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,1831.2075547207419,{"$f":"JH59-JH68","v":1739.353563168374},1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT59-LT68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF59-OF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44000,-44000,-44000,-44000,-44000,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70-EI46","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70-GU46","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70-JG46","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70-LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70-OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":6.2561727382399734E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.7711929062885821E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EI82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GU82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JG82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LS82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OE82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QQ82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TC82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VO82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YA82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAM82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":6.2561727382399734E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.7711929062885821E-2},{"$f":"SUM(K80:XFD80)","v":2769.991409291028},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275.27160048255882,552.26534764766825,830.99201554245519,1111.4624456183458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":222769.99140929105},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EJ79+EJ80+EJ81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GV79+GV80+GV81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JH79+JH80+JH81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LT79+LT80+LT81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OF79+OF80+OF81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QR79+QR80+QR81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TD79+TD80+TD81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VP79+VP80+VP81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YB79+YB80+YB81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAN79+AAN80+AAN81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EJ82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GV82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JH82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LT82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OF82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QR82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TD82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VP82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YB82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAN82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":4.9019607843137254E-3},null,{"$f":"SUM(K85:XFD85)","v":222769.99140929029},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,{"$f":"$F$85*EI84*EI7","v":1092.0097618102502},1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,{"$f":"$F$85*GU84*GU7","v":1092.0097618102502},1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,{"$f":"$F$85*JG84*JG7","v":1092.0097618102502},1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*LS84*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*OE84*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":2769.9914092902909},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1060.0440099873711,1058.114092808459,963.11251357599599,1054.2487781239549,959.28975121242843,1050.3761339542423,1048.43705489833,767.6330978727508,1044.5533659682576,949.70056051865481,1040.6622800482417,945.85189936183883,1036.7637699823979,1034.8117223844026,940.06491036016814,1030.9020249890048,936.19754636968378,1026.9848351705321,1025.0234220227951,745.02687369468686,1021.0949420417353,926.49613673128511,1017.1589008030576,922.60230064698749,1013.2152706158688,1011.2406009885206,916.74723970608625,{"$f":"EJ70-EJ85","v":1007.2855352607296},912.83428727264368,1003.3228109618879,1001.3385680994077,814.54844198684668,997.36430340062748,903.01817755782326,993.38230993978937,899.07816842861371,989.39255948026334,987.3947665268945,893.1535322694649,983.39332742429474,889.1939851227371,979.38406032820762,977.37648236123528,698.98585240051375,973.35541969581823,879.26064528154416,969.32645746225421,875.27344530919095,965.28956686723973,963.26813941062551,869.27770100925341,959.21930208059507,865.27053303470643,955.16246399454872,953.131035570736,675.53891019007733,949.06214171507008,855.21738311857439,944.98517411734269,851.18195442959291,940.90010341641892,938.85452020073467,845.11353882867866,934.75723958337721,841.05770366984848,930.65178204043946,928.59597764515479,651.79938334845815,924.47819900057584,830.88211283153623,920.352169004693,826.79739707484373,916.21785771716372,914.14758720597933,820.65471616911259,910.00079762911855,816.54914682193453,905.84565148178967,903.76493523444174,719.06796977624072,899.59719741886875,806.24843229546536,895.42102713857662,802.11335023200218,891.23639386240279,889.1408940326412,795.89477855583959,884.94350879871422,791.7383869548612,880.73758380445929,878.63140925074731,{"$f":"GV70-GV85","v":603.41694399807352},874.41261668215816,781.30981301507336,870.18520696103155,777.12326409920911,865.94914895354646,863.82786708532421,770.82714409474488,859.5787780500159,766.61882069107355,855.32096244850686,853.18877234852039,578.760898159617,848.91780782009414,756.05959759236316,844.63803780528178,751.82045954493742,840.34943055552435,838.20180301778419,745.4451009189645,833.89988016023858,741.18371424976681,829.58904024214189,827.43026635422052,553.78599593212766,823.10599060099116,730.49099714361432,818.77271730843245,726.19812551644304,814.43041410092746,812.25586613279256,719.74180458446767,807.89995711722918,715.42620083386805,803.53493678437803,801.3489996446483,618.71048522702017,796.97025090148986,704.59708866472261,792.58230877243841,700.24931639639294,788.18514024225919,785.98308573000918,693.7102754135783,781.57201545857629,689.3392779647786,777.15163577534145,774.93794447285427,502.85190326522957,770.50353802362656,678.3708123438621,766.05973847231098,673.96694930664694,761.60651215123903,759.37635340082875,667.34339578537424,754.90892355751203,662.91580476381387,750.43198229320865,748.18993424056794,476.87850964539507,743.6986619582533,651.80496882040984,739.19779291049167,{"$f":"JH70-JH85","v":647.34380135812376},734.68729276410591,732.42842026914036,640.63390737191435,727.90340885456067,636.14849917929678,723.36868001669995,721.0976607161158,450.55784775705911,716.54829059375834,624.89221638907202,711.98911601634359,620.3725068456888,707.42010197185618,705.13189417691888,613.57440831920053,700.54805503381658,609.02993515820503,695.95428839203055,693.65367119668986,513.03849283803106,689.04494686895305,597.62506814810149,684.42620628963618,593.04555438694092,679.79741375428262,677.47923681353655,586.15735037177274,672.83529914278051,581.55253976126414,668.18121974322526,665.85036561389143,396.84474049705545,661.18100586905462,569.99588909049612,656.50141388692327,565.35528400380372,651.8115532567283,649.46276078768938,558.37503593981933,644.7574286545962,553.7085902203587,640.04173632464585,637.67999358139446,369.43693375295629,632.94869186358596,541.99689313703743,628.20693764965608,537.29388414574964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EK82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GW82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JI82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LU82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OG82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QS82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TE82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VQ82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YC82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAO82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1092.0097618102502,2184.0195236205004,3276.0292854307509,4368.0390472410008,5460.0488090512508,6552.0585708615008,7644.0683326717508,8736.0780944820017,9828.0878562922517,10920.097618102502,12012.107379912752,13104.117141723002,14196.126903533252,15288.136665343502,16380.146427153752,17472.156188964003,18564.165950774255,19656.175712584507,20748.185474394759,21840.195236205011,22932.204998015262,24024.214759825514,25116.224521635766,26208.234283446018,27300.24404525627,28392.253807066521,29484.263568876773,{"$f":"EI89+EJ85","v":30576.273330687025},31668.283092497277,32760.292854307529,33852.302616117777,34944.312377928029,36036.32213973828,37128.331901548532,38220.341663358784,39312.351425169036,40404.361186979288,41496.370948789539,42588.380710599791,43680.390472410043,44772.400234220295,45864.409996030547,46956.419757840798,48048.42951965105,49140.439281461302,50232.449043271554,51324.458805081806,52416.468566892057,53508.478328702309,54600.488090512561,55692.497852322813,56784.507614133065,57876.517375943316,58968.527137753568,60060.53689956382,61152.546661374072,62244.556423184324,63336.566184994575,64428.575946804827,65520.585708615079,66612.595470425324,67704.605232235568,68796.614994045813,69888.624755856057,70980.634517666302,72072.644279476546,73164.654041286791,74256.663803097035,75348.67356490728,76440.683326717524,77532.693088527769,78624.702850338013,79716.712612148258,80808.722373958502,81900.732135768747,82992.741897578991,84084.751659389236,85176.761421199481,86268.771183009725,87360.78094481997,88452.790706630214,89544.800468440459,90636.810230250703,91728.819992060948,92820.829753871192,93912.839515681437,95004.849277491681,96096.859039301926,97188.86880111217,98280.878562922415,99372.888324732659,{"$f":"GU89+GV85","v":100464.8980865429},101556.90784835315,102648.91761016339,103740.92737197364,104832.93713378388,105924.94689559413,107016.95665740437,108108.96641921462,109200.97618102486,110292.9859428351,111384.99570464535,112477.00546645559,113569.01522826584,114661.02499007608,115753.03475188633,116845.04451369657,117937.05427550682,119029.06403731706,120121.07379912731,121213.08356093755,122305.09332274779,123397.10308455804,124489.11284636828,125581.12260817853,126673.13236998877,127765.14213179902,128857.15189360926,129949.16165541951,131041.17141722975,132133.18117904,133225.19094085024,134317.20070266048,135409.21046447073,136501.22022628097,137593.22998809122,138685.23974990146,139777.24951171171,140869.25927352195,141961.2690353322,143053.27879714244,144145.28855895268,145237.29832076293,146329.30808257317,147421.31784438342,148513.32760619366,149605.33736800391,150697.34712981415,151789.3568916244,152881.36665343464,153973.37641524489,155065.38617705513,156157.39593886537,157249.40570067562,158341.41546248586,159433.42522429611,160525.43498610635,161617.4447479166,162709.45450972684,163801.46427153709,164893.47403334733,165985.48379515758,167077.49355696782,168169.50331877806,169261.51308058831,{"$f":"JG89+JH85","v":170353.52284239855},171445.5326042088,172537.54236601904,173629.55212782929,174721.56188963953,175813.57165144978,176905.58141326002,177997.59117507027,179089.60093688051,180181.61069869075,181273.620460501,182365.63022231124,183457.63998412149,184549.64974593173,185641.65950774198,186733.66926955222,187825.67903136247,188917.68879317271,190009.69855498296,191101.7083167932,192193.71807860344,193285.72784041369,194377.73760222393,195469.74736403418,196561.75712584442,197653.76688765467,198745.77664946491,199837.78641127516,200929.7961730854,202021.80593489564,203113.81569670589,204205.82545851613,205297.83522032638,206389.84498213662,207481.85474394687,208573.86450575711,209665.87426756736,210757.8840293776,211849.89379118785,212941.90355299809,214033.91331480833,215125.92307661858,216217.93283842882,217309.94260023907,218401.95236204931,219493.96212385956,220585.9718856698,221677.98164748005,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"LS89+LT85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"OE89+OF85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"QQ89+QR85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"TC89+TD85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"VO89+VP85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"YA89+YB85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"AAM89+AAN85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,221677.9816474808,220585.97188567056,219493.96212386028,218401.95236205004,217309.9426002398,216217.93283842955,215125.92307661931,214033.91331480903,212941.90355299879,211849.89379118854,210757.8840293783,209665.87426756806,208573.86450575781,207481.85474394754,206389.84498213729,205297.83522032705,204205.8254585168,203113.81569670653,202021.80593489629,200929.79617308604,199837.7864112758,198745.77664946552,197653.76688765528,196561.75712584503,195469.74736403479,194377.73760222452,193285.72784041427,{"$f":"EJ88-EJ89","v":192193.71807860403},191101.70831679378,190009.69855498351,188917.68879317326,187825.67903136302,186733.66926955277,185641.6595077425,184549.64974593226,183457.63998412201,182365.63022231177,181273.62046050152,180181.61069869125,179089.600936881,177997.59117507076,176905.58141326049,175813.57165145024,174721.56188964,173629.55212782975,172537.54236601951,171445.53260420923,170353.52284239899,169261.51308058875,168169.50331877847,167077.49355696823,165985.48379515798,164893.47403334774,163801.46427153749,162709.45450972722,161617.44474791698,160525.43498610673,159433.42522429646,158341.41546248621,157249.40570067597,156157.39593886572,155065.38617705548,153973.37641524523,152881.36665343499,151789.35689162475,150697.3471298145,149605.33736800426,148513.32760619401,147421.31784438377,146329.30808257352,145237.29832076328,144145.28855895303,143053.27879714279,141961.26903533255,140869.2592735223,139777.24951171206,138685.23974990181,137593.22998809157,136501.22022628132,135409.21046447108,134317.20070266083,133225.19094085059,132133.18117904034,131041.1714172301,129949.16165541986,128857.15189360961,127765.14213179937,126673.13236998912,125581.12260817888,124489.11284636863,123397.10308455839,{"$f":"GV88-GV89","v":122305.09332274814},121213.0835609379,120121.07379912765,119029.06403731741,117937.05427550717,116845.04451369692,115753.03475188668,114661.02499007643,113569.01522826619,112477.00546645594,111384.9957046457,110292.98594283545,109200.97618102521,108108.96641921496,107016.95665740472,105924.94689559448,104832.93713378423,103740.92737197399,102648.91761016374,101556.9078483535,100464.89808654325,99372.888324733009,98280.878562922764,97188.86880111252,96096.859039302275,95004.849277492031,93912.839515681786,92820.829753871541,91728.819992061297,90636.810230251052,89544.800468440808,88452.790706630563,87360.780944820319,86268.771183010074,85176.76142119983,84084.751659389585,82992.741897579341,81900.732135769096,80808.722373958852,79716.712612148607,78624.702850338363,77532.693088528118,76440.683326717874,75348.673564907629,74256.663803097385,73164.65404128714,72072.644279476895,70980.634517666651,69888.624755856406,68796.614994046162,67704.605232235917,66612.595470425673,65520.585708615428,64428.575946805184,63336.566184994939,62244.556423184695,61152.54666137445,60060.536899564206,58968.527137753961,57876.517375943717,56784.507614133472,55692.497852323228,54600.488090512983,53508.478328702739,{"$f":"JH88-JH89","v":52416.468566892494},51324.458805082249,50232.449043272005,49140.43928146176,48048.429519651516,46956.419757841271,45864.409996031027,44772.400234220782,43680.390472410538,42588.380710600293,41496.370948790049,40404.361186979804,39312.35142516956,38220.341663359315,37128.331901549071,36036.322139738826,34944.312377928582,33852.302616118337,32760.292854308093,31668.283092497848,30576.273330687603,29484.263568877359,28392.253807067114,27300.24404525687,26208.234283446625,25116.224521636381,24024.214759826136,22932.204998015892,21840.195236205647,20748.185474395403,19656.175712585158,18564.165950774914,17472.156188964669,16380.146427154425,15288.13666534418,14196.126903533936,13104.117141723691,12012.107379913446,10920.097618103202,9828.0878562929574,8736.0780944827129,7644.0683326724684,6552.0585708622239,5460.0488090519793,4368.0390472417348,3276.0292854314903,2184.0195236212458,1092.0097618110012,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"LT88-LT89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"OF88-OF89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"QR88-QR89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"TD88-TD89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"VP88-VP89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"YB88-YB89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"AAN88-AAN89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,4.7584686037886155E-3,4.7732033869340475E-3,4.3661548617206537E-3,4.8030878294913785E-3,4.3923130761312577E-3,4.8335392361061862E-3,4.8489828809980453E-3,3.5682965906407775E-3,4.8803170945713155E-3,4.4599045311074026E-3,4.9122624582194898E-3,4.4878601041088133E-3,4.9448379408625993E-3,4.9613681217276192E-3,4.5308295104663403E-3,4.9949261073296879E-3,4.5601920028282335E-3,5.0291652202603685E-3,5.0465470234352739E-3,3.6878537455247769E-3,5.081849290098011E-3,4.6362409901023992E-3,5.1178893858814132E-3,4.6677698845546756E-3,5.1546917642132008E-3,5.1733867497420344E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.7163180877334929E-3},5.2113808221390849E-3,4.7495531924685993E-3,5.2502032545865898E-3,5.269933986078338E-3,4.3116578822781004E-3,5.3100529626414301E-3,4.8358615834528662E-3,5.3510742824315182E-3,4.8717413967805743E-3,5.3930300180787989E-3,5.4143687345209546E-3,4.92710152751695E-3,5.4577896357513112E-3,4.9650788235109638E-3,5.5022321024834975E-3,5.5248481961574399E-3,3.975721816210245E-3,5.5708946804780869E-3,5.0640034170808309E-3,5.6180611139454752E-3,5.1052566492345089E-3,5.6663904025059031E-3,5.6910051309301164E-3,5.1690567186933375E-3,5.7411640650063449E-3,5.2129289456572803E-3,5.792603191812057E-3,5.8188187743591141E-3,4.1518110439592911E-3,5.8722753796495858E-3,5.3276129305775896E-3,5.9271459092590205E-3,5.375611629739741E-3,5.9834890899837234E-3,6.0122321748262769E-3,5.4500463298992989E-3,6.0709017451332893E-3,5.5013748377618346E-3,6.1312057781818686E-3,6.161992864049815E-3,4.3567923097899914E-3,6.224883745464059E-3,5.6361055848693862E-3,6.2895955777043577E-3,5.6927346255699653E-3,6.3562109235533269E-3,6.3902595934364394E-3,5.7808353063176759E-3,6.4598962351480309E-3,5.841788629225496E-3,6.5316659012548666E-3,6.5683822911393307E-3,5.2678501231287504E-3,6.6435451054853226E-3,6.0025702447467216E-3,6.7211089795782414E-3,6.0704914774218546E-3,6.8011937334163481E-3,6.8422210863532517E-3,6.1765665844684117E-3,6.9263297800414795E-3,6.2502471687708623E-3,7.0132959915672737E-3,{"$f":"IF(GT90,GU86/GT90)","v":7.0578975876795088E-3},4.8900414103285675E-3,7.1494374676178895E-3,6.4457547820923359E-3,7.2442343332377954E-3,6.5288530190875833E-3,7.3424688642014383E-3,7.3929354101453897E-3,6.6592391788862452E-3,7.496695395182538E-3,6.7502462634744216E-3,7.6044073088662508E-3,7.6598177963832807E-3,5.2474859866391424E-3,7.7739031051592584E-3,6.9934957537248583E-3,7.8925626759246813E-3,7.0976713378574884E-3,8.0160820972048023E-3,8.0797600739804798E-3,7.2620843772555725E-3,8.2111586284749054E-3,7.3775391043674832E-3,8.3482432102727228E-3,8.4190361182462509E-3,5.6980393203813944E-3,8.5653787109144976E-3,7.688986432787045E-3,8.7184321284600481E-3,7.8236547490694395E-3,8.8786753625677579E-3,8.9616554694429557E-3,8.0377844477763239E-3,9.1336853327417707E-3,8.1893292744916347E-3,9.3143199533903594E-3,9.4080707727542089E-3,7.3581769942461378E-3,9.602890959850733E-3,8.6030621496361315E-3,9.808128200624211E-3,8.7842221969609523E-3,1.0024650162971868E-2,1.0137440793299424E-2,9.0751448734251398E-3,1.0372737547732762E-2,9.2831975294858995E-3,1.0621954630398325E-2,1.0752178613953289E-2,7.0843534533362442E-3,1.102473457898542E-2,9.8605260215574569E-3,1.1314736063294703E-2,1.0117710390159943E-2,1.1623927104960142E-2,1.178632838366318E-2,1.0536463152046828E-2,1.212811154802166E-2,1.0840363009485734E-2,1.249459330588591E-2,1.2687953567040127E-2,8.2395854357955704E-3,1.3096858513098195E-2,1.1703640417579503E-2,{"$f":"IF(JF90,JG86/JF90)","v":1.35383000914772E-2},1.20979669311747E-2,1.4016344726209811E-2,1.4270553208378183E-2,1.2753387891162735E-2,1.4812716766436444E-2,1.3239735523907517E-2,1.5405107198274082E-2,1.572237952648944E-2,1.0063294471594696E-2,1.6404347187471812E-2,1.4672833433968427E-2,1.7157864645440852E-2,1.5354097642449601E-2,1.7994855975949929E-2,1.8449125870920915E-2,1.6525773631473083E-2,1.9440054185254706E-2,1.7428585475411405E-2,2.0558550958381806E-2,2.117361020798909E-2,1.6200388614044214E-2,2.2535282158712235E-2,2.0269289302478469E-2,2.4106089320717318E-2,2.1723086189406295E-2,2.5938314134487467E-2,2.6973768936884673E-2,2.4398605999475121E-2,2.9340192066179185E-2,2.6627625507540963E-2,3.2204320737724459E-2,3.3874868405229554E-2,2.1376922698780883E-2,3.7841981191002252E-2,3.479797275472319E-2,4.2941885480073549E-2,3.9824614688606798E-2,4.974097424551794E-2,5.4067345574492283E-2,5.1132787953667387E-2,6.5603547514255872E-2,6.338182697451554E-2,8.3730509523176733E-2,9.7325136319329084E-2,6.7661837223960838E-2,0.14490454069161107,0.16544323811368197,0.28763796790975948,0.4920229680499334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,5.710162324546339E-2,5.727844064320857E-2,5.2393858340647845E-2,5.7637053953896539E-2,5.2707756913575092E-2,5.8002470833274235E-2,5.8187794571976544E-2,4.2819559087689328E-2,5.856380513485579E-2,5.3518854373288835E-2,5.8947149498633875E-2,5.385432124930576E-2,5.9338055290351188E-2,5.9536417460731433E-2,5.4369954125596087E-2,5.9939113287956258E-2,5.4722304033938803E-2,6.0349982643124425E-2,6.055856428122329E-2,4.4254244946297323E-2,6.0982191481176132E-2,5.563489188122879E-2,6.1414672630576955E-2,5.6013238614656111E-2,6.185630117055841E-2,6.2080640996904413E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.6595817052801915E-2},6.2536569865669023E-2,5.6994638309623188E-2,6.3002439055039078E-2,6.3239207832940056E-2,5.1739894587337201E-2,6.3720635551697158E-2,5.8030339001434394E-2,6.4212891389178212E-2,5.8460896761366891E-2,6.4716360216945587E-2,6.4972424814251459E-2,5.91252183302034E-2,6.5493475629015738E-2,5.9580945882131565E-2,6.6026785229801974E-2,6.6298178353889278E-2,4.770866179452294E-2,6.6850736165737043E-2,6.0768041004969971E-2,6.7416733367345702E-2,6.1263079790814107E-2,6.7996684830070833E-2,6.8292061571161397E-2,6.202868062432005E-2,6.8893968780076142E-2,6.2555147347887363E-2,6.9511238301744688E-2,6.9825825292309365E-2,4.9821732527511493E-2,7.0467304555795029E-2,6.3931355166931075E-2,7.1125750911108246E-2,6.4507339556876889E-2,7.1801869079804681E-2,7.2146786097915319E-2,6.5400555958791587E-2,7.2850820941599476E-2,6.6016498053142011E-2,7.357446933818243E-2,7.3943914368597777E-2,5.22815077174799E-2,7.4698604945568708E-2,6.7633267018432641E-2,7.5475146932452289E-2,6.8312815506839583E-2,7.6274531082639929E-2,7.6683115121237266E-2,6.9370023675812104E-2,7.7518754821776364E-2,7.0101463550705956E-2,7.8379990815058392E-2,7.8820587493671962E-2,6.3214201477545001E-2,7.9722541265823871E-2,7.203084293696066E-2,8.0653307754938897E-2,7.2845897729062248E-2,8.1614324800996174E-2,8.2106653036239013E-2,7.4118799013620937E-2,8.3115957360497761E-2,7.5002966025250348E-2,8.4159551898807278E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":8.4694771052154103E-2},5.868049692394281E-2,8.5793249611414671E-2,7.7349057385108028E-2,8.6930811998853552E-2,7.8346236229051E-2,8.8109626370417263E-2,8.8715224921744676E-2,7.9910870146634949E-2,8.996034474219046E-2,8.1002955161693063E-2,9.1252887706395003E-2,9.1917813556599365E-2,6.2969831839669713E-2,9.3286837261911101E-2,8.3921949044698296E-2,9.4710752111096169E-2,8.517205605428986E-2,9.6192985166457634E-2,9.6957120887765758E-2,8.714501252706687E-2,9.8533903541698858E-2,8.8530469252409802E-2,0.10017891852327268,0.10102843341895501,6.8376471844576736E-2,0.10278454453097396,9.2267837193444543E-2,0.10462118554152058,9.3883856988833281E-2,0.1065441043508131,0.10753986563331547,9.6453413373315894E-2,0.10960422399290125,9.8271951293899623E-2,0.11177183944068431,0.11289684927305051,8.8298123930953654E-2,0.1152346915182088,0.10323674579563358,0.11769753840749053,0.10541066636353143,0.12029580195566242,0.12164928951959308,0.10890173848110168,0.12447285057279314,0.11139837035383079,0.12746345556477989,0.12902614336743945,8.5012241440034927E-2,0.13229681494782503,0.11832631225868948,0.13577683275953645,0.12141252468191932,0.1394871252595217,0.14143594060395814,0.12643755782456192,0.14553733857625992,0.13008435611382879,0.14993511967063092,0.15225544280448153,9.8875025229546845E-2,0.15716230215717836,0.14044368501095406,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.16245960109772639},0.14517560317409639,0.16819613671451772,0.1712466385005382,0.15304065469395284,0.17775260119723732,0.1588768262868902,0.184861286379289,0.18866855431787327,0.12075953365913636,0.19685216624966173,0.17607400120762112,0.20589437574529024,0.1842491717093952,0.21593827171139915,0.22138951045105099,0.19830928357767699,0.23328065022305647,0.20914302570493687,0.24670261150058168,0.25408332249586907,0.19440466336853057,0.27042338590454684,0.24323147162974162,0.28927307184860784,0.26067703427287553,0.3112597696138496,0.32368522724261606,0.29278327199370147,0.3520823047941502,0.31953150609049152,0.38645184885269351,0.40649842086275467,0.25652307238537059,0.45410377429202703,0.41757567305667831,0.51530262576088259,0.4778953762632816,0.5968916909462153,0.64880814689390742,0.61359345544400867,0.78724257017107047,0.76058192369418642,1.0047661142781208,1.1679016358319489,0.81194204668753001,1.7388544882993329,1.9853188573641836,3.4516556149171138,5.9042756165992003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":6.2561727382399734E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.7711929062885821E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99378272361677489,0.98760410175917512,0.9814638941013315,0.97536186181154716,0.96929776754300767,0.96327137542454966,0.95728245105148579,0.95133076147648765,0.9454160752005244,0.93953816216385877,0.93369679373709857,0.9278917427123039,0.92212278329414898,0.91638969109114043,0.91069224310688857,0.90503021773143388,0.8994033947326272,0.89381155524756351,0.88825448177406907,0.88273195816224126,0.87724376960604111,0.87178970263493805,0.86636954510560693,0.86098308619367636,0.85563011638552822,0.85031042747014829,{"$f":"1/(1+$F$95)^EI8","v":0.8450238125310281},0.83977006593811598,0.83454898333981942,0.82936036165505633,0.82420399906535524,0.81907969500700661,0.81398725016326023,0.80892646645657384,0.80389714704090764,0.79889909629406808,0.79393211981009904,0.78899602439171979,0.78409061804281077,0.77921570996094491,0.77437111052996677,0.76955663131261687,0.76477208504320271,0.76001728562031368,0.75529204809958361,0.75059618868649636,0.7459295247292369,0.74129187471158764,0.73668305824586666,0.7321028960659125,0.72755121002011125,0.72302782306446622,0.71853255925571291,0.714065243744474,0.7096257027684596,0.70521376364570765,0.70082925476786795,0.6964720055935264,0.69214184664157241,0.68783860948460596,0.6835621267423867,0.67931223207532421,0.67508876017800634,0.67089154677277096,0.66672042860331515,0.66257524342834606,0.65845583001526931,0.65436202813391853,0.65029367855032227,0.64625062302051062,0.64223270428436074,0.63823976605947885,0.63427165303512212,0.63032821086615765,0.62640928616705893,0.62251472650593953,0.61864438039862424,0.61479809730275692,0.61097572761194485,0.60717712264993928,0.60340213466485337,0.59965061682341381,0.59592242320525124,0.59221740879722296,0.58853542948777327,0.58487634206132755,0.58124000419272259,0.57762627444166947,0.57403501224725295,0.57046607792246384,{"$f":"1/(1+$F$95)^GU8","v":0.56691933264876548},0.56339463847069449,0.55989185829049493,0.55641085586278538,0.55295149578925962,0.54951364351342014,0.54609716531534402,0.54270192830648278,0.53932780042449224,0.53597465042809622,0.53264234789198228,0.52933076320172778,0.52603976754875925,0.52276923292534117,0.51951903211959771,0.51628903871056453,0.51307912706327141,0.50988917232385511,0.50671905041470378,0.50356863802963014,0.50043781262907561,0.49732645243534407,0.49423443642786474,0.49116164433848519,0.48810795664679357,0.48507325457546907,0.48205742008566294,0.47906033587240587,0.47608188536004642,0.47312195269771612,0.47018042275482325,0.46725718111657488,0.46435211407952642,0.46146510864715917,0.45859605252548474,0.45574483411867778,0.45291134252473492,0.45009546753116109,0.44729709961068292,0.44451612991698836,0.44175245028049276,0.43900595320413199,0.43627653185918075,0.43356408008109726,0.43086849236539432,0.42818966386353519,0.42552749037885534,0.42288186836250979,0.4202526949094455,0.41763986775439826,0.41504328526791556,0.41246284645240311,0.40989845093819688,0.40734999897965823,0.40481739145129525,0.40230052984390635,0.39979931626074877,0.39731365341373137,0.39484344461962928,0.39238859379632435,0.38994900545906752,0.38752458471676476,0.38511523726828606,0.38272086939879785,{"$f":"1/(1+$F$95)^JG8","v":0.38034138797611733},0.37797670044709031,0.37562671483399124,0.37329133973094542,0.37097048430037372,0.36866405826945947,0.36637197192663679,0.36409413611810171,0.3618304622443439,0.35958086225670066,0.35734524865393236,0.3551235344788185,0.35291563331477593,0.35072145928249715,0.34854092703660977,0.34637395176235763,0.34422044917230121,0.34208033550303912,0.33995352751195024,0.33783994247395616,0.33573949817830268,0.33365211292536295,0.33157770552345889,0.32951619528570392,0.32746750202686392,0.32543154606023855,0.32340824819456182,0.32139752973092151,0.3193993124596986,0.31741351865752454,0.3154400710842587,0.31347889297998371,0.31152990806201974,0.30959304052195741,0.30766821502270936,0.30575535669557968,0.30385439113735169,0.30196524440739414,0.30008784302478525,0.29822211396545428,0.29636798465934139,0.29452538298757486,0.29269423727966587,0.29087447631072089,0.28906602929867126,0.28726882590151998,0.28548279621460571,0.28370787076788351,0.28194398052322323,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^LS8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^OE8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^QQ8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^TC8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^VO8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^YA8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^AAM8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":15525136.780804574},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221384.96880281079,218930.0839447472,216497.16695103707,214086.03955352158,211696.52485156941,209328.44730196294,206981.63270885739,204655.90821381257,202351.10228589602,200067.04471185815,197803.56658637762,195560.50030237748,193337.67954141094,191134.93926411678,188952.11570074322,186789.04634174061,184645.56992842167,182521.52644368939,180416.75710283185,178331.10434438329,176264.4118210515,174216.5243907104,172187.28810745801,170176.55021273892,168184.15912653072,166209.96443859432,164253.81689978755,{"$f":"EJ95*EI90*EJ7","v":162315.56841344142},160395.07202679885,158492.18192251518,156606.75341022006,154738.64291814095,152887.70798478631,151053.80725068983,149236.80045021378,147436.54840341207,145652.91300795198,143885.75723109444,142134.94510173253,140400.34170248729,138681.81316186112,136979.22664644785,135292.45035319927,133621.35350174774,131965.80632678434,130325.68007049235,128700.84697503551,127091.18027510088,125496.55419049559,123916.84391879736,122351.92562805839,120801.67644956212,119265.97447063253,117744.69872749555,116237.72919819252,114744.94679554479,113266.23336016973,111801.47165354699,110350.5453511356,108913.3390355408,107489.73818973046,106079.62919030104,104682.89930079215,103299.43666504997,101929.13030063875,100571.87009230036,99227.546785461163,97896.051979786367,96577.278122781034,95271.118503437727,93977.467245930558,92696.219303354694,91427.270451511824,90170.517282740664,88925.857199792459,87693.188409751019,86472.409917997007,85263.421522216304,84066.123806451913,82880.418135199187,81706.206647544255,80543.392251344834,79391.878617453971,78251.570173985267,77122.372100620429,76004.190322958093,74896.931506903944,73800.503053101653,72714.813091404605,71639.770475387864,70575.284776900167,{"$f":"GV95*GU90*GV7","v":69521.266280655793},68477.625978865864,67444.275565908771,66421.127433039685,65408.094663138494,64405.091025496338,63412.030970640139,62428.829625194856,61455.402786783423,60491.666918963994,59537.539146204035,58592.937248891372,57657.779658381529,56731.985452081462,55815.474348569194,54908.166702749164,54009.983501042974,53120.846356615482,52240.677504635722,51369.399797572543,50506.936700524799,49653.212286585571,48808.151232240525,47971.678812799888,47143.720897863917,46324.203946821675,45513.05500438263,44710.201696141252,43915.572224173971,43129.095362668464,42350.700453585043,41580.317402349858,40817.876673579703,40063.309286838186,39316.546812423097,38577.521367184665,37846.165610374526,37122.412739525244,36406.196486360001,35697.4511127324,34996.111406596152,34302.112678004261,33615.390755137742,32935.881980363461,32263.523206321039,31598.25179203842,30940.005599076158,30288.722987699995,29644.342813081577,29006.804421527217,28376.047646734354,27752.012806075643,27134.640696910286,26523.872592922711,25919.650240488085,25321.915855064639,24730.612117612651,24145.682171039698,23567.069616672248,22994.718510753191,22428.573360965209,21868.579122979809,21314.681197031827,20766.825424519171,{"$f":"JH95*JG90*JH7","v":20224.958084627699},19689.025890980993,19158.975988314869,18634.755949176459,18116.313770647652,17603.597871092752,17096.557086930181,16595.140669428012,16099.298281523215,15608.979994664402,15124.136285677912,14644.718033657109,14170.676516874646,13701.963409717586,13238.530779645247,12780.331084169502,12327.317167857454,11879.442259356327,11436.659968440374,10998.924283079634,10566.189566530455,10138.410554447524,9715.5423520173572,9297.540431112986,8884.3606274697649,8475.9591378821297,8072.2925174211287,7673.317676672611,7278.9918789958947,6889.2727378027976,6504.1182138568493,6123.48661259256,5747.3365814545996,5375.6271072567442,5008.3175135604261,4645.3674580727784,4286.7369300640084,3932.3862478039764,3582.2760560178222,3236.36732336052,2894.6213399102166,2556.9997146802143,2223.4643731494698,1893.9775548114696,1568.5018107413546,1247.0000011811526,929.43529314299894,615.77115803020774,305.97136927606374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT95*LS90*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF95*OE90*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999978},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.425977573843557E-2,1.4101652503019131E-2,1.3944944254450383E-2,1.3789639510179362E-2,1.363572687574083E-2,1.3483195044102839E-2,1.3332032795019972E-2,1.318222899439128E-2,1.3033772593622803E-2,1.2886652628994737E-2,1.274085822103312E-2,1.2596378573886081E-2,1.2453202974704576E-2,1.231132079302759E-2,1.2170721480171781E-2,1.2031394568625531E-2,1.1893329671447352E-2,1.1756516481668667E-2,1.1620944771700873E-2,1.1486604392746706E-2,1.1353485274215843E-2,1.1221577423144726E-2,1.1090870923620589E-2,1.0961355936209645E-2,1.0833022697389385E-2,1.0705861518984998E-2,1.0579862787609867E-2,{"$f":"EJ96/$H$96","v":1.0455016964110095E-2},1.0331314583013068E-2,1.0208746251979976E-2,1.0087302651262314E-2,9.9669745331623268E-3,9.8477527214973146E-3,9.7296281110678638E-3,9.612591667129888E-3,9.4966344248705124E-3,9.3817474888877386E-3,9.2679220326738858E-3,9.1551492981027729E-3,9.0434205949205936E-3,8.9327273002405127E-3,8.8230608580408942E-3,8.7144127786671823E-3,8.6067746383373857E-3,8.5001380786511403E-3,8.3944948061023365E-3,8.2898365915952798E-3,8.1861552699643604E-3,8.0834427394971941E-3,7.9816909614612418E-3,7.8808919596338421E-3,7.7810378198356648E-3,7.6821206894675548E-3,7.5841327770507115E-3,7.4870663517702428E-3,7.3909137430219953E-3,7.2956673399627095E-3,7.2013195910634025E-3,7.1078630036660326E-3,7.015290143543359E-3,6.9235936344620025E-3,6.8327661577486966E-3,6.7428004518596627E-3,6.6536893119531395E-3,6.5654255894650078E-3,6.4780021916875071E-3,6.3914120813510023E-3,6.3056482762088107E-3,6.2207038486250307E-3,6.136571925165377E-3,6.0532456861910021E-3,5.9707183654552519E-3,5.8889832497033686E-3,5.8080336782751147E-3,5.7278630427102725E-3,5.6484647863570322E-3,5.5698324039832169E-3,5.4919594413903525E-3,5.4148394950305403E-3,5.3384662116261238E-3,5.2628332877921293E-3,5.1879344696614486E-3,5.1137635525127763E-3,5.0403143804012241E-3,4.9675808457916616E-3,4.8955568891947149E-3,4.8242364988054223E-3,4.7536137101445242E-3,4.6836826057023787E-3,4.6144373145854635E-3,4.5458720121654651E-3,{"$f":"GV96/$H$96","v":4.4779809197309324E-3},4.4107583041414645E-3,4.344198477484431E-3,4.2782957967341965E-3,4.2130446634138308E-3,4.148439523259299E-3,4.0844748658861009E-3,4.0211452244583411E-3,3.9584451753602234E-3,3.8963693378699545E-3,3.834912373836011E-3,3.774068987355798E-3,3.7138339244566368E-3,3.6542019727791013E-3,3.5951679612626648E-3,3.5367267598336487E-3,3.478873279095449E-3,3.4216024700210435E-3,3.3649093236477368E-3,3.3087888707741468E-3,3.2532361816594137E-3,3.1982463657246017E-3,3.1438145712562988E-3,3.0899359851123838E-3,3.0366058324299504E-3,2.9838193763353734E-3,2.9315719176564938E-3,2.8798587946369252E-3,2.8286753826524476E-3,2.7780170939294838E-3,2.7278793772656383E-3,2.6782577177522941E-3,2.6291476364992358E-3,2.5805446903613008E-3,2.5324444716670353E-3,2.4848426079493403E-3,2.4377347616780991E-3,2.3911166299947673E-3,2.3449839444489124E-3,2.2993324707366873E-3,2.2541580084412317E-3,2.2094563907749734E-3,2.1652234843238306E-3,2.1214551887932926E-3,2.0781474367563683E-3,2.0352961934033843E-3,1.9928974562936331E-3,1.9509472551088411E-3,1.9094416514084515E-3,1.8683767383867113E-3,1.8277486406315445E-3,1.787553513885204E-3,1.7477875448066785E-3,1.7084469507358594E-3,1.6695279794594392E-3,1.6310269089785344E-3,1.5929400472780254E-3,1.5552637320975908E-3,1.5179943307044351E-3,1.4811282396676904E-3,1.4446618846344792E-3,1.4085917201076339E-3,1.3729142292250526E-3,1.3376259235406847E-3,{"$f":"JH96/$H$96","v":1.3027233428071325E-3},1.2682030547598582E-3,1.2340616549029835E-3,1.200295766296671E-3,1.1669020393460772E-3,1.1338771515918627E-3,1.1012178075022517E-3,1.0689207382666283E-3,1.0369827015906578E-3,1.0054004814929226E-3,9.7417088810306245E-4,9.4329075746140778E-4,9.1275695132009423E-4,8.8256635694564849E-4,8.5271588692303771E-4,8.2320247896116596E-4,7.940230956998115E-4,7.6517472451799462E-4,7.3665437734376474E-4,7.0845909046539336E-4,6.8058592434397044E-4,6.5303196342738506E-4,6.2579431596568899E-4,5.9887011382782481E-4,5.7225651231971578E-4,5.4595069000370328E-4,5.1994984851932427E-4,4.9425121240541815E-4,4.6885202892355248E-4,4.4374956788276155E-4,4.1894112146558362E-4,3.9442400405539078E-4,3.7019555206500084E-4,3.462531237665629E-4,3.225940991227051E-4,2.9921587961893864E-4,2.7611588809730621E-4,2.5329156859126782E-4,2.3074038616181352E-4,2.0845982673479535E-4,1.8644739693946875E-4,1.6470062394823555E-4,1.4321705531757906E-4,1.2199425883018315E-4,1.0102982233822667E-4,8.0321353607844224E-5,5.9866480164745569E-5,3.9662849140984897E-5,1.9708127122871449E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":6.2561727382401807E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.7711929062888929E-2},{"$f":"SUM(K98:XFD98)","v":6.2561727382401807E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7854695148412281E-5,6.7310055488777897E-5,6.088578615299204E-5,6.6232849704415944E-5,5.9892381458870867E-5,6.5171552273743559E-5,6.4646798791956372E-5,4.703810277773241E-5,6.3608943195412471E-5,5.747324045086075E-5,6.2586439524678155E-5,5.6530784857994415E-5,6.157907055458217E-5,6.1080994518889473E-5,5.5143464046028888E-5,6.0095926838412272E-5,5.4235866854733955E-5,5.9125463801025852E-5,5.8645644247132745E-5,4.2360917033152296E-5,5.7696701080912005E-5,5.2025937222791235E-5,5.6761850580178598E-5,5.1165087132924006E-5,5.5840892879767736E-5,5.5385562126890119E-5,4.9897998230942906E-5,{"$f":"EJ92*EJ97","v":5.4485074901902149E-5},4.9069128160147114E-5,5.3597992797393919E-5,5.3159419069745394E-5,4.2974184308374436E-5,5.2292088514147021E-5,4.7051134803596156E-5,5.1437692057494254E-5,4.6265147057733156E-5,5.059604582960697E-5,5.0179947287687381E-5,4.5108350091327905E-5,4.935708719469757E-5,4.4351695154622433E-5,4.8546528695278203E-5,4.8145807720790725E-5,3.4218141696842983E-5,4.7353374005686866E-5,4.2509750382769521E-5,4.6572808596203741E-5,4.179242362365167E-5,4.5803942358292923E-5,4.542384421517446E-5,4.0736777533241613E-5,4.4672214719695835E-5,4.0046349306158077E-5,4.3931871731470392E-5,4.3565882252553085E-5,3.0685677303229224E-5,4.2842167698576604E-5,3.8365843370571103E-5,4.2129341125752662E-5,3.771147528163026E-5,4.1427246975284145E-5,4.1080176536680829E-5,3.6748574855901089E-5,4.0393894055511033E-5,3.6118867137080452E-5,3.9717964468749249E-5,3.9383835636486655E-5,2.7472399918027063E-5,3.8723158272651666E-5,3.4586367299377264E-5,3.8072467298624909E-5,3.3989715178553615E-5,3.7431619660387118E-5,3.7114842931599484E-5,3.3111832907051735E-5,3.6488496407754021E-5,3.2537783604280866E-5,3.5871644214404087E-5,3.5566735848520434E-5,2.8122239890233349E-5,3.4963870330096631E-5,3.1140941079285676E-5,3.4370162132233547E-5,3.0597185489752449E-5,3.3785479718637335E-5,3.3496482576690006E-5,2.9797217954094456E-5,3.2925096203387481E-5,2.9274173945712626E-5,3.2362414721720683E-5,3.2084299108562428E-5,{"$f":"GV92*GV97","v":2.1897512132145466E-5},3.1534440680235731E-5,2.8001638110603516E-5,3.0992977298448817E-5,2.7506349370280221E-5,3.0459788034554062E-5,3.0196258867858197E-5,2.677776782270431E-5,2.967525771820552E-5,2.6301452564072966E-5,2.9162235684460185E-5,2.890868079412617E-5,1.9488291475291254E-5,2.8407412063066544E-5,2.5142791871018103E-5,2.7913837619607089E-5,2.4691899161074063E-5,2.7427846303687418E-5,2.7187660005773645E-5,2.4028703966086038E-5,2.671283834349945E-5,2.3595187628534437E-5,2.6245328648846849E-5,2.6014282661729969E-5,1.7302699433685335E-5,2.5557542963277179E-5,2.254081670160028E-5,2.5107853440590796E-5,2.2130579591064636E-5,2.4665111928663788E-5,2.4446315141253252E-5,2.1527258230886302E-5,2.4013807205105762E-5,2.1132930176909751E-5,2.3587998073301374E-5,2.3377575114742535E-5,1.7937283841453879E-5,2.29616322701255E-5,2.0174042613992874E-5,2.2552147648843445E-5,1.9801024813206762E-5,2.2149027367861572E-5,2.1949824876594316E-5,1.9252513180778611E-5,2.1556077946967377E-5,1.8894056594374351E-5,2.1168466363787199E-5,2.0976933353332153E-5,1.3527159557099525E-5,2.0598357634263971E-5,1.8022563031813614E-5,2.0225696208626086E-5,1.7683608201882669E-5,1.9858862818045061E-5,1.9677605011622627E-5,1.7185254926449164E-5,1.931935458269879E-5,1.6859623431425454E-5,1.8966721802792399E-5,1.8792486331735536E-5,1.1903415024283236E-5,1.8448126460971296E-5,1.6068094463028338E-5,1.8109181163033128E-5,{"$f":"JH92*JH97","v":1.5760303921750053E-5},1.7775571198346511E-5,1.7610742508712259E-5,1.5307837491701861E-5,1.7284989403010515E-5,1.5012233603677853E-5,1.6964378373220541E-5,1.6805977530763213E-5,1.0435462288056599E-5,1.6492938560861229E-5,1.4293847177357331E-5,1.6184855137818208E-5,1.4014559354393345E-5,1.5881654482455762E-5,1.5731862729977091E-5,1.3604057820179712E-5,1.5435852004748017E-5,1.3335913089886243E-5,1.5144546555336807E-5,1.500063662982072E-5,1.1025756459620816E-5,1.4716259554493971E-5,1.268440603415517E-5,1.4436416455441693E-5,1.2431177539570231E-5,1.4161040499256242E-5,1.4025007072728441E-5,1.2059040596242687E-5,1.3756208579234828E-5,1.1815997312715301E-5,1.3491714245899636E-5,1.336106123324009E-5,7.9136416999260371E-6,1.3102904196900048E-5,1.1225620672106364E-5,1.2848894036415937E-5,1.0996208852877692E-5,1.2598969389905093E-5,1.2475520196602568E-5,1.0659132117288534E-5,1.2231610664027763E-5,1.0439026449681815E-5,1.1991637014149882E-5,1.1873107870823091E-5,6.835863393814776E-6,1.1638928852273145E-5,9.9045043329240204E-6,1.1408541328424245E-5,9.6968512017006044E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT92*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF92*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":6.2561727382399734E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":118656.73126412339},{"$f":"NPV($F$100,M70:ACA70)","v":119399.06827146659},120146.04946735779,120897.70390664275,121654.06082593928,122415.1496447747,123180.9999667299,123951.64158059088,124727.10446150742,125507.4187721593,126292.61486392839,127082.72327808122,127877.7747469548,128677.80019515345,129482.83074075112,130292.8976965016,131108.03257105668,131928.26707019209,132753.63309803975,133584.16275832997,134419.88835563944,135260.84239664715,136107.05759140046,136958.56685458584,137815.40330680987,138677.6002758875,139545.19129813809,140418.21011968996,141296.69069779312,142180.66720214032,143070.17401619488,143965.24573853053,144865.91718417389,145772.22338596144,146684.19959590147,147601.88128654382,148525.30415236158,149454.50411113858,150389.51730536573,151330.38010364858,152277.12910212055,153229.80112586671,154188.43323035634,155153.062702884,156123.72706402026,157100.46406907056,158083.31170954445,159072.3082146323,160067.49205269344,161068.90193275211,162076.57680600201,163090.55586732307,164110.87855680444,165137.58456128024,166170.71381587119,167210.30650554001,168256.40306665277,169309.04418855257,170368.27081514246,171434.12414647726,172506.64564036665,173585.87701398702,174671.86024550552,175764.63757571095,176864.25150965882,{"$f":"NPV($F$100,BY70:AEM70)","v":177970.74481832274},179084.16054025933,180204.54198328202,181331.93272614465,182466.37662023853,183607.91779129551,184756.60064110631,185912.46984924719,187075.57037481698,188245.94745818659,189423.64662275856,190608.7136767378,191801.19471491303,193001.13612045028,194208.58456669652,195423.58701899491,196646.19073651207,197876.44327407665,199114.39248402795,200360.08651807765,201613.57382918344,202874.90317343295,204144.12361193943,205421.28451275249,206706.43555277516,207999.62671969918,209300.90831394706,210610.33095062975,211927.94556151496,213253.80339700804,214587.95602814629,215930.45534860416,217281.3535767119,218640.7032574864,220008.55726467542,221384.96880281437,222769.99140929454,222011.62518464966,221250.4444070835,220579.50313032061,219813.22806448455,219137.11807638346,218365.69184466495,217591.37851624194,217093.02490690837,216314.6332432144,215626.22463226394,214842.54749859936,214148.77792610216,213359.75614069833,212567.75014630854,211865.53603763238,211068.09164156433,210360.36277422469,209557.41894403828,208751.41317169886,208220.36143634786,207409.91928126046,206689.00566536703,205872.91912529117,205146.28360700735,204324.48916143458,203499.5280974824,202763.89929589425,{"$f":"NPV($F$100,EK70:AGY70)","v":201933.1299778976},201191.61447152996,200354.97139237708,199515.07837246326,198856.72096284767,198011.42889414041,197255.19465807985,196403.86515762596,195641.51373427099,194784.0785176729,193923.27683120125,193151.33105494303,192284.31605740925,191506.07620658577,190632.77747761822,189756.02281891715,189152.17366158296,188270.17715231725,187476.75749494947,186588.30825497047,185788.35373523016,184893.37844027346,183994.82545273154,183184.64140088676,182279.44709659246,181462.53850941453,180550.62727004412,179635.04238486214,178991.32156786261,178070.05029071175,177236.86013990856,176308.68961659959,175468.51551785393,174533.36699582951,173594.41360633107,172743.32694360681,171797.27203495079,170938.99797927978,169985.76033448894,169028.61487472718,168342.27794193011,167378.96835107278,166503.22821518389,165532.53924155759,164649.33224196715,163671.17928618152,162688.977107051,161794.12297246102,160804.32439436927,159901.78511620426,158904.3028917521,157902.66096244796,157079.44955367013,156070.55876447645,155148.70494535493,154131.91125465848,153202.06400390039,152177.27642449099,151148.17309679466,150205.87763639155,149168.63828257483,148218.11490203347,147172.64568618225,146122.74200887783,{"$f":"NPV($F$100,GW70:AJK70)","v":145341.48441806229},144284.34347212146,143313.69167348114,142248.09191557416,141268.88752437357,140194.7311765012,139115.97600283701,138123.47267345458,137036.00843784501,136034.70079548968,134938.42665780234,133837.42622984116,133003.96562720658,131895.13384141095,130872.22322265356,129754.3346581564,128722.26996795807,127595.21953177016,126463.26570090656,125416.98687344413,124275.70756566353,123220.00438330123,122069.29121347748,120913.53775717905,120024.19797803734,118859.97434094532,117781.08211313121,116607.1584290091,115518.46506732954,114334.72836333599,113145.76054601367,112041.86840219433,110842.91196590621,109728.92840733031,108519.8668392339,107305.42711025607,106266.02815097121,105041.86676657858,103902.41997934254,102667.85939607168,101517.90818091226,100272.82684846429,99022.158126639697,97855.937815569414,96594.559688737296,95417.522899949181,94145.310007880616,92867.351623501992,91853.484151926023,90565.622115555772,89361.835717502734,88062.829297675111,86847.788858462576,85537.507353533845,84221.258659924977,82988.808244737826,81661.081879089834,80417.042146742868,79077.703309407763,77732.227385003906,76649.645355397006,75293.470353296681,74020.704579257799,72652.583338591125,{"$f":"NPV($F$100,JI70:ALW70)","v":71367.756886668329},69987.54884711768,68600.964860151886,67297.500677144766,65898.612295568004,64582.727136309819,63171.389391354234,61753.493092974801,60597.266003386852,59167.814914565097,57821.077007015527,56378.816774855877,55019.150122721039,53563.929566017803,52101.89310593457,50722.267379065153,49247.036828619726,47854.09510089759,46365.514535878676,44869.921770905567,43545.58749760739,42036.96150630137,40610.317168917165,39087.946359980735,37647.431988194636,36111.153650299391,34567.582266689009,33105.675920310714,31547.945686531337,30071.752782711374,28499.695881108189,26920.134774103564,25599.69728507975,24006.66264566256,22494.846823141728,20887.067294890378,19360.3753500684,17737.675887468613,16107.173329197592,14557.557790119754,12911.865195836806,11346.925702844223,9685.8625319542953,8016.7692056814012,6605.4768030715413,4921.8433532961581,3318.628600557649,1619.173814876895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,LU70:AOI70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,OG70:AQU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":222769.99140929442},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,758.36622464488028,761.18077756615821,670.94127676289645,766.27506583606009,676.10998810108867,771.42623171850573,774.31332842301344,498.35360933357151,778.39166369396844,688.40861095045693,783.6771336645761,693.76957249719999,789.02178540383466,792.00599438979407,702.21410867615486,797.44439606805099,707.72886733963969,802.94383018641383,806.00577233941294,531.05173535100766,810.4421550873958,720.91361589342705,816.08654007586301,726.63551828381605,821.7944455727702,824.96106395218521,{"$f":"IF(EI7,EH100-EI100)","v":735.62880158814369},830.76931799665908,741.51550636763568,836.64307915288373,839.89301991381217,658.3574096155935,845.29206870726193,756.23423606055439,851.32950045389589,762.35142335496494,857.4352165980963,860.80168647164828,771.94577625821694,867.01499753378448,778.23985082347644,873.29872896755114,876.75465870107291,603.84915733418893,881.99650926570757,793.41965736777638,888.44923997900332,799.95451974030584,894.9752949567046,898.55298754191608,810.18405184478615,905.19430429430213,816.90858717792435,911.91123937041266,915.58488518197555,643.72081699952832,921.27127715086681,833.19015080318786,928.17052330897423,840.17409874565783,935.14852202442125,938.95338949843426,851.0866627242649,946.05490865602042,858.27405567100504,953.23764479084639,957.14545976175577,686.33693279707222,963.30959085733048,875.7401358888892,970.6889736262965,883.20699959044578,978.15295578562655,982.20217913051601,894.85413458998664,989.79857809175155,902.53927816500072,997.48222445216379,1001.6419293041399,823.21140877783182,1008.8907891936833,921.85381912151934,1016.793690696446,929.84725075808819,1024.7875794093998,1029.1033276963281,942.29546040311106,1037.2393538167235,950.52338054135907,1045.4692158512189,{"$f":"IF(GU7,GT100-GU100)","v":1049.9036773044209},781.25759081554133,1057.1409459408314,970.65179864031961,1065.5997579069808,979.20439120059018,1074.1563478723692,1078.7551736641908,992.50332938242354,1087.4642356095719,1001.3076423553284,1096.2741376873455,1101.0004279611749,833.46060263458639,1108.8317857956281,1022.9106187573925,1117.8885644971597,1032.0646901983273,1127.0504361879139,1131.9538308635965,1046.2788274624327,1141.2793077805982,1055.7031823622965,1150.7131698237499,1155.7534562984365,889.33977914170828,1164.2236370920145,1078.8922278141108,1173.9236841221136,1088.6933616795577,1183.7367039935489,1188.9678173223219,1103.8921438193356,1198.956436288121,1113.9835585758992,1209.0615680964111,1214.4397289778281,1039.3989592848666,1224.1613843926316,1139.4467872360401,1234.5605832708534,1149.9512151594245,1245.0813324479677,1250.6687218245934,1166.2203110702831,1261.3781268321181,1177.0367887881148,1272.2128920685645,1277.958384378624,1013.8674715759698,1287.8620363702503,1203.7863980530383,1299.0064198276232,1215.0404392125347,1310.281504928731,1316.2486936088681,1232.4504151871515,1327.7263656479918,1244.039732346966,1339.3388373351045,1345.4759244038578,1082.5820296068996,1356.1750021003245,1272.7657740388822,{"$f":"IF(JG7,JF100-JG100)","v":1368.1212406666746},1284.826451922796,1380.2080395506491,1386.5839869657939,1303.4641830071196,1398.8883815767622,1315.885159258185,1411.3377449555846,1417.8962983794336,1156.2270895879483,1429.4510888217555,1346.7379075495701,1442.2602321596496,1359.6666521348379,1455.2205567032361,1462.0364600832327,1379.6257268694171,1475.2305504454271,1392.9417277221364,1488.5805650189141,1495.5927649731093,1324.3342732981764,1508.6259913060203,1426.6443373842048,1522.37080893643,1440.5143717860992,1536.2783378952445,1543.5713836103823,1461.906346378295,1557.7302337793772,1476.1929038199632,1572.0569016031841,1579.5611070046252,1320.4374890238141,1593.0346394171902,1511.8158225208317,1607.7795282513507,1526.6919448219778,1622.6994625997868,1630.5025582710205,1549.6155390778385,1645.6925942829475,1564.9394929925838,1661.0631708899273,1669.093326272894,1411.2924026098599,1683.6334497753833,1603.2147527385091,1699.454785680754,1619.173814876895,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LR100-LS100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OD100-OE100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":163051.87168324937},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1393.687547152741,1388.943077052551,1384.1809986233498,1379.9834740981451,1375.18952492159,1370.9596640459868,1366.1334882855667,1361.2892503494295,1358.1714640845394,1353.3017113784481,1348.9949081939158,1344.0920886748891,1339.7517463888134,1334.8154898048588,1329.8605634942635,1325.467390731204,1320.4784408402943,1316.0507667943684,1311.0274114936324,1305.9849001539294,1302.6625487645897,1297.5922826481083,1293.0821225374448,1287.9765441734216,1283.4305868533488,1278.2892988465856,1273.1281999281928,{"$f":"EJ70-EJ101","v":1268.5259790743207},1263.3285427152582,1258.6894936192543,1253.4553099958457,1248.2007941815034,1244.0819965036158,1238.7937033075191,1234.0625712961437,1228.736506883899,1223.9671046924173,1218.6028418654964,1213.2175178214982,1208.3880917007605,1202.9638961095109,1198.0950931709067,1192.6315854704126,1187.146456876575,1183.3686722403609,1177.850749724018,1172.8869792935011,1167.3286873791353,1162.3240337207853,1156.7249136789596,1151.1034109747175,1146.0347595965432,1140.3717076670323,1135.2609864343863,1129.5559121990107,1123.8278550007992,1119.8006263744535,1114.0369941256367,1108.8244126186187,1103.0176174941853,1097.7613432022479,1091.9108925125506,1086.036637914664,1080.712092737607,1074.7934098090936,1069.4238990598433,1063.4602796936492,1057.4722123616361,1053.1783699534956,1047.1517387528972,1041.6729571886467,1035.6001592946482,1030.0746637417874,1023.9551698857135,1017.8103433893762,1012.2119813476172,1006.019630467184,1000.3731888398761,994.13276774055203,987.86632280865911,982.71617003543565,976.40437498419624,970.63709825238084,964.27586128416419,958.45857626325324,952.04732814656336,945.60907996297874,939.71391679224098,933.22476822375233,927.2781297634906,920.73749375657667,{"$f":"GV70-GV101","v":914.1691149927824},909.28143255157693,902.66777618500396,896.59521086430095,889.92863470886914,883.80256289142744,877.08245523138362,870.33357652257155,864.12430425069419,857.32094014599534,851.05658657141157,844.19810619759573,837.31005733528082,832.09578383471626,825.15874064522086,818.75923511837232,811.76553115686033,805.30875617786069,798.25773396443788,791.17603526678204,784.63033418989062,777.49029369772052,770.88563222864218,763.68657186603423,756.4559786006696,750.89211531922683,743.60853113975372,736.85879499656903,729.51452564713554,722.7034719176288,715.29781062072084,707.85942257538227,700.95328263935835,693.45240406821904,686.48313049821718,678.91903247707046,671.3212877524038,664.81862831910848,657.16006323893271,650.03148731183524,642.30786304721869,635.11356960454168,627.32412571566601,619.49972615354545,612.20365043670836,604.31225098691402,596.94850551702712,588.98932190448045,580.99419349950995,574.65126346362649,566.59417610107403,559.06308045493802,550.93627190436246,543.33476903275823,535.13742160221091,526.90274240847293,519.19231971977047,510.88583422709803,503.10290676835439,494.72377164696036,486.30624184874569,479.53342166817902,471.04895659177782,463.08631405406732,{"$f":"JH70-JH101","v":454.527111245578},446.489015023707,437.85419511359669,429.17948617504499,421.02478908804869,412.27310173136198,404.04069687136553,395.21112414693243,386.34051997936103,379.106963582253,370.16407064975215,361.73864566694419,352.71561652110108,344.20930707887032,335.10519590393642,325.95844326003362,317.32726639863972,308.09796924631883,299.3834851833667,290.07066803383077,280.71398135010486,272.42871737318296,262.99049257414686,254.06515916345643,244.54094441109191,235.52883766928835,225.91761501340443,216.26076580372796,207.11482717365357,197.36939775155111,188.13407995029138,178.29902041951641,168.41701328349154,160.15612826211463,150.18982837991462,140.73164744582277,130.67310099207612,121.12185246719173,110.96996432691913,100.76925867223099,91.074596181898869,80.778859038025075,70.988327244968787,60.596429118750621,50.154292953346612,41.325003898452906,30.791902208778538,20.761913779152337,10.129831079104861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062902918E-2,7.7711929062869167E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.771192906289448E-2,7.771192906289448E-2,7.7711929062880492E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062891594E-2,7.7711929062888929E-2,7.771192906289448E-2,7.7711929062877605E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062885821E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.7711929062888929E-2},7.7711929062891594E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062877605E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062871832E-2,7.7711929062891594E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.771192906287494E-2,7.771192906289448E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062891594E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062897145E-2,7.7711929062888929E-2,7.7711929062871832E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.7711929062900031E-2,7.771192906287494E-2,7.7711929062883156E-2,7.7711929062900031E-2,7.7711929062880492E-2,7.771192906289448E-2,7.771192906287494E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062897145E-2,7.771192906287494E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062891594E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.7711929062888929E-2},7.7711929062883156E-2,7.7711929062883156E-2,7.771192906287494E-2,7.7711929062897145E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062891594E-2,7.7711929062877605E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.771192906289448E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.771192906289448E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.771192906287494E-2,7.771192906289448E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062891594E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.7711929062885821E-2},7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062885821E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,{"$f":"EH108+EI7","v":27},28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,{"$f":"GT108+GU7","v":91},92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,{"$f":"JF108+JG7","v":155},156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"LR108+LS7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"OD108+OE7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"QP108+QQ7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"TB108+TC7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"VN108+VO7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"XZ108+YA7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"AAL108+AAM7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,{"$f":"ROUNDUP(EI108/$G$109,0)","v":3},3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,{"$f":"ROUNDUP(GU108/$G$109,0)","v":8},8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,{"$f":"ROUNDUP(JG108/$G$109,0)","v":13},13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(LS108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(OE108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(TC108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(VO108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(YA108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":12},{"$f":"F110*G109","v":144},{"$f":"SUM(K110:XFD110)","v":144},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG108,JG108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-07-01"},{"$f":"EDATE(F111,5)","v":"2033-12-01"},{"$f":"EDATE(G111,6)","v":"2034-06-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":12},{"$f":"MONTH(H111)","v":6},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2033-06-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"EI113+EI114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"GU113+GU114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"JG113+JG114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS113+LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE113+OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,{"$f":"EI116+EI115","v":5},5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,{"$f":"GU116+GU115","v":16},16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,{"$f":"JG116+JG115","v":26},27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"LS116+LS115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"OE116+OE115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"QQ116+QQ115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"TC116+TC115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"VO116+VO115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"YA116+YA115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"AAM116+AAM115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":385821.86309254408},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":275587.04506610293},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961808,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237914,1439.0086160408841,1503.7321660186565,1502.3216877134078,{"$f":"EI119/$F$120","v":1434.8264296545262},1499.4966407649856,1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648896,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180859,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.6173442935608,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.401379153531,1370.5765420607815,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301804,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,{"$f":"GU119/$F$120","v":1407.6008364721413},1211.0190755773742,1404.5874132088632,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825534,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922963,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,1324.0116242582067,1322.4186537221995,1256.6808268540176,1319.2276324055445,1253.5182618386173,1316.0298172167563,1314.4283543220131,1120.6344796111753,1311.2203026917882,1245.5819504504716,{"$f":"JG119/$F$120","v":1308.0053962291015},1242.3954022631244,1304.7836104102544,1303.1701300567076,1237.6026208444034,1299.9379790462935,1234.3987578496765,1296.6988870192502,1295.0767303759758,1101.8340068337925,1291.8271802885777,1226.3585558566588,1288.5706270189958,1223.1301918970994,1285.3070455586476,1283.6726114194066,1218.2744072353221,1280.3984406029049,1215.0283549774681,1277.1171787159149,1275.473880719243,1146.4630390344867,1272.1819347708595,1206.8820213988226,1268.8828343570617,1203.610940140851,1265.5765539746665,1263.9207133027048,1198.6907944157308,1260.6036149664506,1195.4016439796533,1257.2792725381969,1255.6143767315298,1063.4675016480755,1252.2791197709321,1187.1468935005332,1248.9365540694098,1183.8321755814673,1245.5866536192705,1243.908944712814,1178.8462841071926,1240.5479931891762,1175.5131085932921,1237.1796415249257,1235.4926824226034,1043.8904968308618,1232.1131811955972,1167.147610676634,1228.7262138999331,1163.7883185399999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":385821.86309254396},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12697.243850523955,0,0,0,0,0,12348.896829529574,0,0,0,0,0,12557.783380117689,0,0,0,0,0,12209.461146802048,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,12416.704315667239,0,0,0,0,0,12160.788540274611,0,0,0,0,0,12273.970802013364,0,0,0,0,0,11925.636873372057,0,0,0,0,0,12129.546277258471,0,0,0,0,0,11781.175170002894,0,0,0,0,0,11983.393458601,0,0,0,0,0,11634.963809766763,0,0,0,0,0,11835.474327886599,0,0,0,0,0,11578.271482957096,0,0,0,0,0,11685.750116870418,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},0,0,0,11337.137824867796,0,0,0,0,0,11534.181292184712,0,0,0,0,0,11185.444144132314,0,0,0,0,0,11380.727540005924,0,0,0,0,0,11031.842663717331,0,0,0,0,0,11225.347750415163,0,0,0,0,0,10966.517020468214,0,0,0,0,0,11068.000001446042,0,0,0,0,0,10718.749456746031,0,0,0,0,0,10908.641542813477,0,0,0,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":10559.172239794743},0,0,0,0,0,10747.228779317218,0,0,0,0,0,10397.516209179539,0,0,0,0,0,10583.717253913528,0,0,0,0,0,10322.892510589854,0,0,0,0,0,10418.061630448363,0,0,0,0,0,10067.787269822726,0,0,0,0,0,10250.21567604534,0,0,0,0,0,9899.62190499188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*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,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,275587.04506610293,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9069.4598932313947,0,0,0,0,0,8820.6405925211257,0,0,0,0,0,8969.8452715126368,0,0,0,0,0,8721.0436762871796,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,0,8869.0745111908836,0,0,0,0,0,8686.2775287675795,0,0,0,0,0,8767.1220014381179,0,0,0,0,0,8518.3120524086135,0,0,0,0,0,8663.9616266131943,0,0,0,0,0,8415.1251214306394,0,0,0,0,0,8559.5667561435712,0,0,0,0,0,8310.6884355476886,0,0,0,0,0,8453.9102342047154,0,0,0,0,0,8270.1939163979278,0,0,0,0,0,8346.964369193156,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,0,0,0,8097.9555891912823,0,0,0,0,0,8238.7009229890809,0,0,0,0,0,7989.6029600945121,0,0,0,0,0,8129.0911000042306,0,0,0,0,0,7879.8876169409514,0,0,0,0,0,8018.1055360108312,0,0,0,0,0,7833.226443191581,0,0,0,0,0,7905.7142867471748,0,0,0,0,0,7656.2496119614516,0,0,0,0,0,7791.8868162953422,0,0,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},7542.2658855676736,0,0,0,0,0,7676.5919852265852,0,0,0,0,0,7426.7972922710996,0,0,0,0,0,7559.7980385096635,0,0,0,0,0,7373.4946504213249,0,0,0,0,0,7441.4725931774028,0,0,0,0,0,7191.2766213019477,0,0,0,0,0,7321.5826257466697,0,0,0,0,0,7071.158503565629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":201190.72005401956},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9069.4598932313947,0,0,0,0,0,8820.6405925211257,0,0,0,0,0,8969.8452715126368,0,0,0,0,0,8721.0436762871796,0,0,{"$f":"EI123*EI110","v":0},0,0,8869.0745111908836,0,0,0,0,0,8686.2775287675795,0,0,0,0,0,8767.1220014381179,0,0,0,0,0,8518.3120524086135,0,0,0,0,0,8663.9616266131943,0,0,0,0,0,8415.1251214306394,0,0,0,0,0,8559.5667561435712,0,0,0,0,0,8310.6884355476886,0,0,0,0,0,8453.9102342047154,0,0,0,0,0,8270.1939163979278,0,0,0,0,0,8346.964369193156,{"$f":"GU123*GU110","v":0},0,0,0,0,8097.9555891912823,0,0,0,0,0,8238.7009229890809,0,0,0,0,0,7989.6029600945121,0,0,0,0,0,8129.0911000042306,0,0,0,0,0,7879.8876169409514,0,0,0,0,0,8018.1055360108312,0,0,0,0,0,7833.226443191581,0,0,0,0,0,7905.7142867471748,0,0,0,0,0,7656.2496119614516,0,0,0,0,0,0,0,0,0,0,{"$f":"JG123*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":281667.00807562732},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12697.243850523955,0,0,0,0,0,12348.896829529574,0,0,0,0,0,12557.783380117689,0,0,0,0,0,12209.461146802048,0,0,0,{"$f":"EJ122*EJ110","v":0},0,12416.704315667239,0,0,0,0,0,12160.788540274611,0,0,0,0,0,12273.970802013364,0,0,0,0,0,11925.636873372057,0,0,0,0,0,12129.546277258471,0,0,0,0,0,11781.175170002894,0,0,0,0,0,11983.393458601,0,0,0,0,0,11634.963809766763,0,0,0,0,0,11835.474327886599,0,0,0,0,0,11578.271482957096,0,0,0,0,0,11685.750116870418,0,{"$f":"GV122*GV110","v":0},0,0,0,11337.137824867796,0,0,0,0,0,11534.181292184712,0,0,0,0,0,11185.444144132314,0,0,0,0,0,11380.727540005924,0,0,0,0,0,11031.842663717331,0,0,0,0,0,11225.347750415163,0,0,0,0,0,10966.517020468214,0,0,0,0,0,11068.000001446042,0,0,0,0,0,10718.749456746031,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH122*JH110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34000000000000025,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*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,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,{"$f":"EI130*(1+EJ129*EJ110)","v":1.08243216},1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,{"$f":"GU130*(1+GV129*GV110)","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"JG130*(1+JH129*JH110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"LS130*(1+LT129*LT110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"OE130*(1+OF129*OF110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"QQ130*(1+QR129*QR110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"TC130*(1+TD129*TD110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"VO130*(1+VP129*VP110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"YA130*(1+YB129*YB110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,{"$f":"AAM130*(1+AAN129*AAN110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":159512.93478497496}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":220000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":159512.93478497496}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.2688528903350278}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":220000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":60487.065215025032},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12097.413043005006,12097.413043005006,12097.413043005006,12097.413043005006,12097.413043005006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":220000},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12697.243850523955,0,0,0,0,0,12348.896829529574,0,0,0,0,0,12557.783380117689,0,0,0,0,0,12209.461146802048,0,0,0,{"$f":"EJ126","v":0},0,12416.704315667239,0,0,0,0,0,12160.788540274611,0,0,0,0,0,12273.970802013364,0,0,0,0,0,11925.636873372057,0,0,0,0,0,12129.546277258471,0,0,0,0,0,11781.175170002894,0,0,0,0,0,11983.393458601,0,0,0,0,0,11634.963809766763,0,0,0,0,0,11835.474327886599,0,0,0,0,0,11578.271482957096,0,0,0,0,0,11685.750116870418,0,{"$f":"GV126","v":0},0,0,0,11337.137824867796,0,0,0,0,0,11534.181292184712,0,0,0,0,0,11185.444144132314,0,0,0,0,0,11380.727540005924,0,0,0,0,0,11031.842663717331,0,0,0,0,0,11225.347750415163,0,0,0,0,0,10966.517020468214,0,0,0,0,0,11068.000001446042,0,0,0,0,0,10718.749456746031,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.4},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9069.4598932313966,0,0,0,0,0,8820.6405925211257,0,0,0,0,0,8969.845271512635,0,0,0,0,0,8721.0436762871777,0,0,0,{"$f":"EJ164/$F$165","v":0},0,8869.0745111908855,0,0,0,0,0,8686.2775287675795,0,0,0,0,0,8767.1220014381179,0,0,0,0,0,8518.3120524086135,0,0,0,0,0,8663.9616266131943,0,0,0,0,0,8415.1251214306394,0,0,0,0,0,8559.5667561435712,0,0,0,0,0,8310.6884355476886,0,0,0,0,0,8453.9102342047136,0,0,0,0,0,8270.1939163979259,0,0,0,0,0,8346.964369193156,0,{"$f":"GV164/$F$165","v":0},0,0,0,8097.9555891912833,0,0,0,0,0,8238.7009229890809,0,0,0,0,0,7989.6029600945103,0,0,0,0,0,8129.0911000042324,0,0,0,0,0,7879.8876169409514,0,0,0,0,0,8018.1055360108312,0,0,0,0,0,7833.2264431915819,0,0,0,0,0,7905.714286747173,0,0,0,0,0,7656.2496119614507,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31902.586956994994,63805.173913989987,95707.760870984988,127610.34782797997,159512.93478497496,159512.93478497496,159512.93478497496,159512.93478497496,159512.93478497496,159512.93478497496,153633.73358744307,153633.73358744307,153633.73358744307,153633.73358744307,153633.73358744307,153633.73358744307,147885.76766667081,147885.76766667081,147885.76766667081,147885.76766667081,147885.76766667081,147885.76766667081,141873.6377484916,141873.6377484916,141873.6377484916,141873.6377484916,141873.6377484916,141873.6377484916,135990.06682717425,135990.06682717425,135990.06682717425,{"$f":"EI172","v":135990.06682717425},135990.06682717425,135990.06682717425,129840.79365252685,129840.79365252685,129840.79365252685,129840.79365252685,129840.79365252685,129840.79365252685,123751.33199680981,123751.33199680981,123751.33199680981,123751.33199680981,123751.33199680981,123751.33199680981,117459.23663530788,117459.23663530788,117459.23663530788,117459.23663530788,117459.23663530788,117459.23663530788,111290.10931560543,111290.10931560543,111290.10931560543,111290.10931560543,111290.10931560543,111290.10931560543,104851.94987530434,104851.94987530434,104851.94987530434,104851.94987530434,104851.94987530434,104851.94987530434,98533.863751379788,98533.863751379788,98533.863751379788,98533.863751379788,98533.863751379788,98533.863751379788,91944.974270263818,91944.974270263818,91944.974270263818,91944.974270263818,91944.974270263818,91944.974270263818,85473.185320121411,85473.185320121411,85473.185320121411,85473.185320121411,85473.185320121411,85473.185320121411,78728.738792319127,78728.738792319127,78728.738792319127,78728.738792319127,78728.738792319127,78728.738792319127,72033.119651767585,72033.119651767585,72033.119651767585,72033.119651767585,72033.119651767585,72033.119651767585,65126.817675609782,{"$f":"GU172","v":65126.817675609782},65126.817675609782,65126.817675609782,65126.817675609782,65126.817675609782,58331.398439930694,58331.398439930694,58331.398439930694,58331.398439930694,58331.398439930694,58331.398439930694,51259.325485740228,51259.325485740228,51259.325485740228,51259.325485740228,51259.325485740228,51259.325485740228,44294.909035360521,44294.909035360521,44294.909035360521,44294.909035360521,44294.909035360521,44294.909035360521,37051.716116063501,37051.716116063501,37051.716116063501,37051.716116063501,37051.716116063501,37051.716116063501,29912.862821443821,29912.862821443821,29912.862821443821,29912.862821443821,29912.862821443821,29912.862821443821,22493.014541861867,22493.014541861867,22493.014541861867,22493.014541861867,22493.014541861867,22493.014541861867,15109.648389507522,15109.648389507522,15109.648389507522,15109.648389507522,15109.648389507522,15109.648389507522,7506.1270705504994,7506.1270705504994,7506.1270705504994,7506.1270705504994,7506.1270705504994,7506.1270705504994,5.9117155615240335E-11,5.9117155615240335E-11,5.9117155615240335E-11,5.9117155615240335E-11,5.9117155615240335E-11,5.9117155615240335E-11,6.029949872754514E-11,6.029949872754514E-11,6.029949872754514E-11,6.029949872754514E-11,6.029949872754514E-11,{"$f":"JG172","v":6.029949872754514E-11},6.1505488702096036E-11,6.1505488702096036E-11,6.1505488702096036E-11,6.1505488702096036E-11,6.1505488702096036E-11,6.1505488702096036E-11,6.2735598476137956E-11,6.2735598476137956E-11,6.2735598476137956E-11,6.2735598476137956E-11,6.2735598476137956E-11,6.2735598476137956E-11,6.399031044566072E-11,6.399031044566072E-11,6.399031044566072E-11,6.399031044566072E-11,6.399031044566072E-11,6.399031044566072E-11,6.5270116654573933E-11,6.5270116654573933E-11,6.5270116654573933E-11,6.5270116654573933E-11,6.5270116654573933E-11,6.5270116654573933E-11,6.6575518987665415E-11,6.6575518987665415E-11,6.6575518987665415E-11,6.6575518987665415E-11,6.6575518987665415E-11,6.6575518987665415E-11,6.7907029367418725E-11,6.7907029367418725E-11,6.7907029367418725E-11,6.7907029367418725E-11,6.7907029367418725E-11,6.7907029367418725E-11,6.9265169954767102E-11,6.9265169954767102E-11,6.9265169954767102E-11,6.9265169954767102E-11,6.9265169954767102E-11,6.9265169954767102E-11,7.0650473353862442E-11,7.0650473353862442E-11,7.0650473353862442E-11,7.0650473353862442E-11,7.0650473353862442E-11,7.0650473353862442E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,{"$f":"LS172","v":7.2063482820939691E-11},7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,{"$f":"OE172","v":7.2063482820939691E-11},7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,{"$f":"QQ172","v":7.2063482820939691E-11},7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,{"$f":"TC172","v":7.2063482820939691E-11},7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,{"$f":"VO172","v":7.2063482820939691E-11},7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,{"$f":"YA172","v":7.2063482820939691E-11},7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,{"$f":"AAM172","v":7.2063482820939691E-11},7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11,7.2063482820939691E-11]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":159512.93478497493},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,5879.2011975318974,0,0,0,0,0,5747.9659207722643,0,0,0,0,0,6012.1299181792183,0,0,0,0,0,5883.570921317345,0,0,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,6149.2731746474001,0,0,0,0,0,6089.461655717043,0,0,0,0,0,6292.0953615019216,0,0,0,0,0,6169.1273197024557,0,0,0,0,0,6438.1594403010859,0,0,0,0,0,6318.0861239245523,0,0,0,0,0,6588.8894811159753,0,0,0,0,0,6471.7889501424124,0,0,0,0,0,6744.4465278022853,0,0,0,0,0,6695.6191405515438,0,0,0,0,0,6906.3019761578043,0,{"$f":"IF(GV7,GV165-GV178)","v":0},0,0,0,6795.4192356790873,0,0,0,0,0,7072.0729541904666,0,0,0,0,0,6964.4164503797056,0,0,0,0,0,7243.1929192970219,0,0,0,0,0,7138.853294619681,0,0,0,0,0,7419.8482795819546,0,0,0,0,0,7383.3661523543442,0,0,0,0,0,7603.5213189570222,0,0,0,0,0,7506.1270705504403,0,0,0,0,0,-1.182343112304807E-12,0,0,0,0,0,{"$f":"IF(JH7,JH165-JH178)","v":-1.2059899745509029E-12},0,0,0,0,0,-1.2301097740419208E-12,0,0,0,0,0,-1.2547119695227591E-12,0,0,0,0,0,-1.2798062089132144E-12,0,0,0,0,0,-1.3054023330914787E-12,0,0,0,0,0,-1.3315103797533084E-12,0,0,0,0,0,-1.3581405873483748E-12,0,0,0,0,0,-1.385303399095342E-12,0,0,0,0,0,-1.4130094670772489E-12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT7,LT165-LT178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF7,OF165-OF178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":1063.4195652331666},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106.34195652331665,212.68391304663331,319.02586956994998,425.36782609326661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,41677.785269044623,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.7097826165832,531.7097826165832,531.7097826165832,531.7097826165832,531.7097826165832,531.7097826165832,512.11244529147689,512.11244529147689,512.11244529147689,512.11244529147689,512.11244529147689,512.11244529147689,492.95255888890273,492.95255888890273,492.95255888890273,492.95255888890273,492.95255888890273,492.95255888890273,472.91212582830536,472.91212582830536,472.91212582830536,472.91212582830536,472.91212582830536,472.91212582830536,453.30022275724752,453.30022275724752,453.30022275724752,{"$f":"EJ175-EJ176","v":453.30022275724752},453.30022275724752,453.30022275724752,432.80264550842287,432.80264550842287,432.80264550842287,432.80264550842287,432.80264550842287,432.80264550842287,412.50443998936606,412.50443998936606,412.50443998936606,412.50443998936606,412.50443998936606,412.50443998936606,391.53078878435963,391.53078878435963,391.53078878435963,391.53078878435963,391.53078878435963,391.53078878435963,370.96703105201811,370.96703105201811,370.96703105201811,370.96703105201811,370.96703105201811,370.96703105201811,349.50649958434786,349.50649958434786,349.50649958434786,349.50649958434786,349.50649958434786,349.50649958434786,328.44621250459932,328.44621250459932,328.44621250459932,328.44621250459932,328.44621250459932,328.44621250459932,306.48324756754607,306.48324756754607,306.48324756754607,306.48324756754607,306.48324756754607,306.48324756754607,284.91061773373804,284.91061773373804,284.91061773373804,284.91061773373804,284.91061773373804,284.91061773373804,262.42912930773042,262.42912930773042,262.42912930773042,262.42912930773042,262.42912930773042,262.42912930773042,240.1103988392253,240.1103988392253,240.1103988392253,240.1103988392253,240.1103988392253,240.1103988392253,217.08939225203261,{"$f":"GV175-GV176","v":217.08939225203261},217.08939225203261,217.08939225203261,217.08939225203261,217.08939225203261,194.437994799769,194.437994799769,194.437994799769,194.437994799769,194.437994799769,194.437994799769,170.86441828580078,170.86441828580078,170.86441828580078,170.86441828580078,170.86441828580078,170.86441828580078,147.64969678453508,147.64969678453508,147.64969678453508,147.64969678453508,147.64969678453508,147.64969678453508,123.50572038687834,123.50572038687834,123.50572038687834,123.50572038687834,123.50572038687834,123.50572038687834,99.709542738146084,99.709542738146084,99.709542738146084,99.709542738146084,99.709542738146084,99.709542738146084,74.976715139539564,74.976715139539564,74.976715139539564,74.976715139539564,74.976715139539564,74.976715139539564,50.365494631691739,50.365494631691739,50.365494631691739,50.365494631691739,50.365494631691739,50.365494631691739,25.020423568501666,25.020423568501666,25.020423568501666,25.020423568501666,25.020423568501666,25.020423568501666,1.9705718538413446E-13,1.9705718538413446E-13,1.9705718538413446E-13,1.9705718538413446E-13,1.9705718538413446E-13,1.9705718538413446E-13,2.0099832909181714E-13,2.0099832909181714E-13,2.0099832909181714E-13,2.0099832909181714E-13,2.0099832909181714E-13,{"$f":"JH175-JH176","v":2.0099832909181714E-13},2.0501829567365347E-13,2.0501829567365347E-13,2.0501829567365347E-13,2.0501829567365347E-13,2.0501829567365347E-13,2.0501829567365347E-13,2.0911866158712653E-13,2.0911866158712653E-13,2.0911866158712653E-13,2.0911866158712653E-13,2.0911866158712653E-13,2.0911866158712653E-13,2.1330103481886909E-13,2.1330103481886909E-13,2.1330103481886909E-13,2.1330103481886909E-13,2.1330103481886909E-13,2.1330103481886909E-13,2.1756705551524646E-13,2.1756705551524646E-13,2.1756705551524646E-13,2.1756705551524646E-13,2.1756705551524646E-13,2.1756705551524646E-13,2.2191839662555139E-13,2.2191839662555139E-13,2.2191839662555139E-13,2.2191839662555139E-13,2.2191839662555139E-13,2.2191839662555139E-13,2.2635676455806243E-13,2.2635676455806243E-13,2.2635676455806243E-13,2.2635676455806243E-13,2.2635676455806243E-13,2.2635676455806243E-13,2.3088389984922367E-13,2.3088389984922367E-13,2.3088389984922367E-13,2.3088389984922367E-13,2.3088389984922367E-13,2.3088389984922367E-13,2.3550157784620813E-13,2.3550157784620813E-13,2.3550157784620813E-13,2.3550157784620813E-13,2.3550157784620813E-13,2.3550157784620813E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,{"$f":"LT175-LT176","v":2.4021160940313233E-13},2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,{"$f":"OF175-OF176","v":2.4021160940313233E-13},2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,{"$f":"QR175-QR176","v":2.4021160940313233E-13},2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,{"$f":"TD175-TD176","v":2.4021160940313233E-13},2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,{"$f":"VP175-VP176","v":2.4021160940313233E-13},2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,{"$f":"YB175-YB176","v":2.4021160940313233E-13},2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,{"$f":"AAN175-AAN176","v":2.4021160940313233E-13},2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13,2.4021160940313233E-13]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2033-02-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":144},{"$f":"LOOKUP(F183,110:110,172:172)","v":7.2063482820939691E-11},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,531.7097826165832,531.7097826165832,531.7097826165832,531.7097826165832,531.7097826165832,6410.910980148481,512.11244529147689,512.11244529147689,512.11244529147689,512.11244529147689,512.11244529147689,6260.0783660637408,492.95255888890273,492.95255888890273,492.95255888890273,492.95255888890273,492.95255888890273,6505.0824770681211,472.91212582830536,472.91212582830536,472.91212582830536,472.91212582830536,472.91212582830536,6356.4830471456507,453.30022275724752,453.30022275724752,{"$f":"IF(EI110,EI175+EI170)","v":453.30022275724752},453.30022275724752,453.30022275724752,6602.5733974046479,432.80264550842287,432.80264550842287,432.80264550842287,432.80264550842287,432.80264550842287,6522.2643012254657,412.50443998936606,412.50443998936606,412.50443998936606,412.50443998936606,412.50443998936606,6704.5998014912875,391.53078878435963,391.53078878435963,391.53078878435963,391.53078878435963,391.53078878435963,6560.6581084868158,370.96703105201811,370.96703105201811,370.96703105201811,370.96703105201811,370.96703105201811,6809.1264713531036,349.50649958434786,349.50649958434786,349.50649958434786,349.50649958434786,349.50649958434786,6667.5926235089,328.44621250459932,328.44621250459932,328.44621250459932,328.44621250459932,328.44621250459932,6917.3356936205746,306.48324756754607,306.48324756754607,306.48324756754607,306.48324756754607,306.48324756754607,6778.2721977099582,284.91061773373804,284.91061773373804,284.91061773373804,284.91061773373804,284.91061773373804,7029.3571455360234,262.42912930773042,262.42912930773042,262.42912930773042,262.42912930773042,262.42912930773042,6958.0482698592741,240.1103988392253,240.1103988392253,240.1103988392253,240.1103988392253,240.1103988392253,7146.4123749970295,{"$f":"IF(GU110,GU175+GU170)","v":217.08939225203261},217.08939225203261,217.08939225203261,217.08939225203261,217.08939225203261,7012.5086279311199,194.437994799769,194.437994799769,194.437994799769,194.437994799769,194.437994799769,7266.5109489902352,170.86441828580078,170.86441828580078,170.86441828580078,170.86441828580078,170.86441828580078,7135.2808686655062,147.64969678453508,147.64969678453508,147.64969678453508,147.64969678453508,147.64969678453508,7390.842616081557,123.50572038687834,123.50572038687834,123.50572038687834,123.50572038687834,123.50572038687834,7262.3590150065593,99.709542738146084,99.709542738146084,99.709542738146084,99.709542738146084,99.709542738146084,7519.557822320101,74.976715139539564,74.976715139539564,74.976715139539564,74.976715139539564,74.976715139539564,7458.3428674938841,50.365494631691739,50.365494631691739,50.365494631691739,50.365494631691739,50.365494631691739,7653.8868135887142,25.020423568501666,25.020423568501666,25.020423568501666,25.020423568501666,25.020423568501666,7531.1474941189417,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG110,JG175+JG170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":159512.9347849742},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"EJ115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GV115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JH115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12697.243850523955,0,0,0,0,0,12348.896829529574,0,0,0,0,0,12557.783380117689,0,0,0,0,0,12209.461146802048,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,12416.704315667239,0,0,0,0,0,12160.788540274611,0,0,0,0,0,12273.970802013364,0,0,0,0,0,11925.636873372057,0,0,0,0,0,12129.546277258471,0,0,0,0,0,11781.175170002894,0,0,0,0,0,11983.393458601,0,0,0,0,0,11634.963809766763,0,0,0,0,0,11835.474327886599,0,0,0,0,0,11578.271482957096,0,0,0,0,0,11685.750116870418,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},0,0,0,11337.137824867796,0,0,0,0,0,11534.181292184712,0,0,0,0,0,11185.444144132314,0,0,0,0,0,11380.727540005924,0,0,0,0,0,11031.842663717331,0,0,0,0,0,11225.347750415163,0,0,0,0,0,10966.517020468214,0,0,0,0,0,11068.000001446042,0,0,0,0,0,10718.749456746031,0,0,0,0,0,10908.641542813477,0,0,0,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":10559.172239794743},0,0,0,0,0,10747.228779317218,0,0,0,0,0,10397.516209179539,0,0,0,0,0,10583.717253913528,0,0,0,0,0,10322.892510589854,0,0,0,0,0,10418.061630448363,0,0,0,0,0,10067.787269822726,0,0,0,0,0,10250.21567604534,0,0,0,0,0,9899.62190499188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9069.4598932313966,0,0,0,0,0,8820.6405925211257,0,0,0,0,0,8969.845271512635,0,0,0,0,0,8721.0436762871777,0,0,0,{"$f":"EJ170+EJ178","v":0},0,8869.0745111908855,0,0,0,0,0,8686.2775287675795,0,0,0,0,0,8767.1220014381179,0,0,0,0,0,8518.3120524086135,0,0,0,0,0,8663.9616266131943,0,0,0,0,0,8415.1251214306394,0,0,0,0,0,8559.5667561435712,0,0,0,0,0,8310.6884355476886,0,0,0,0,0,8453.9102342047136,0,0,0,0,0,8270.1939163979259,0,0,0,0,0,8346.964369193156,0,{"$f":"GV170+GV178","v":0},0,0,0,8097.9555891912833,0,0,0,0,0,8238.7009229890809,0,0,0,0,0,7989.6029600945103,0,0,0,0,0,8129.0911000042324,0,0,0,0,0,7879.8876169409514,0,0,0,0,0,8018.1055360108312,0,0,0,0,0,7833.2264431915819,0,0,0,0,0,7905.714286747173,0,0,0,0,0,7656.2496119614507,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170+JH178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,2008.7570015163365,{"$f":"EJ220","v":2099.2952970709798},2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,1970.6411710609975,{"$f":"GV220","v":1695.4267058083237},1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,1831.2075547207419,{"$f":"JH220","v":1739.353563168374},1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12697.243850523955,0,0,0,0,0,12348.896829529574,0,0,0,0,0,12557.783380117689,0,0,0,0,0,12209.461146802048,0,0,0,0,0,12416.704315667239,0,0,0,0,0,12160.788540274611,0,0,0,0,0,12273.970802013364,0,0,0,0,0,11925.636873372057,0,0,0,0,0,12129.546277258471,0,0,0,0,0,11781.175170002894,0,0,0,0,0,11983.393458601,0,0,0,0,0,11634.963809766763,0,0,0,0,0,11835.474327886599,0,0,0,0,0,11578.271482957096,0,0,0,0,0,11685.750116870418,0,0,0,0,0,11337.137824867796,0,0,0,0,0,11534.181292184712,0,0,0,0,0,11185.444144132314,0,0,0,0,0,11380.727540005924,0,0,0,0,0,11031.842663717331,0,0,0,0,0,11225.347750415163,0,0,0,0,0,10966.517020468214,0,0,0,0,0,11068.000001446042,0,0,0,0,0,10718.749456746031,0,0,0,0,0,10908.641542813477,0,0,0,0,0,10559.172239794743,0,0,0,0,0,10747.228779317218,0,0,0,0,0,10397.516209179539,0,0,0,0,0,10583.717253913528,0,0,0,0,0,10322.892510589854,0,0,0,0,0,10418.061630448363,0,0,0,0,0,10067.787269822726,0,0,0,0,0,10250.21567604534,0,0,0,0,0,9899.62190499188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,-10554.857954759464,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,-10311.035168357485,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,-10438.788783136908,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,-10194.849084344811,2105.225032426119,2103.2503627987708,2008.7570015163365,{"$f":"EJ232-EJ233","v":2099.2952970709798},2004.8440490828939,-10321.3717428951,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,-10169.700610035747,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,-10202.576979874906,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,-9958.3536662526167,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,-10082.374051453671,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,-9837.9834537630522,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,-9960.7319147503113,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,-9716.1566508816686,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,-9837.6189145945591,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,-9684.1483709148433,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,-9713.0027712557094,1970.6411710609975,{"$f":"GV232-GV233","v":1695.4267058083237},1966.4223784924084,1873.3195748253236,1962.1949687712818,-9468.0047989583363,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,-9586.8505679259542,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,-9341.6139227771273,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,-9459.1287379535315,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,-9213.6347763906379,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,-9329.8030518205342,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,-9174.2579422615709,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,-9198.8386038604513,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,-8952.7727456291341,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,-9066.1997987100185,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,1831.2075547207419,{"$f":"JH232-JH233","v":-8819.8186766263698},1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,-8931.8503374902684,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,-8685.1339405235994,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,-8795.7532037112469,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,-8637.8371943926632,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,-8657.8706488948883,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,-8410.422224008671,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,-8518.164177910443,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,-8270.3182590358811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232-LT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232-OF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":9.7832528993888612E-3},{"$f":"(1+F241)^months-1","v":0.1239266381596098},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 9 - BESS 3'!E1)","v":"Project 9 - BESS 3"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":6.2561727382399734E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275.27160048255882,552.26534764766825,830.99201554245519,1111.4624456183458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":220000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV283+BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"EH283+EI6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"GT283+GU6","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,{"$f":"JF283+JG6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"LR283+LS6","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,{"$f":"OD283+OE6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"QP283+QQ6","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,{"$f":"TB283+TC6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"VN283+VO6","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,{"$f":"XZ283+YA6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AAL283+AAM6","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]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":6.2561727382399734E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.463620138346787,26.999397114719347,40.025509959918509,53.703280630915003,66.872541722489601,80.694044130822292,94.589885032196619,106.81590265385972,120.85086938558992,134.3802257579699,148.56329635079712,162.2419485642593,176.57493715535395,190.98538305196337,204.8932307649159,219.45638105573912,233.51815335306719,248.23587948806778,263.03341132061973,276.17181229596412,291.11953890040587,305.56895459767571,320.67597024847367,335.28593557462517,350.55419376000708,{"$f":"EI287*$F$288*EI7","v":365.90561893171912},380.76191848028373,396.2775848214909,411.29941652872168,426.98133924498597,442.74895701252865,457.44662842573786,473.37997861845264,488.82276494181565,504.92749762550011,520.54300129953151,536.82122069311038,553.18878090127487,569.06914995282568,585.61342508266227,601.67187669827274,618.39503745085938,635.21026143129677,650.38902448784631,667.37925191514603,683.88709997759145,701.0616912678646,717.75531787737691,735.1165391042797,752.57372873077827,769.55211313272252,787.19940743295786,804.36934652700188,822.20908317378212,840.14771932750455,856.46191840053643,874.58939050539743,892.24316218669571,910.56898171993225,928.42260159996886,946.94920904779462,965.5789246301199,983.73873115907656,1002.572975051388,1020.9388487447158,1039.9801385469677,1059.1276924799686,1076.6633495106121,1096.0146384134964,1114.9014390397679,1134.4661388795496,1153.5679440474205,1173.3486832561455,1193.2402222163173,1212.6712985292529,1232.7829035311909,1252.4356805379407,1272.770063070504,1293.2186436924537,1312.6396580468911,1333.3115956543149,1353.5288544747318,1374.4304751154782,1394.879110960931,1416.0132461604037,1437.2664903514496,1458.0693347038098,1479.5594294824057,1500.600862663754,{"$f":"GU287*$F$288*GU7","v":1522.3307290348005},1544.1833646116179,1564.4509248167067,1586.5406781190486,1608.1861615116393,1630.5230826040415,1652.4175357433387,1675.0046744427602,1697.7198510777541,1719.9953091937457,1742.9653719763596,1765.4975658885728,1788.7256610191585,1812.0857357756852,1833.8750870099534,1857.4909044826622,1880.6735295854869,1904.555351218336,1928.0058988498824,1952.1570096931991,1976.4457781289186,2000.3061993446115,2024.869283855493,2049.0059909164952,2073.8467803765921,2098.8294724441598,2122.2564947241781,2147.5149929108338,2172.352097228033,2197.8968924511382,2223.0223376883,2248.8569684894651,2274.8396208558343,2300.4060412338426,2326.6839421845639,2352.5477104297679,2379.1245103486303,2405.8539037182741,2431.6079026951743,2458.6382470247122,2485.259795398219,2512.5983435123158,2539.5302751560839,2567.1808393202491,2594.9906137567277,2622.3970963055094,2650.5247167660682,2678.251284541062,2706.7006837925092,2735.3142181647954,2762.4045464773076,2791.3388314239987,2819.8777360086769,2849.1437819792873,2878.016772991888,2907.618686667593,2937.3918427702592,2966.7754908000134,2996.8907930751789,3026.6189770415394,3057.0806619860018,3087.71889385347,3116.8514326537702,3147.8355026120212,{"$f":"JG287*$F$288*JG7","v":3178.4385114462389},3209.7797225936238,3240.742355333924,3272.4451316228756,3304.3321140600497,3335.844304638345,3368.0996140003131,3399.9826835848658,3432.6108836777435,3465.4290035375038,3496.7598954216082,3529.9508809344898,3562.7760987533593,3596.3515700541075,3629.5639259704167,3663.5286489139412,3697.6915456079801,3731.4953718379707,3766.0548028015914,3800.2578903684343,3835.2187721282676,3870.3839821448928,3904.6392320347982,3940.2099154646689,3975.4311966815076,4011.4158712317903,4047.0539789787531,4083.4577795014111,4120.0748255730878,4156.3496287137914,4193.3936455090961,4230.0983353616766,4267.5746200803324,4305.2707806837125,4341.5198293211079,4379.6493916055233,4417.4470291763018,4456.0223288027582,4494.2687362341367,4533.2953051517725,4572.5513365745255,4611.4830999698952,4651.1988503724378,4690.5934521090658,4730.7746283541765,4771.1924095081367,4810.184876364573,4851.0698619064497,4891.6416208165901,4933.0065485890091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS287*$F$288*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE287*$F$288*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":222769.99140929105}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":3.5689932832432758}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":6.2561727382399734E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":7.7711929062885821E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":5.6202620541789816E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"IF(EI7,EI70)","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"IF(GU7,GU70)","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"IF(JG7,JG70)","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LS70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OE70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":176503.11744642231}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.20768898750758347}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-1.3465653510783455E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":1.5243333679982967E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":1.8446139405776885E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106.34195652331665,212.68391304663331,319.02586956994998,425.36782609326661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3520,106.34195652331665,212.68391304663331,319.02586956994998,425.36782609326661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":-5474.5789253784933},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3520,106.34195652331665,212.68391304663331,319.02586956994998,425.36782609326661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.72505879447715893}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 9 - BESS 3'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 10 - Solar 4","index":20,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,10,"PIRR",{"$f":"G73","v":5.4844602886382265E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2033-07-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2034-07-01"},{"$f":"SUM(K6:XFD6)","v":12},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2034-07-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2064-07-01"},{"$f":"SUM(K7:XFD7)","v":360},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"EI8+EJ7","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,{"$f":"GU8+GV7","v":80},81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,{"$f":"JG8+JH7","v":144},145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,{"$f":"LS8+LT7","v":208},209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,{"$f":"OE8+OF7","v":272},273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,{"$f":"QQ8+QR7","v":336},337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TC8+TD7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VO8+VP7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"YA8+YB7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAM8+AAN7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1250},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*EJ$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*GV$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*JH$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*LT$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*OF$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*QR$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":1500},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":2014.8000000000002},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*EJ$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*GV$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*JH$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*LT$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*OF$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*QR$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,{"$f":"EJ14*EJ19/8760*EJ24","v":256680.00000000003},248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,{"$f":"GV14*GV19/8760*GV24","v":231840.00000000003},256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,{"$f":"JH14*JH19/8760*JH24","v":248400.00000000003},256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,{"$f":"LT14*LT19/8760*LT24","v":256680.00000000003},248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,{"$f":"OF14*OF19/8760*OF24","v":231840.00000000003},256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,{"$f":"QR14*QR19/8760*QR24","v":248400.00000000003},256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,{"$f":"EH30*(1-$G$30*EI7)","v":0.99378239065844221},0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,{"$f":"GT30*(1-$G$30*GU7)","v":0.96768534538343021},0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,{"$f":"JF30*(1-$G$30*JG7)","v":0.9422736169126682},0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,{"$f":"LR30*(1-$G$30*LS7)","v":0.91752920860641241},0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,{"$f":"OD30*(1-$G$30*OE7)","v":0.89343459642246836},0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,0.87723759745454388,0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,{"$f":"QP30*(1-$G$30*QQ7)","v":0.86997271650562724},0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,{"$f":"TB30*(1-$G$30*TC7)","v":0.86097616306133418},0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,{"$f":"VN30*(1-$G$30*VO7)","v":0.86097616306133418},0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,{"$f":"XZ30*(1-$G$30*YA7)","v":0.86097616306133418},0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.86097616306133418},0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418,0.86097616306133418]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256573.29431365497,256466.63298644777,248090.33806445578,256253.4433356915,247884.11126640378,256040.43090029713,255933.99109232106,231070.08628782874,255721.24420379885,247369.29395464913,255508.67416258945,247163.66652946742,255296.28082168725,255190.15036794555,246855.54583955707,{"$f":"EJ26*EJ$30","v":254978.02180213615},246650.34547102582,254766.06956965453,254660.15953260116,238131.43587721774,254448.47152531499,246138.09050175804,254236.95948513932,245933.4865229057,254025.62326580021,253920.02104326707,245626.89940756015,253708.94828118538,245422.72035981706,253498.05097478736,253392.66807188725,228775.6519803316,253182.03367558628,244913.01497977611,252971.57437057441,244709.42935336847,252761.2900113058,252656.21339087526,244404.36817969903,252446.19117758778,244201.20536943869,252236.34354670806,252131.48515431551,227636.99257700556,251921.89912497986,243694.03688883994,251712.48731547111,243491.46454634555,251503.24958096779,251398.69594661941,243187.92171945376,251189.71905334739,242985.77008867124,250980.91587355372,250876.57938108142,226504.00049546646,250668.03650079179,242481.12588088968,250459.66697320421,242279.56177900409,250251.47065421805,250147.43740295182,241977.52974179274,249939.50062694118,241776.3842576578,249731.73669980423,249627.91950965818,233425.81351154568,249420.41458646572,241274.25175891325,249213.08215316638,241073.69087943353,249005.92206637669,248902.40660814825,240773.1621124185,248695.50477253989,240573.01776715025,248488.77492550394,248385.47445301889,{"$f":"GV26*GV$30","v":224254.90560884078},248179.00232081616,240073.38447619486,247972.7018199919,239873.82182589461,247766.57280787633,247663.57256553249,239574.78884701777,247457.70051923362,239375.64065775994,247251.99960548771,247149.21327886276,223138.74680958421,246943.76879725495,238878.49413556702,246738.49509278397,238679.92474607207,246533.39202349019,246430.90443270464,238382.38011051479,246226.0570502604,238184.22311921176,246021.37994861024,245919.10520884488,222028.14334238059,245714.68326302187,237689.55098866601,245510.43124434582,237491.96991633071,245306.34901156364,245204.37152077325,237195.90621632864,245000.54370223908,236998.735489602,244796.88531697952,244695.11961780983,228813.17711291634,244491.71511841888,236506.52543519123,244288.4797004156,236309.92776097535,244085.41322324987,243983.94329359115,236015.33762563398,243781.12996440593,235819.14825465961,243578.48522519408,243477.22603302938,219823.49194202558,243274.83391604849,235329.38802216834,243072.61003890543,235133.76885151473,242870.55426174958,242769.58936699541,234840.64494662592,242567.78547785504,234645.4320470118,242366.14933958408,242265.3941334438,218729.38912118308,242064.0093600555,234158.10944321603,241862.7919891437,{"$f":"JH26*JH$30","v":233963.46390592857},241661.74188155396,241561.27950805073,233671.79893378788,241360.48003478246,233477.55764545267,241159.847477456,241059.59374890703,217640.73185564502,240859.21130537297,232992.66053781638,240658.99543112185,232798.98378793892,240458.94598769178,240358.9836342968,232508.77048716394,240159.18357773416,232315.49597421571,239959.54960634129,239859.79485943544,224291.68922192589,239660.40975697161,231833.01229058881,239461.1903947441,231640.29950628438,239262.13663498018,239162.67181299944,231351.53065163392,238963.86619885764,231159.21810224993,238765.22584324851,238665.96759446041,215479.645711174,238467.57486911293,230679.13583056768,238269.34705908145,230487.3822139985,238071.28402727906,237972.31426040523,230200.05061619289,237774.49813915751,230008.69524249976,237576.84645391972,237478.08223208494,214407.16302916425,237280.67694460644,229531.00243048376,237083.43575162947,229340.20320769175,236886.35851674934,236787.88134100012,229054.30171323361,236591.04978775445,228863.89875118804,236394.38185208978,236296.10919834333,213340.01829496579,236099.68643407003,228388.58350604854,235903.42694756907,228198.73392683663,235707.33060311471,235609.34356677154,227914.25541783287,{"$f":"LT26*LT$30","v":235413.49168114798},227724.8001271032,235217.80259874999,235120.01906646517,219859.54868848843,234924.57393519446,227251.85061524319,234729.29126903199,227062.94595305683,234534.17093292746,234436.67159647442,226779.88334704153,234241.79450248319,226591.37101088956,234047.07940141525,233949.7825561426,211221.63653036003,233755.31019201138,226120.77545761,233560.99948436898,225932.81100941956,233366.85029883732,233269.83623490043,225651.1572591775,233075.92908082038,225463.58318434111,232882.18311339442,232785.37053280129,210170.34676005749,232591.8660941647,224995.32987354786,232398.5225074222,224808.30095973171,232205.33963886459,232108.80843215136,224528.04905312299,231915.86639040936,224341.40856969936,231723.08473306516,231626.75400687524,209124.28945646287,231434.21267618626,223875.48584361153,231241.83139680128,223689.38780783932,231049.61003567657,230953.55928291587,223410.53076762482,230761.57754996646,223224.81922895403,230569.75540315156,230473.90413308493,215514.98995434225,230282.32111677431,222761.21548781361,230090.89735516231,222576.0436969304,229899.63271586734,229804.06002574961,222298.57458059798,229613.0338219555,222113.78736314754,229422.16641000574,229326.79220971919,{"$f":"OF26*OF$30","v":207047.76820713867},229136.16273807627,221652.49106493077,228945.69172849139,221468.24090884172,228755.37904924189,228660.2820423595,221192.15280843346,228470.20661187253,221008.28531168291,228280.28918289309,228185.38967792073,206017.25256368637,227995.70900497452,220549.28497181289,227806.18600539089,220365.95186336839,227616.82054810281,227522.19685689095,220091.23790530858,227333.06746753378,219908.28555163523,227144.0952932809,227049.66812097497,204991.86599020954,226860.93152437609,219451.56974269581,226672.35181636986,219269.14911757756,226483.92886654157,226389.77613521917,218995.80246250148,226201.58807836732,218813.76069706632,226013.55645413068,225919.59926360272,211256.28234973337,225731.80204450578,218359.31804851786,225544.16093313752,218177.80536512483,225356.67579973227,225262.99168424355,217905.81920770873,225075.74027470828,217724.68349834293,224888.64451919371,224795.1549712561,202956.37806686189,224608.2924542028,217272.50269623907,224421.58526790072,217091.89343557472,224235.03328323,224141.81545118586,216821.26100436607,223955.49602709748,216641.0268414584,223769.33148231052,223676.30724941823,201946.22604084687,223490.3747822209,216191.09662816441,223304.59687266444,{"$f":"QR26*QR$30","v":216011.38629372409},223118.97339227167,223026.2195228918,215742.10085097322,222840.82744558365,215562.76374735756,222655.58947671353,222563.02824290618,200941.10173125734,222378.02119653195,215115.0729212701,222193.16793853615,214936.25703892906,222008.46834108108,221916.17612513615,214668.31188042139,221731.7067790291,214489.86737126514,221547.39077433341,221455.29023517756,207081.72940399701,221271.20400363309,214044.40478653327,221087.2707950334,213866.47890443544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256573.29431365497,256466.63298644777,248090.33806445578,256253.4433356915,247884.11126640378,256040.43090029713,255933.99109232106,231070.08628782874,255721.24420379885,247369.29395464913,255508.67416258945,247163.66652946742,255296.28082168725,255190.15036794555,246855.54583955707,{"$f":"SUM(EJ32:EJ34)","v":254978.02180213615},246650.34547102582,254766.06956965453,254660.15953260116,238131.43587721774,254448.47152531499,246138.09050175804,254236.95948513932,245933.4865229057,254025.62326580021,253920.02104326707,245626.89940756015,253708.94828118538,245422.72035981706,253498.05097478736,253392.66807188725,228775.6519803316,253182.03367558628,244913.01497977611,252971.57437057441,244709.42935336847,252761.2900113058,252656.21339087526,244404.36817969903,252446.19117758778,244201.20536943869,252236.34354670806,252131.48515431551,227636.99257700556,251921.89912497986,243694.03688883994,251712.48731547111,243491.46454634555,251503.24958096779,251398.69594661941,243187.92171945376,251189.71905334739,242985.77008867124,250980.91587355372,250876.57938108142,226504.00049546646,250668.03650079179,242481.12588088968,250459.66697320421,242279.56177900409,250251.47065421805,250147.43740295182,241977.52974179274,249939.50062694118,241776.3842576578,249731.73669980423,249627.91950965818,233425.81351154568,249420.41458646572,241274.25175891325,249213.08215316638,241073.69087943353,249005.92206637669,248902.40660814825,240773.1621124185,248695.50477253989,240573.01776715025,248488.77492550394,248385.47445301889,{"$f":"SUM(GV32:GV34)","v":224254.90560884078},248179.00232081616,240073.38447619486,247972.7018199919,239873.82182589461,247766.57280787633,247663.57256553249,239574.78884701777,247457.70051923362,239375.64065775994,247251.99960548771,247149.21327886276,223138.74680958421,246943.76879725495,238878.49413556702,246738.49509278397,238679.92474607207,246533.39202349019,246430.90443270464,238382.38011051479,246226.0570502604,238184.22311921176,246021.37994861024,245919.10520884488,222028.14334238059,245714.68326302187,237689.55098866601,245510.43124434582,237491.96991633071,245306.34901156364,245204.37152077325,237195.90621632864,245000.54370223908,236998.735489602,244796.88531697952,244695.11961780983,228813.17711291634,244491.71511841888,236506.52543519123,244288.4797004156,236309.92776097535,244085.41322324987,243983.94329359115,236015.33762563398,243781.12996440593,235819.14825465961,243578.48522519408,243477.22603302938,219823.49194202558,243274.83391604849,235329.38802216834,243072.61003890543,235133.76885151473,242870.55426174958,242769.58936699541,234840.64494662592,242567.78547785504,234645.4320470118,242366.14933958408,242265.3941334438,218729.38912118308,242064.0093600555,234158.10944321603,241862.7919891437,{"$f":"SUM(JH32:JH34)","v":233963.46390592857},241661.74188155396,241561.27950805073,233671.79893378788,241360.48003478246,233477.55764545267,241159.847477456,241059.59374890703,217640.73185564502,240859.21130537297,232992.66053781638,240658.99543112185,232798.98378793892,240458.94598769178,240358.9836342968,232508.77048716394,240159.18357773416,232315.49597421571,239959.54960634129,239859.79485943544,224291.68922192589,239660.40975697161,231833.01229058881,239461.1903947441,231640.29950628438,239262.13663498018,239162.67181299944,231351.53065163392,238963.86619885764,231159.21810224993,238765.22584324851,238665.96759446041,215479.645711174,238467.57486911293,230679.13583056768,238269.34705908145,230487.3822139985,238071.28402727906,237972.31426040523,230200.05061619289,237774.49813915751,230008.69524249976,237576.84645391972,237478.08223208494,214407.16302916425,237280.67694460644,229531.00243048376,237083.43575162947,229340.20320769175,236886.35851674934,236787.88134100012,229054.30171323361,236591.04978775445,228863.89875118804,236394.38185208978,236296.10919834333,213340.01829496579,236099.68643407003,228388.58350604854,235903.42694756907,228198.73392683663,235707.33060311471,235609.34356677154,227914.25541783287,{"$f":"SUM(LT32:LT34)","v":235413.49168114798},227724.8001271032,235217.80259874999,235120.01906646517,219859.54868848843,234924.57393519446,227251.85061524319,234729.29126903199,227062.94595305683,234534.17093292746,234436.67159647442,226779.88334704153,234241.79450248319,226591.37101088956,234047.07940141525,233949.7825561426,211221.63653036003,233755.31019201138,226120.77545761,233560.99948436898,225932.81100941956,233366.85029883732,233269.83623490043,225651.1572591775,233075.92908082038,225463.58318434111,232882.18311339442,232785.37053280129,210170.34676005749,232591.8660941647,224995.32987354786,232398.5225074222,224808.30095973171,232205.33963886459,232108.80843215136,224528.04905312299,231915.86639040936,224341.40856969936,231723.08473306516,231626.75400687524,209124.28945646287,231434.21267618626,223875.48584361153,231241.83139680128,223689.38780783932,231049.61003567657,230953.55928291587,223410.53076762482,230761.57754996646,223224.81922895403,230569.75540315156,230473.90413308493,215514.98995434225,230282.32111677431,222761.21548781361,230090.89735516231,222576.0436969304,229899.63271586734,229804.06002574961,222298.57458059798,229613.0338219555,222113.78736314754,229422.16641000574,229326.79220971919,{"$f":"SUM(OF32:OF34)","v":207047.76820713867},229136.16273807627,221652.49106493077,228945.69172849139,221468.24090884172,228755.37904924189,228660.2820423595,221192.15280843346,228470.20661187253,221008.28531168291,228280.28918289309,228185.38967792073,206017.25256368637,227995.70900497452,220549.28497181289,227806.18600539089,220365.95186336839,227616.82054810281,227522.19685689095,220091.23790530858,227333.06746753378,219908.28555163523,227144.0952932809,227049.66812097497,204991.86599020954,226860.93152437609,219451.56974269581,226672.35181636986,219269.14911757756,226483.92886654157,226389.77613521917,218995.80246250148,226201.58807836732,218813.76069706632,226013.55645413068,225919.59926360272,211256.28234973337,225731.80204450578,218359.31804851786,225544.16093313752,218177.80536512483,225356.67579973227,225262.99168424355,217905.81920770873,225075.74027470828,217724.68349834293,224888.64451919371,224795.1549712561,202956.37806686189,224608.2924542028,217272.50269623907,224421.58526790072,217091.89343557472,224235.03328323,224141.81545118586,216821.26100436607,223955.49602709748,216641.0268414584,223769.33148231052,223676.30724941823,201946.22604084687,223490.3747822209,216191.09662816441,223304.59687266444,{"$f":"SUM(QR32:QR34)","v":216011.38629372409},223118.97339227167,223026.2195228918,215742.10085097322,222840.82744558365,215562.76374735756,222655.58947671353,222563.02824290618,200941.10173125734,222378.02119653195,215115.0729212701,222193.16793853615,214936.25703892906,222008.46834108108,221916.17612513615,214668.31188042139,221731.7067790291,214489.86737126514,221547.39077433341,221455.29023517756,207081.72940399701,221271.20400363309,214044.40478653327,221087.2707950334,213866.47890443544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":450},{"$f":"F40*F14","v":675000},null,null,null,{"$f":"$G40","v":675000},{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":675000},null,null,"USD",null,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":8.3333333333333329E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":675000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,{"$f":"EH51*(1+EI50*EI7)","v":1.0250621902046684},1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,{"$f":"GT51*(1+GU50*GU7)","v":1.1392467476790569},1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,{"$f":"JF51*(1+JG50*JG7)","v":1.2661506438337835},1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,{"$f":"LR51*(1+LS50*LS7)","v":1.4071907215418555},1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,{"$f":"OD51*(1+OE50*OE7)","v":1.5639416497847956},1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,{"$f":"QP51*(1+QQ50*QQ7)","v":1.7381535043463081},1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"TB51*(1+TC50*TC7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"VN51*(1+VO50*VO7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"XZ51*(1+YA50*YA7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,{"$f":"IF($F$52,EJ51,1)","v":1.0267551637513157},1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,{"$f":"IF($F$52,GV51,1)","v":1.1411283063057971},1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,{"$f":"IF($F$52,JH51,1)","v":1.2682417945625537},1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,{"$f":"IF($F$52,LT51,1)","v":1.4095148114257896},1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,{"$f":"IF($F$52,OF51,1)","v":1.5665246265708743},1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,{"$f":"IF($F$52,QR51,1)","v":1.7410242061739536},1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"IF($F$52,TD51,1)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"IF($F$52,VP51,1)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"IF($F$52,YB51,1)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"IF($F$52,AAN51,1)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.4999999999999999E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.4999999999999999E-2},{"$f":"$F55*L$52","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F55*BX$52","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.5024773719528803E-2,1.5049588354869558E-2,1.5074443973598056E-2,1.5099340643401694E-2,1.5124278432079662E-2,1.514925740754312E-2,1.5174277637815394E-2,1.5199339191032156E-2,1.5224442135441607E-2,1.5249586539404668E-2,1.5274772471395161E-2,1.5300000000000003E-2,1.5325269193919383E-2,1.5350580121966955E-2,1.5375932853070024E-2,{"$f":"$F55*EJ$52","v":1.5401327456269735E-2},1.5426764000721259E-2,1.5452242555693987E-2,1.5477763190571706E-2,1.5503325974852804E-2,1.5528930978150446E-2,1.5554578270192769E-2,1.5580267920823072E-2,1.5606000000000012E-2,1.5631774577797779E-2,1.5657591724406301E-2,1.5683451510131431E-2,1.5709354005395137E-2,1.5735299280735693E-2,1.5761287406807874E-2,1.5787318454383151E-2,1.5813392494349869E-2,1.583950959771346E-2,1.5865669835596629E-2,1.5891873279239542E-2,1.5918120000000022E-2,1.5944410069353744E-2,1.597074355889444E-2,1.5997120540334069E-2,1.6023541085503051E-2,1.6050005266350417E-2,1.6076513154944041E-2,1.6103064823470823E-2,1.6129660344236876E-2,1.6156299789667743E-2,1.6182983232308573E-2,1.6209710744824343E-2,1.6236482400000033E-2,1.6263298270740828E-2,1.6290158430072334E-2,1.631706295114076E-2,1.6344011907213119E-2,1.6371005371677433E-2,1.6398043418042935E-2,1.6425126119940247E-2,1.6452253551121621E-2,1.6479425785461105E-2,1.6506642896954755E-2,1.653390495972084E-2,1.6561212048000044E-2,1.6588564236155654E-2,1.6615961598673793E-2,1.6643404210163585E-2,1.6670892145357392E-2,1.6698425479110993E-2,1.6726004286403803E-2,1.6753628642339063E-2,1.6781298622144065E-2,1.6809014301170339E-2,1.6836775754893861E-2,1.6864583058915267E-2,1.6892436288960051E-2,1.6920335520878776E-2,1.6948280830647276E-2,1.6976272294366865E-2,1.7004309988264549E-2,1.7032393988693221E-2,1.7060524372131885E-2,1.7088701215185853E-2,{"$f":"$F55*GV$52","v":1.7116924594586955E-2},1.7145194587193754E-2,1.7173511269991747E-2,1.7201874720093581E-2,1.7230285014739263E-2,1.7258742231296361E-2,1.7287246447260231E-2,1.7315797740254216E-2,1.734439618802985E-2,1.7373041868467099E-2,1.7401734859574535E-2,1.7430475239489582E-2,1.7459263086478709E-2,1.7488098478937644E-2,1.7516981495391597E-2,1.7545912214495467E-2,1.7574890715034062E-2,1.7603917075922303E-2,1.7632991376205449E-2,1.7662113695059312E-2,1.7691284111790464E-2,1.7720502705836454E-2,1.7749769556766042E-2,1.7779084744279389E-2,1.7808448348208297E-2,1.7837860448516409E-2,1.7867321125299439E-2,1.7896830458785387E-2,1.7926388529334751E-2,1.7955995417440758E-2,1.7985651203729566E-2,1.8015355968960506E-2,1.8045109794026279E-2,1.8074912759953189E-2,1.8104764947901367E-2,1.8134666439164983E-2,1.8164617315172469E-2,1.8194617657486745E-2,1.8224667547805436E-2,1.8254767067961104E-2,1.8284916299921457E-2,1.8315115325789583E-2,1.8345364227804167E-2,1.8375663088339725E-2,1.8406011989906813E-2,1.8436411015152261E-2,1.8466860246859399E-2,1.8497359767948286E-2,1.8527909661475921E-2,1.8558510010636485E-2,1.8589160898761552E-2,1.8619862409320335E-2,1.8650614625919895E-2,1.8681417632305384E-2,1.8712271512360264E-2,1.8743176350106534E-2,1.8774132229704962E-2,1.880513923545532E-2,1.8836197451796606E-2,1.8867306963307268E-2,1.8898467854705458E-2,1.8929680210849228E-2,1.8960944116736794E-2,1.8992259657506751E-2,{"$f":"$F55*JH$52","v":1.9023626918438306E-2},1.9055045984951502E-2,1.9086516942607479E-2,1.9118039877108674E-2,1.9149614874299073E-2,1.9181242020164437E-2,1.9212921400832549E-2,1.9244653102573422E-2,1.9276437211799575E-2,1.930827381506622E-2,1.9340162999071542E-2,1.9372104850656897E-2,1.9404099456807079E-2,1.9436146904650543E-2,1.9468247281459638E-2,1.9500400674650857E-2,1.9532607171785062E-2,1.9564866860567739E-2,1.9597179828849211E-2,1.9629546164624905E-2,1.9661965956035577E-2,1.9694439291367556E-2,1.9726966259052982E-2,1.9759546947670046E-2,1.9792181445943233E-2,1.9824869842743564E-2,1.9857612227088841E-2,1.9890408688143884E-2,1.9923259315220772E-2,1.9956164197779101E-2,1.9989123425426202E-2,2.0022137087917412E-2,2.00552052751563E-2,2.008832807719492E-2,2.0121505584234055E-2,2.0154737886623458E-2,2.0188025074862108E-2,2.0221367239598446E-2,2.0254764471630628E-2,2.0288216861906773E-2,2.0321724501525199E-2,2.0355287481734693E-2,2.0388905893934738E-2,2.0422579829675772E-2,2.0456309380659437E-2,2.049009463873883E-2,2.0523935695918746E-2,2.0557832644355942E-2,2.0591785576359364E-2,2.0625794584390431E-2,2.0659859761063257E-2,2.0693981199144923E-2,2.0728158991555719E-2,2.07623932313694E-2,2.0796684011813445E-2,2.0831031426269301E-2,2.0865435568272639E-2,2.0899896531513619E-2,2.0934414409837135E-2,2.0968989297243071E-2,2.1003621287886562E-2,2.1038310476078247E-2,2.107305695628453E-2,2.1107860823127832E-2,{"$f":"$F55*LT$52","v":2.1142722171386845E-2},2.1177641095996801E-2,2.1212617692049726E-2,2.1247652054794699E-2,2.1282744279638104E-2,2.1317894462143903E-2,2.135310269803389E-2,2.1388369083187943E-2,2.1423693713644307E-2,2.1459076685599827E-2,2.1494518095410236E-2,2.1530018039590402E-2,2.1565576614814595E-2,2.1601193917916751E-2,2.1636870045890735E-2,2.1672605095890606E-2,2.1708399165230877E-2,2.1744252351386797E-2,2.1780164751994582E-2,2.1816136464851716E-2,2.1852167587917203E-2,2.1888258219311837E-2,2.1924408457318453E-2,2.1960618400382225E-2,2.1996888147110899E-2,2.2033217796275099E-2,2.2069607446808564E-2,2.2106057197808431E-2,2.2142567148535512E-2,2.2179137398414542E-2,2.2215768047034484E-2,2.2252459194148765E-2,2.2289210939675563E-2,2.2326023383698088E-2,2.2362896626464835E-2,2.2399830768389882E-2,2.2436825910053131E-2,2.2473882152200614E-2,2.2510999595744745E-2,2.2548178341764612E-2,2.2585418491506231E-2,2.2622720146382846E-2,2.2660083407975186E-2,2.269750837803175E-2,2.2734995158469083E-2,2.2772543851372059E-2,2.2810154558994145E-2,2.284782738375769E-2,2.2885562428254205E-2,2.2923359795244642E-2,2.2961219587659659E-2,2.2999141908599922E-2,2.3037126861336375E-2,2.3075174549310525E-2,2.311328507613471E-2,2.3151458545592408E-2,2.3189695061638489E-2,2.3227994728399523E-2,2.3266357650174048E-2,2.3304783931432864E-2,2.334327367681931E-2,2.3381826991149549E-2,2.3420443979412866E-2,2.3459124746771934E-2,{"$f":"$F55*OF$52","v":2.3497869398563114E-2},2.3536678040296743E-2,2.3575550777657411E-2,2.3614487716504262E-2,2.3653488962871266E-2,2.3692554622967519E-2,2.3731684803177538E-2,2.3770879610061531E-2,2.3810139150355705E-2,2.3849463530972552E-2,2.3888852859001133E-2,2.3928307241707383E-2,2.3967826786534391E-2,2.4007411601102695E-2,2.4047061793210579E-2,2.4086777470834365E-2,2.4126558742128709E-2,2.4166405715426886E-2,2.4206318499241101E-2,2.4246297202262772E-2,2.4286341933362831E-2,2.4326452801592013E-2,2.4366629916181166E-2,2.4406873386541541E-2,2.4447183322265087E-2,2.4487559833124756E-2,2.4528003029074798E-2,2.4568513020251058E-2,2.4609089916971288E-2,2.4649733829735433E-2,2.4690444869225937E-2,2.4731223146308042E-2,2.4772068772030101E-2,2.4812981857623866E-2,2.4853962514504804E-2,2.4895010854272388E-2,2.4936126988710405E-2,2.4977311029787268E-2,2.5018563089656311E-2,2.5059883280656097E-2,2.5101271715310729E-2,2.5142728506330154E-2,2.518425376661047E-2,2.5225847609234214E-2,2.5267510147470713E-2,2.5309241494776355E-2,2.5351041764794909E-2,2.5392911071357844E-2,2.543484952848462E-2,2.5476857250383022E-2,2.5518934351449443E-2,2.556108094626923E-2,2.5603297149616955E-2,2.5645583076456771E-2,2.5687938841942686E-2,2.573036456141891E-2,2.5772860350420139E-2,2.5815426324671892E-2,2.5858062600090818E-2,2.5900769292785012E-2,2.5943546519054325E-2,2.5986394395390692E-2,2.6029313038478441E-2,2.6072302565194622E-2,{"$f":"$F55*QR$52","v":2.6115363092609301E-2},2.6158494737985916E-2,2.620169761878155E-2,2.6244971852647299E-2,2.628831755742855E-2,2.6331734851165342E-2,2.6375223852092646E-2,2.6418784678640724E-2,2.6462417449435425E-2,2.650612228329852E-2,2.6549899299248027E-2,2.6593748616498533E-2,2.6637670354461507E-2,2.6681664632745652E-2,2.67257315711572E-2,2.6769871289700264E-2,2.6814083908577143E-2,2.6858369548188668E-2,2.6902728329134519E-2,2.6947160372213556E-2,2.6991665798424151E-2,2.7036244728964504E-2,2.7080897285233003E-2,2.7125623588828515E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,{"$f":"$F55*TD$52","v":2.7170423761550752E-2},2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,{"$f":"$F55*VP$52","v":2.7170423761550752E-2},2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,{"$f":"$F55*YB$52","v":2.7170423761550752E-2},2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,{"$f":"$F55*AAN$52","v":2.7170423761550752E-2},2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2,2.7170423761550752E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256573.29431365497,256466.63298644777,248090.33806445578,256253.4433356915,247884.11126640378,256040.43090029713,255933.99109232106,231070.08628782874,255721.24420379885,247369.29395464913,255508.67416258945,247163.66652946742,255296.28082168725,255190.15036794555,{"$f":"SUM(EI32:EI33)","v":246855.54583955707},254978.02180213615,246650.34547102582,254766.06956965453,254660.15953260116,238131.43587721774,254448.47152531499,246138.09050175804,254236.95948513932,245933.4865229057,254025.62326580021,253920.02104326707,245626.89940756015,253708.94828118538,245422.72035981706,253498.05097478736,253392.66807188725,228775.6519803316,253182.03367558628,244913.01497977611,252971.57437057441,244709.42935336847,252761.2900113058,252656.21339087526,244404.36817969903,252446.19117758778,244201.20536943869,252236.34354670806,252131.48515431551,227636.99257700556,251921.89912497986,243694.03688883994,251712.48731547111,243491.46454634555,251503.24958096779,251398.69594661941,243187.92171945376,251189.71905334739,242985.77008867124,250980.91587355372,250876.57938108142,226504.00049546646,250668.03650079179,242481.12588088968,250459.66697320421,242279.56177900409,250251.47065421805,250147.43740295182,241977.52974179274,249939.50062694118,241776.3842576578,249731.73669980423,249627.91950965818,233425.81351154568,249420.41458646572,241274.25175891325,249213.08215316638,241073.69087943353,249005.92206637669,248902.40660814825,240773.1621124185,248695.50477253989,240573.01776715025,248488.77492550394,{"$f":"SUM(GU32:GU33)","v":248385.47445301889},224254.90560884078,248179.00232081616,240073.38447619486,247972.7018199919,239873.82182589461,247766.57280787633,247663.57256553249,239574.78884701777,247457.70051923362,239375.64065775994,247251.99960548771,247149.21327886276,223138.74680958421,246943.76879725495,238878.49413556702,246738.49509278397,238679.92474607207,246533.39202349019,246430.90443270464,238382.38011051479,246226.0570502604,238184.22311921176,246021.37994861024,245919.10520884488,222028.14334238059,245714.68326302187,237689.55098866601,245510.43124434582,237491.96991633071,245306.34901156364,245204.37152077325,237195.90621632864,245000.54370223908,236998.735489602,244796.88531697952,244695.11961780983,228813.17711291634,244491.71511841888,236506.52543519123,244288.4797004156,236309.92776097535,244085.41322324987,243983.94329359115,236015.33762563398,243781.12996440593,235819.14825465961,243578.48522519408,243477.22603302938,219823.49194202558,243274.83391604849,235329.38802216834,243072.61003890543,235133.76885151473,242870.55426174958,242769.58936699541,234840.64494662592,242567.78547785504,234645.4320470118,242366.14933958408,242265.3941334438,218729.38912118308,242064.0093600555,234158.10944321603,{"$f":"SUM(JG32:JG33)","v":241862.7919891437},233963.46390592857,241661.74188155396,241561.27950805073,233671.79893378788,241360.48003478246,233477.55764545267,241159.847477456,241059.59374890703,217640.73185564502,240859.21130537297,232992.66053781638,240658.99543112185,232798.98378793892,240458.94598769178,240358.9836342968,232508.77048716394,240159.18357773416,232315.49597421571,239959.54960634129,239859.79485943544,224291.68922192589,239660.40975697161,231833.01229058881,239461.1903947441,231640.29950628438,239262.13663498018,239162.67181299944,231351.53065163392,238963.86619885764,231159.21810224993,238765.22584324851,238665.96759446041,215479.645711174,238467.57486911293,230679.13583056768,238269.34705908145,230487.3822139985,238071.28402727906,237972.31426040523,230200.05061619289,237774.49813915751,230008.69524249976,237576.84645391972,237478.08223208494,214407.16302916425,237280.67694460644,229531.00243048376,237083.43575162947,229340.20320769175,236886.35851674934,236787.88134100012,229054.30171323361,236591.04978775445,228863.89875118804,236394.38185208978,236296.10919834333,213340.01829496579,236099.68643407003,228388.58350604854,235903.42694756907,228198.73392683663,235707.33060311471,235609.34356677154,{"$f":"SUM(LS32:LS33)","v":227914.25541783287},235413.49168114798,227724.8001271032,235217.80259874999,235120.01906646517,219859.54868848843,234924.57393519446,227251.85061524319,234729.29126903199,227062.94595305683,234534.17093292746,234436.67159647442,226779.88334704153,234241.79450248319,226591.37101088956,234047.07940141525,233949.7825561426,211221.63653036003,233755.31019201138,226120.77545761,233560.99948436898,225932.81100941956,233366.85029883732,233269.83623490043,225651.1572591775,233075.92908082038,225463.58318434111,232882.18311339442,232785.37053280129,210170.34676005749,232591.8660941647,224995.32987354786,232398.5225074222,224808.30095973171,232205.33963886459,232108.80843215136,224528.04905312299,231915.86639040936,224341.40856969936,231723.08473306516,231626.75400687524,209124.28945646287,231434.21267618626,223875.48584361153,231241.83139680128,223689.38780783932,231049.61003567657,230953.55928291587,223410.53076762482,230761.57754996646,223224.81922895403,230569.75540315156,230473.90413308493,215514.98995434225,230282.32111677431,222761.21548781361,230090.89735516231,222576.0436969304,229899.63271586734,229804.06002574961,222298.57458059798,229613.0338219555,222113.78736314754,229422.16641000574,{"$f":"SUM(OE32:OE33)","v":229326.79220971919},207047.76820713867,229136.16273807627,221652.49106493077,228945.69172849139,221468.24090884172,228755.37904924189,228660.2820423595,221192.15280843346,228470.20661187253,221008.28531168291,228280.28918289309,228185.38967792073,206017.25256368637,227995.70900497452,220549.28497181289,227806.18600539089,220365.95186336839,227616.82054810281,227522.19685689095,220091.23790530858,227333.06746753378,219908.28555163523,227144.0952932809,227049.66812097497,204991.86599020954,226860.93152437609,219451.56974269581,226672.35181636986,219269.14911757756,226483.92886654157,226389.77613521917,218995.80246250148,226201.58807836732,218813.76069706632,226013.55645413068,225919.59926360272,211256.28234973337,225731.80204450578,218359.31804851786,225544.16093313752,218177.80536512483,225356.67579973227,225262.99168424355,217905.81920770873,225075.74027470828,217724.68349834293,224888.64451919371,224795.1549712561,202956.37806686189,224608.2924542028,217272.50269623907,224421.58526790072,217091.89343557472,224235.03328323,224141.81545118586,216821.26100436607,223955.49602709748,216641.0268414584,223769.33148231052,223676.30724941823,201946.22604084687,223490.3747822209,216191.09662816441,{"$f":"SUM(QQ32:QQ33)","v":223304.59687266444},216011.38629372409,223118.97339227167,223026.2195228918,215742.10085097322,222840.82744558365,215562.76374735756,222655.58947671353,222563.02824290618,200941.10173125734,222378.02119653195,215115.0729212701,222193.16793853615,214936.25703892906,222008.46834108108,221916.17612513615,214668.31188042139,221731.7067790291,214489.86737126514,221547.39077433341,221455.29023517756,207081.72940399701,221271.20400363309,214044.40478653327,221087.2707950334,213866.47890443544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":1714658.2325013324},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3854.9556895367323,3859.7172532054492,3739.8239015436397,3869.2580319702397,3749.0683176817056,3878.8223944468587,3883.6134377890517,3512.1126183897777,3893.2132851838683,3772.2794553528538,3902.8368623013976,3781.6040979008521,3912.4842277987955,3917.316849559943,3795.6342972369789,{"$f":"EJ55*EJ57+EJ56*EJ58","v":3927.0000079265824},3805.0166702778829,3936.7071019511104,3941.5696433188127,3691.8292752642647,3951.3127518124957,3828.5741939853865,3961.0799441539111,3838.0379906764692,3970.8712798755719,3975.7760201481324,3852.2775664424003,3985.6036828856272,3861.7999551540265,3995.4556384792568,4000.3907448566897,3617.7191779157733,4010.2792523730614,3885.7090341096591,4020.1922031468898,3895.3140615784469,4030.1296575991059,4035.10759262698,3909.7661383548339,4045.0819162128359,3919.4306322286106,4055.0808951836366,4060.089649477914,3671.7073720506705,4070.1257258456103,3943.6965127856838,4080.1866102440531,3953.4448786569715,4090.2723639958522,4095.3245860840138,3968.1126276534183,4105.4477591774275,3977.9213473628147,4115.5959555947147,4120.6794568734631,3726.5012464947913,4130.8653043020531,4002.5493541673795,4141.0763299782911,4012.4431975186135,4151.3125961399173,4156.4402138941041,4027.3298372695372,4166.7144578162224,4037.284935135403,4177.0140984919917,4182.1734622245194,3917.1882826541591,4192.5113157877377,4062.280472294628,4202.8747233403483,4072.3219641252804,4213.2637480488856,4218.4678866188524,4087.4307611961522,4228.8954558401938,4097.5344216589974,4239.3488008177546,4244.5851591198189,{"$f":"GV55*GV57+GV56*GV58","v":3838.554309272743},4255.0772872460038,4122.9029739269936,4265.5953507106224,4133.0943176349483,4276.13941362286,4281.4212149492778,4148.4285873390718,4292.0043975844283,4158.6830274383983,4302.613740634325,4307.9282425165475,3895.8380853356921,4318.5769474864037,4184.4301614197375,4329.2519748347077,4194.7735932847709,4339.9533896273661,4345.31401269239,4210.3367004107577,4356.0551310020837,4220.744170271546,4366.8228001254138,4372.2166117454117,3953.9767225613723,4383.0242301971948,4246.8755356427309,4393.8585638433442,4257.373325317225,4404.7196787207595,4410.1602998023473,4273.1686848673326,4421.0617107030375,4283.7314681937778,4431.9900686422816,4437.4643735605569,4156.3037989249051,4448.4332770028032,4310.2527989429509,4459.4292943174314,4320.9072499499207,4470.452492526827,4475.9743054568471,4336.9383278894002,4487.0384010378866,4347.6587424660302,4498.1298457953662,4503.6858452350089,4072.86980017203,4514.8184405669144,4374.5758581511764,4525.9785543987964,4385.3893083897283,4537.1662547532305,4542.7704711794277,4401.6596224073646,4553.999679227958,4412.5400206076265,4565.2566445920293,4570.8955577023034,4133.6503291860399,4582.1942877418651,4439.8588276335577,4593.5209469473612,{"$f":"JH55*JH57+JH56*JH58","v":4450.8336498918916},4604.8756043564908,4610.5634540083511,4467.3467701718764,4621.9602385420349,4478.3895394743213,4633.385194621128,4639.1082587449928,4195.337902345449,4650.575602765035,4506.1160323887125,4662.0712927454515,4517.2546348647857,4673.595398754208,4679.3681297128005,4534.0141848701332,4690.9349915204957,4545.2217483822906,4702.5304452851333,4708.3389162307476,4410.0155577032183,4719.9773905029497,4573.3620111910614,4731.6446337499019,4584.6668380210149,4743.3407170852088,4749.199596057053,4601.6764952886451,4760.9390732475604,4613.0513122787306,4772.7075690804568,4778.6027213967409,4321.4885273555474,4790.4148797437829,4641.6115197810541,4802.2562363927027,4653.0850515755283,4814.1268635183578,4820.0731761133748,4670.3485485232377,4831.9878446723751,4681.8931149597856,4843.9319649267518,4849.9150921830624,4385.97926035407,4861.9035265390003,4710.8795341030182,4873.9215949309128,4722.5242884914724,4885.9693706107391,4892.0044216243496,4740.045413236925,4904.0968959796492,4751.7622623364778,4916.219261545878,4922.2916766158523,4451.4324058677148,4934.4590175948733,4781.1812535913141,4946.6564348465381,4792.9997857744675,4958.8840027159467,4965.0091164153864,4810.7823829664248,{"$f":"LT55*LT57+LT56*LT58","v":4977.2820500106},4822.6740857493978,4989.585320891304,4995.7483562409479,4679.214552173742,5008.0972737145985,4852.5321045055443,5020.4767162971812,4864.5270078160611,5032.8867594432686,5039.1032798581664,4882.5749794780113,5051.5593657349573,4894.6441453328453,5064.0462416286919,5070.3012496087549,4585.2835981343678,5082.8344532917936,4924.9477433155189,5095.3986376181547,4937.121649787061,5107.9938791684408,5114.3031703857414,4955.438956173437,5126.9451417747587,4967.6882334291759,5139.6183626684051,5145.9667158111342,4653.7110157655661,5158.6869558561157,4998.4440601367478,5171.4386388768762,5010.7996410815285,5184.2218425968476,5190.6252890601299,5029.3903015466967,5203.4559199807563,5041.8223780541121,5216.3182667507554,5222.761358071064,4723.1595941130981,5235.6714256718114,5073.0371822172056,5248.6134054803024,5085.57714881214,5261.5873763798581,5268.0863831931283,5104.4452426923781,5281.1084890621814,5117.0628464137581,5294.1627840847405,5300.7020273858743,4964.8461640978167,5313.8047553899441,5148.7434774761105,5326.9398718361981,5161.4705813577393,5340.1074567851529,5346.7034500211557,5180.6202488663503,5359.919888270676,5193.4261484740946,5373.1689960410758,5379.8058262248487,{"$f":"OF55*OF57+OF56*OF58","v":4865.1814165953128},5393.1040897551402,5225.579558095531,5406.4352250690317,5238.4965919638025,5419.7993134218032,5426.4937404349521,5257.9320350996049,5439.9074111392028,5270.9290405837583,5453.3542389003605,5460.0901122820114,4937.7858244841427,5473.5868293676594,5303.5622841655941,5487.1169087913522,5316.6720823966652,5500.6804330209679,5507.4747627649349,5336.3975658660338,5521.0886092767669,5349.588529150873,5534.7361076571642,5541.5725022849128,5011.4737274358504,5555.2706345015777,5382.7087673840624,5569.0026269314112,5396.0142066522512,5582.7685632729826,5589.6642866230304,5416.0340588049203,5603.4812962197393,5429.421874374757,5617.3324598808795,5624.2708758602575,5267.9134838358123,5638.1734289799906,5463.0363748111722,5652.1103476179414,5476.5403747201772,5666.081716721731,5673.0803468018539,5496.8589884990024,5687.1035513406741,5510.4465940333093,5701.1614196341952,5708.2033794572108,5162.1649369768684,5722.3134041080066,5544.562732680447,5736.4583071228726,5558.2682564039978,5750.6381747171245,5757.7412472320666,5578.8900903089007,5771.9737238154557,5592.6804673269353,5786.2413814500587,5793.3884303292771,5239.2013096381706,5807.7090226644705,5627.305730266432,5822.0650138629198,{"$f":"QR55*QR57+QR56*QR58","v":5641.215785198493},5836.4564914265584,5843.6655649988052,5662.1453642647866,5858.1104366496429,5676.1415387798161,5872.591014367963,5879.8447205755729,5317.3873167620031,5894.379022953226,5711.283523810117,5908.9492524608722,5725.401162224799,5923.5554979062563,5930.8721544180326,5746.6430790161148,5945.5325907649094,5760.8481221994134,5960.2292660304947,5967.5912212424282,5589.4808330323913,5982.342422914855,5796.5145405029425,5997.1300878674756,5810.8428602242657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":4}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":4},{"$f":"F64/(months/Months_Period)","v":0.33333333333333331},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(EI14+EI15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(GU14+GU15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(JG14+JG15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(LS14+LS15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(OE14+OE15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(QQ14+QQ15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":180000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(EJ64:EJ65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(GV64:GV65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(JH64:JH65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(LT64:LT65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(OF64:OF65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(QR64:QR65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":246037.42267483077},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500.82579065096013,501.65294516231864,502.48146578660192,503.31135478005649,504.1426144026554,504.97524691810401,505.8092545938465,506.64463970107187,507.48140451472023,508.31955131348894,509.15908237983876,510.00000000000011,510.84230646397941,511.68600406556521,512.53109510233423,{"$f":"EJ66*EJ51","v":513.37758187565782},514.22546669070869,515.07475185646626,515.92543968572363,516.77753249509351,517.63103260501487,518.48594233975894,519.34226402743582,520.20000000000039,521.05915259325934,521.91972414687666,522.78171700438099,523.64513351317123,524.5099760245231,525.37624689359586,526.24394847943836,527.11308314499558,527.98365325711541,528.85566118655436,529.7291093079848,530.60400000000072,531.48033564512491,532.35811862981461,533.23735134446906,534.11803618343504,535.00017554501392,535.88377183146804,536.76882744902741,537.65534480789586,538.54332632225805,539.43277441028579,540.32369149414478,541.21608000000106,542.10994235802764,543.00528100241115,543.90209837135876,544.80039690710407,545.70017905591453,546.60144726809779,547.50420399800828,548.40845170405407,549.31419284870356,550.22142989849192,551.13016532402798,552.04040160000147,552.95214120518858,553.86538662245971,554.78014033878617,555.69640484524643,556.61418263703308,557.53347621346006,558.45428807796884,559.37662073813556,560.30047670567797,561.22585849646202,562.15276863050894,563.08120963200167,564.01118402929251,564.94269435490924,565.87574314556218,566.81033294215172,567.74646628977405,568.68414573772952,569.62337383952843,{"$f":"GV66*GV51","v":570.5641531528986},571.5064862397918,572.45037566639155,573.3958240031194,574.34283382464218,575.29140770987874,576.24154824200775,577.19325800847389,578.14653960099508,579.10139561556991,580.05782865248455,581.01584131631944,581.97543621595696,582.9366159645881,583.89938317971985,584.86374048318226,585.82969050113547,586.79723586407681,587.76637920684834,588.73712316864385,589.70947039301552,590.68342352788181,591.65898522553471,592.63615814264631,593.61494494027659,594.5953482838803,595.57737084331461,596.56101529284626,597.54628431115839,598.53318058135858,599.5217067909856,600.51186563201691,601.50365980087599,602.49709199843971,603.49216493004565,604.48888130549949,605.48724383908234,606.48725524955819,607.48891826018121,608.49223559870347,609.4972099973819,610.50384419298609,611.51214092680561,612.52210294465749,613.53373299689372,614.54703383840865,615.56200822864673,616.57865893160954,617.59698871586409,618.61700035454942,619.63869662538502,620.66208031067777,621.68715419732985,622.71392107684619,623.74238374534218,624.77254500355116,625.80440765683204,626.83797451517739,627.87324839322025,628.9102321102423,629.94892849018197,630.98934036164098,632.03147055789327,633.07532191689177,{"$f":"JH66*JH51","v":634.12089728127683},635.16819949838339,636.21723142024928,637.26799590362248,638.32049580996909,639.37473400548129,640.43071336108494,641.48843675244746,642.54790705998585,643.60912716887412,644.67209996905137,645.73682835522993,646.80331522690267,647.87156348835151,648.94157604865461,650.01335582169531,651.08690572616877,652.16222868559123,653.23932762830702,654.31820548749681,655.39886520118591,656.48130971225191,657.56554196843274,658.65156492233484,659.73938153144104,660.82899475811882,661.92040756962808,663.01362293812952,664.10864384069248,665.2054732593034,666.3041141808734,667.40456959724702,668.50684250520999,669.61093590649739,670.71685280780184,671.82459622078193,672.93416916207025,674.04557465328151,675.15881572102103,676.27389539689239,677.39081671750671,678.50958272448975,679.63019646449129,680.75266098919235,681.87697935531457,683.00315462462765,684.1311898639583,685.26108814519807,686.39285254531217,687.52648614634768,688.66199203544193,689.79937330483074,690.93863305185732,692.07977437898001,693.22280039378154,694.36771420897674,695.51451894242132,696.66321771712069,697.81381366123787,698.9663099081024,700.12070959621872,701.27701586927492,702.43523187615108,703.59536077092775,{"$f":"LT66*LT51","v":704.75740571289475},705.9213698665601,707.08725640165756,708.25506849315661,709.42480932127012,710.59648207146358,711.77008993446304,712.94563610626483,714.12312378814363,715.30255618666092,716.48393651367462,717.6672679863467,718.8525538271532,720.03979726389161,721.22900152969112,722.42016986302019,723.61330550769594,724.80841171289319,726.00549173315278,727.20454882839056,728.4055862639068,729.60860731039452,730.81361524394845,732.02061334607413,733.22960490369667,734.44059320916995,735.65358156028549,736.8685732602811,738.08557161785041,739.30457994715152,740.52560156781624,741.74863980495888,742.97369798918544,744.20077945660285,745.42988754882788,746.66102561299613,747.89419700177109,749.12940507335384,750.36665319149154,751.60594472548701,752.84728305020781,754.09067154609488,755.3361135991729,756.58361260105835,757.83317194896949,759.08479504573529,760.3384852998048,761.5942461252564,762.85208094180689,764.11199317482135,765.37398625532194,766.63806361999741,767.90422871121257,769.17248497701746,770.44283587115706,771.71528485308022,772.9898353879496,774.26649094665083,775.54525500580166,776.82613104776226,778.10912256064364,779.39423303831836,780.68146598042881,781.97082489239779,{"$f":"OF66*OF51","v":783.26231328543713},784.55593467655819,785.85169258858048,787.14959055014208,788.44963209570881,789.75182076558406,791.05616010591791,792.36265366871771,793.67130501185693,794.98211769908517,796.29509530003781,797.61024139024619,798.92755955114637,800.24705337008982,801.56872644035263,802.89258236114551,804.2186247376236,805.54685718089627,806.87728330803679,808.20990674209247,809.54473111209438,810.88176005306707,812.22099720603887,813.56244621805138,814.90611074216952,816.25199443749182,817.60010096915994,818.95043400836869,820.30299723237636,821.6577943245145,823.01482897419783,824.37410487693478,825.73562573433662,827.09939525412892,828.46541715016019,829.83369514241292,831.20423295701346,832.57703432624226,833.95210298854374,835.32944268853657,836.70905717702442,838.09095021100518,839.47512555368235,840.86158697447388,842.2503382490238,843.64138315921184,845.03472549316371,846.4303690452615,847.8283176161541,849.22857501276735,850.63114504831481,852.03603154230768,853.44323832056523,854.85276921522563,856.26462806475627,857.67881871396366,859.09534501400469,860.51421082239642,861.93542000302739,863.35897642616715,864.78488396847752,866.21314651302305,867.64376794928148,869.07675217315409,{"$f":"QR66*QR51","v":870.51210308697682},871.94982459953053,873.38992062605166,874.83239508824329,876.2772519142851,877.72449503884479,879.17412840308828,880.62615595469083,882.08058164784757,883.5374094432841,884.99664330826761,886.4582872166178,887.92234514871689,889.38882109152178,890.85771903857335,892.32904299000882,893.8027969525715,895.27898493962232,896.75761097115071,898.23867907378531,899.72219328080507,901.20815763215023,902.6965761744334,904.18745296095051,905.6807920516917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":1468620.8098265035},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,3271.6040979008521,3401.6419213348163,3405.6308454943778,3283.1032021346446,{"$f":"EJ59-EJ68","v":3413.6224260509243},3290.7912035871741,3421.6323500946442,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,3317.837990676469,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,3364.7100615784461,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,3412.2287986569704,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,3460.4027959186119,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,3509.2407544932785,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,{"$f":"GV59-GV68","v":3267.9901561198444},3683.5708010062122,3550.4525982606019,3692.1995267075031,3558.7514838103061,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,3608.9439027836352,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,3659.8270410060668,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,3711.4100399525387,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,3763.7021541923987,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,3937.3833961988089,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,3960.4456250304693,{"$f":"JH59-JH68","v":3816.7127526106146},3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,3870.451319637883,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,3924.9274564895741,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,3980.150882413458,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,4036.1314359461603,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,4092.8790761782489,4257.606986846672,4262.5738845392352,4107.1870221954969,{"$f":"LT59-LT68","v":4272.524644297705},4116.7527158828379,4282.4980644896468,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,4150.4038840279172,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,4208.7160635231539,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,4267.8259430923426,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,4327.7439768631702,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,4388.4807459697895,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,{"$f":"OF59-OF68","v":4081.9191033098759},4608.5481550785817,4439.7278655069504,4619.2856345188893,4450.0469598680938,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,4512.4534576590413,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,4575.7112094198746,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,4639.8313175431531,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,4704.825018083433,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,4924.3059614470312,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,4952.9882616897657,{"$f":"QR59-QR68","v":4770.7036821115162},4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,4837.4788170760821,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,4905.1620681725744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,3271.6040979008521,3401.6419213348163,3405.6308454943778,{"$f":"EI70-EI46","v":3283.1032021346446},3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,3317.837990676469,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,3364.7100615784461,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,3412.2287986569704,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,3460.4027959186119,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,3509.2407544932785,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,{"$f":"GU70-GU46","v":3674.9617852802903},3267.9901561198444,3683.5708010062122,3550.4525982606019,3692.1995267075031,3558.7514838103061,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,3608.9439027836352,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,3659.8270410060668,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,3711.4100399525387,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,3763.7021541923987,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,3937.3833961988089,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,{"$f":"JG70-JG46","v":3960.4456250304693},3816.7127526106146,3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,3870.451319637883,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,3924.9274564895741,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,3980.150882413458,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,4036.1314359461603,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,4092.8790761782489,4257.606986846672,4262.5738845392352,{"$f":"LS70-LS46","v":4107.1870221954969},4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,4150.4038840279172,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,4208.7160635231539,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,4267.8259430923426,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,4327.7439768631702,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,4388.4807459697895,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,{"$f":"OE70-OE46","v":4597.8350013324507},4081.9191033098759,4608.5481550785817,4439.7278655069504,4619.2856345188893,4450.0469598680938,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,4512.4534576590413,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,4575.7112094198746,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,4639.8313175431531,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,4704.825018083433,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,4924.3059614470312,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,{"$f":"QQ70-QQ46","v":4952.9882616897657},4770.7036821115162,4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,4837.4788170760821,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,4905.1620681725744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":4.4593685425107221E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":5.4844602886382265E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112750.83948051624,169503.63702723733,226509.51621403775,283769.60562522197,341285.03887786774,399056.95464426925,457086.49667448003,515374.81381895667,573923.06005130324,632732.39449111756,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"EI82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"GU82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"JG82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"LS82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"OE82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"QQ82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"TC82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"VO82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"YA82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"AAM82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":4.4593685425107221E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":5.4844602886382265E-2},{"$f":"SUM(K80:XFD80)","v":16803.981426938652},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250.83948051622812,502.7975467210901,755.87918680041776,1010.0894111842023,1265.4332526457886,1521.9157664015122,1779.5420302107823,2038.3171444766081,2298.2462323465757,2559.334439814274,2821.5869358211744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":691803.98142693879},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112750.83948051624,169503.63702723733,226509.51621403775,283769.60562522197,341285.03887786774,399056.95464426925,457086.49667448003,515374.81381895667,573923.06005130324,632732.39449111756,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"EJ79+EJ80+EJ81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"GV79+GV80+GV81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"JH79+JH80+JH81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"LT79+LT80+LT81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"OF79+OF80+OF81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"QR79+QR80+QR81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"TD79+TD80+TD81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"VP79+VP80+VP81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"YB79+YB80+YB81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"AAN79+AAN80+AAN81","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112750.83948051624,169503.63702723733,226509.51621403775,283769.60562522197,341285.03887786774,399056.95464426925,457086.49667448003,515374.81381895667,573923.06005130324,632732.39449111756,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"EJ82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"GV82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"JH82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"LT82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"OF82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"QR82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"TD82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"VP82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"YB82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"AAN82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.7777777777777779E-3},null,{"$f":"SUM(K85:XFD85)","v":691803.98142694309},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,{"$f":"$F$85*EI84*EI7","v":1921.6777261859411},1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,{"$f":"$F$85*GU84*GU7","v":1921.6777261859411},1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,{"$f":"$F$85*JG84*JG7","v":1921.6777261859411},1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,{"$f":"$F$85*LS84*LS7","v":1921.6777261859411},1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,{"$f":"$F$85*OE84*OE7","v":1921.6777261859411},1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,{"$f":"$F$85*QQ84*QQ7","v":1921.6777261859411},1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,1921.6777261859411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":16803.981426943094},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1432.452172699831,1436.3865818571894,1315.6647095710969,1444.2689510042424,1323.2479770931091,1452.1694213428136,1456.126457009264,1083.7902525027648,1464.0541544832072,1342.2821778534239,1472.0000537356177,1349.9263717149111,1479.9641951488752,1483.9531193084367,1361.4254759487035,{"$f":"EJ70-EJ85","v":1491.9446998649832},1369.113477401233,1499.9546239087031,1503.966477447148,1253.3740165832301,1512.0039930215398,1388.4105254596866,1520.0599539405343,1396.1602644905279,1528.1344010963717,1532.1785698153149,1407.8181232520783,1540.2808231865151,1415.6122529435625,1548.4016653997201,1552.46907019131,1168.9283685848368,1560.617872930005,1435.1756467371638,1568.7853676529639,1443.032335392505,1576.9715957680401,1581.0717478112242,1454.8510608244237,1589.2861538434599,1462.7527304976556,1597.5193971662275,1601.6430958429455,1212.3743010568337,1609.9046733374112,1482.5860121894571,1618.1851925639671,1490.5510724710293,1626.4846954518835,1630.6415788956615,1502.5328030961186,1638.9696360843823,1510.5434421209588,1647.316782140676,1651.497526689514,1256.415068604796,1659.8733852674086,1530.6501980829466,1668.2684384683221,1538.7250697326708,1676.6827287487877,1680.8971010857035,1550.8719707448099,1689.3403267850349,1558.9930263124288,1697.8028960925908,1702.0414479606093,1436.1339357300826,1710.5331128961184,1579.3768876122249,1719.0442285238983,1587.5630283073374,1727.5748378336521,1731.8474660780021,1599.8772918646487,1740.4073967121008,1608.1102291832822,1748.986928894084,1753.2840590943492,{"$f":"GV70-GV85","v":1346.3124299339033},1761.8930748202711,1628.7748720746608,1770.521800521562,1637.073757624365,1779.1702797270405,1783.5019405213288,1649.5576031446567,1792.1801317974919,1657.9039056368874,1800.8781857958993,1805.2346750142869,1392.184922933794,1813.9626053358747,1678.8530520540767,1822.7105081655841,1687.2661765976941,1831.4784275773482,1835.8699072996005,1699.9218510561727,1844.667934423127,1708.3830205577228,1853.486088713938,1857.9027274168243,1438.6840514351547,1866.7511557273733,1729.6204386134755,1875.619822364557,1738.1493148201257,1884.5087719534599,1888.9608668254205,1750.9790930493746,1897.8803247162205,1759.5566500093969,1906.8201775262946,1911.2977660691163,1629.1388288998819,1920.268295567304,1781.0861544968288,1929.2593325327866,1789.7323137665976,1938.2709221478999,1942.7844383441002,1802.7384987588016,1951.8269418550517,1811.4339824416807,1960.8901113807783,1965.4294601174583,1533.5950852702249,1974.5237140264239,1833.2594353398504,1983.6387479021773,1842.0244280064576,1992.774607490443,1997.3503612481445,1855.2093512178722,2006.5175453851848,1864.024319906508,2015.7056700128678,2020.3075994061201,1582.0236745099169,2029.5272211942829,1886.1496308897235,2038.7678988445282,{"$f":"JH70-JH85","v":1895.0350264246736},2048.0296786721665,2052.6684964021606,1908.4010480823131,2061.9620165461247,1917.3370792828987,2071.2767550741019,2075.9420958066044,1631.1122690995221,2085.2887494102197,1939.7662062337199,2094.6567382042804,1948.7735934519419,2104.0461090799154,2108.7488274782049,1962.3231028624969,2118.1703596083858,1971.3817935107581,2127.6133914708853,2132.3429845573096,1832.9389663160914,2141.8183546047567,1994.1187430366876,2151.3153426416261,2003.249730303633,2160.8339961411489,2165.6014623014839,2016.9851461645744,2175.1527032209265,2026.1681128334862,2184.7257287136422,2189.5204256135526,1731.3039586643963,2199.1262176513442,2049.2169407873112,2208.7539139859796,2058.4731562275169,2218.4035626791351,2223.2366342064129,2072.3969269404042,2232.9193017689272,2081.705806049355,2242.6240422763199,2247.4847050079293,1782.4245548128142,2257.2226457284319,2105.0706180531188,2266.9827805997734,2114.4537097602192,2276.7651582784506,2281.6647034029661,2128.5683137461533,2291.4805367418508,2138.0047617715568,2301.3187349661553,2306.2462362209349,1834.2401607393526,2316.1180736918118,2161.6897137441351,2326.0123987524944,2171.2013499923078,2335.929260660731,2340.8961583532941,2185.5092960095558,{"$f":"LT70-LT85","v":2350.8469181117639},2195.0749896968969,2360.8203383037057,2365.8155615618502,2048.112016666531,2375.8230654571939,2219.0842883851406,2385.8533540049752,2228.7261578419761,2395.9064770706668,2400.9416171585503,2243.2299853057234,2411.0290857218629,2252.9266218830121,2421.1395139130595,2426.2033535597934,1939.9925664407306,2436.3483153929596,2277.2645253964251,2446.5163626038234,2287.0383373372129,2456.7075456721054,2461.811828955852,2301.7406166414216,2472.0378106851208,2311.5699140340653,2482.2870549221784,2487.4204163649124,1993.9477179617747,2497.7046497230235,2336.2407323829907,2508.0122728859765,2346.1482169064016,2518.343336954304,2523.5176753253613,2361.0515497477595,2533.8839967930439,2371.0152467948169,2544.2738873733229,2549.4776871596364,2048.6345848769492,2559.9030279397753,2396.0233424320918,2570.3520666933032,2406.0662506772292,2580.8248551481815,2586.0701717073821,2421.1732703811808,2596.5786819344335,2431.2731270529953,2607.1110716434773,2612.3862375799358,2275.2642092006631,2622.9545442269859,2456.6229154190128,2633.5468607971766,2466.8030197838484,2644.1632396525606,2649.480468829413,2482.1163916326473,2660.1330395240916,2492.3541892498356,2670.8098038747062,2676.1572751465096,{"$f":"OF70-OF85","v":2160.2413771239349},2686.8704288926406,2518.0501393210093,2697.6079083329482,2528.3692336821528,2708.3697664702781,2713.759854143093,2543.8916552449459,2724.5583799414048,2554.2691966987318,2735.3814174143813,2740.802144705824,2217.1805387470554,2751.6620498116285,2580.3158315393007,2762.5466002442658,2590.7757314731002,2773.4558496541308,2778.9197532709572,2606.5099329380005,2789.8661519787315,2617.0290429118645,2800.837384265184,2806.3323298809205,2274.8898905077399,2817.3409138781449,2643.4309402289614,2828.3744667371016,2654.0334832339336,2839.4330427625268,2844.971731462892,2669.982227742044,2856.0679442994619,2680.6447529346874,2867.1893165447777,2872.7594545319039,2515.0315246928581,2883.9186684678075,2707.4065456366875,2895.1031787434636,2718.153591357212,2906.3130403247847,2911.9274950622307,2734.3196753385878,2923.175486905709,2745.1274846881565,2934.4489679550902,2940.0952842260081,2392.6588931747733,2951.4071029092979,2772.2538614461914,2962.7445493946238,2783.1472918974919,2974.1076793159577,2979.7988929813696,2799.5335454089959,2991.2006526155096,2810.4885303185979,3002.6282352610901,3008.3517277171691,2452.738699483752,3019.8181499655061,2837.9842361312089,3031.3105355038247,{"$f":"QR70-QR85","v":2849.0259559255751},3042.8289406410872,3048.5979181868129,2865.6352429906024,3060.1554585494164,2876.7393175550301,3071.7391597789333,3077.5408384349407,2513.6290089282143,3089.1638873240004,2904.6091543159087,3100.8132390583137,2915.801090890141,3112.4889506287932,3118.3367091935183,2932.6363098401648,3130.0520676263964,2943.8914110738501,3141.7939288734028,3147.6748159827016,2768.080913565645,3159.4565390967632,2972.1402381425683,3171.2649087205841,2983.4843419866334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112750.83948051624,169503.63702723733,226509.51621403775,283769.60562522197,341285.03887786774,399056.95464426925,457086.49667448003,515374.81381895667,573923.06005130324,632732.39449111756,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"EK82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"GW82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"JI82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"LU82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"OG82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"QS82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"TE82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"VQ82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"YC82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,{"$f":"AAO82","v":691803.98142693879},691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879,691803.98142693879]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1921.6777261859411,3843.3554523718822,5765.0331785578237,7686.7109047437643,9608.388630929705,11530.066357115646,13451.744083301586,15373.421809487527,17295.099535673467,19216.77726185941,21138.454988045352,23060.132714231295,24981.810440417237,26903.48816660318,28825.165892789122,{"$f":"EI89+EJ85","v":30746.843618975065},32668.521345161007,34590.199071346949,36511.876797532888,38433.554523718827,40355.232249904766,42276.909976090705,44198.587702276644,46120.265428462582,48041.943154648521,49963.62088083446,51885.298607020399,53806.976333206338,55728.654059392276,57650.331785578215,59572.009511764154,61493.687237950093,63415.364964136032,65337.04269032197,67258.720416507917,69180.398142693855,71102.075868879794,73023.753595065733,74945.431321251672,76867.109047437611,78788.786773623549,80710.464499809488,82632.142225995427,84553.819952181366,86475.497678367305,88397.175404553243,90318.853130739182,92240.530856925121,94162.20858311106,96083.886309296999,98005.564035482937,99927.241761668876,101848.91948785482,103770.59721404075,105692.27494022669,107613.95266641263,109535.63039259857,111457.30811878451,113378.98584497045,115300.66357115639,117222.34129734233,119144.01902352826,121065.6967497142,122987.37447590014,124909.05220208608,126830.72992827202,128752.40765445796,130674.0853806439,132595.76310682984,134517.44083301577,136439.11855920171,138360.79628538765,140282.47401157359,142204.15173775953,144125.82946394547,146047.50719013141,147969.18491631735,149890.86264250329,151812.54036868922,{"$f":"GU89+GV85","v":153734.21809487516},155655.8958210611,157577.57354724704,159499.25127343298,161420.92899961892,163342.60672580486,165264.2844519908,167185.96217817673,169107.63990436267,171029.31763054861,172950.99535673455,174872.67308292049,176794.35080910643,178716.02853529237,180637.70626147831,182559.38398766425,184481.06171385018,186402.73944003612,188324.41716622206,190246.094892408,192167.77261859394,194089.45034477988,196011.12807096582,197932.80579715176,199854.48352333769,201776.16124952363,203697.83897570957,205619.51670189551,207541.19442808145,209462.87215426739,211384.54988045333,213306.22760663927,215227.9053328252,217149.58305901114,219071.26078519708,220992.93851138302,222914.61623756896,224836.2939637549,226757.97168994084,228679.64941612678,230601.32714231272,232523.00486849865,234444.68259468459,236366.36032087053,238288.03804705647,240209.71577324241,242131.39349942835,244053.07122561429,245974.74895180023,247896.42667798616,249818.1044041721,251739.78213035804,253661.45985654398,255583.13758272992,257504.81530891586,259426.4930351018,261348.17076128774,263269.84848747368,265191.52621365961,267113.20393984555,269034.88166603149,270956.55939221743,272878.23711840337,274799.91484458931,{"$f":"JG89+JH85","v":276721.59257077525},278643.27029696119,280564.94802314712,282486.62574933306,284408.303475519,286329.98120170494,288251.65892789088,290173.33665407682,292095.01438026276,294016.6921064487,295938.36983263463,297860.04755882057,299781.72528500651,301703.40301119245,303625.08073737839,305546.75846356433,307468.43618975027,309390.11391593621,311311.79164212215,313233.46936830808,315155.14709449402,317076.82482067996,318998.5025468659,320920.18027305184,322841.85799923778,324763.53572542372,326685.21345160966,328606.89117779559,330528.56890398153,332450.24663016747,334371.92435635341,336293.60208253935,338215.27980872529,340136.95753491123,342058.63526109717,343980.31298728311,345901.99071346904,347823.66843965498,349745.34616584092,351667.02389202686,353588.7016182128,355510.37934439874,357432.05707058468,359353.73479677062,361275.41252295655,363197.09024914249,365118.76797532843,367040.44570151437,368962.12342770031,370883.80115388625,372805.47888007219,374727.15660625813,376648.83433244406,378570.51205863,380492.18978481594,382413.86751100188,384335.54523718782,386257.22296337376,388178.9006895597,390100.57841574564,392022.25614193158,393943.93386811751,395865.61159430345,397787.28932048939,{"$f":"LS89+LT85","v":399708.96704667533},401630.64477286127,403552.32249904721,405474.00022523315,407395.67795141909,409317.35567760502,411239.03340379096,413160.7111299769,415082.38885616284,417004.06658234878,418925.74430853472,420847.42203472066,422769.0997609066,424690.77748709254,426612.45521327847,428534.13293946441,430455.81066565035,432377.48839183629,434299.16611802223,436220.84384420817,438142.52157039411,440064.19929658005,441985.87702276598,443907.55474895192,445829.23247513786,447750.9102013238,449672.58792750974,451594.26565369568,453515.94337988162,455437.62110606756,457359.29883225349,459280.97655843943,461202.65428462537,463124.33201081131,465046.00973699725,466967.68746318319,468889.36518936913,470811.04291555507,472732.72064174101,474654.39836792694,476576.07609411288,478497.75382029882,480419.43154648476,482341.1092726707,484262.78699885664,486184.46472504258,488106.14245122852,490027.82017741445,491949.49790360039,493871.17562978633,495792.85335597227,497714.53108215821,499636.20880834415,501557.88653453009,503479.56426071603,505401.24198690196,507322.9197130879,509244.59743927384,511166.27516545978,513087.95289164572,515009.63061783166,516931.3083440176,518852.98607020354,520774.66379638948,{"$f":"OE89+OF85","v":522696.34152257541},524618.01924876135,526539.69697494735,528461.37470113335,530383.05242731934,532304.73015350534,534226.40787969134,536148.08560587734,538069.76333206333,539991.44105824933,541913.11878443533,543834.79651062132,545756.47423680732,547678.15196299332,549599.82968917931,551521.50741536531,553443.18514155131,555364.86286773731,557286.5405939233,559208.2183201093,561129.8960462953,563051.57377248129,564973.25149866729,566894.92922485329,568816.60695103928,570738.28467722528,572659.96240341128,574581.64012959728,576503.31785578327,578424.99558196927,580346.67330815527,582268.35103434126,584190.02876052726,586111.70648671326,588033.38421289925,589955.06193908525,591876.73966527125,593798.41739145725,595720.09511764324,597641.77284382924,599563.45057001524,601485.12829620123,603406.80602238723,605328.48374857323,607250.16147475922,609171.83920094522,611093.51692713122,613015.19465331722,614936.87237950321,616858.55010568921,618780.22783187521,620701.9055580612,622623.5832842472,624545.2610104332,626466.93873661919,628388.61646280519,630310.29418899119,632231.97191517719,634153.64964136318,636075.32736754918,637997.00509373518,639918.68281992117,641840.36054610717,643762.03827229317,{"$f":"QQ89+QR85","v":645683.71599847917},647605.39372466516,649527.07145085116,651448.74917703716,653370.42690322315,655292.10462940915,657213.78235559515,659135.46008178114,661057.13780796714,662978.81553415314,664900.49326033914,666822.17098652513,668743.84871271113,670665.52643889713,672587.20416508312,674508.88189126912,676430.55961745512,678352.23734364111,680273.91506982711,682195.59279601311,684117.27052219911,686038.9482483851,687960.6259745711,689882.3037007571,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,{"$f":"TC89+TD85","v":691803.98142694309},691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,{"$f":"VO89+VP85","v":691803.98142694309},691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,{"$f":"YA89+YB85","v":691803.98142694309},691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,{"$f":"AAM89+AAN85","v":691803.98142694309},691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309,691803.98142694309]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112750.83948051624,169503.63702723733,226509.51621403775,283769.60562522197,341285.03887786774,399056.95464426925,457086.49667448003,515374.81381895667,573923.06005130324,632732.39449111756,691803.98142693879,689882.30370075279,687960.62597456691,686038.94824838091,684117.27052219503,682195.59279600903,680273.91506982315,678352.23734363716,676430.55961745128,674508.88189126528,672587.2041650794,670665.5264388934,668743.84871270752,666822.17098652152,664900.49326033564,662978.81553414965,{"$f":"EJ88-EJ89","v":661057.13780796377},659135.46008177777,657213.78235559189,655292.10462940589,653370.42690322001,651448.74917703401,649527.07145084813,647605.39372466214,645683.71599847625,643762.03827229026,641840.36054610438,639918.68281991838,637997.0050937325,636075.3273675465,634153.64964136062,632231.97191517462,630310.29418898874,628388.61646280275,626466.93873661687,624545.26101043087,622623.58328424487,620701.90555805899,618780.22783187311,616858.55010568711,614936.87237950112,613015.19465331524,611093.51692712936,609171.83920094336,607250.16147475736,605328.48374857148,603406.8060223856,601485.1282961996,599563.45057001361,597641.77284382773,595720.09511764185,593798.41739145585,591876.73966526985,589955.06193908397,588033.38421289809,586111.70648671209,584190.0287605261,582268.35103434022,580346.67330815434,578424.99558196834,576503.31785578234,574581.64012959646,572659.96240341058,570738.28467722458,568816.60695103859,566894.92922485271,564973.25149866682,563051.57377248083,561129.89604629483,559208.21832010895,557286.54059392307,555364.86286773707,553443.18514155108,551521.50741536519,549599.82968917931,547678.15196299332,545756.47423680732,543834.79651062144,541913.11878443556,539991.44105824956,{"$f":"GV88-GV89","v":538069.76333206357},536148.08560587768,534226.4078796918,532304.73015350581,530383.05242731981,528461.37470113393,526539.69697494805,524618.01924876205,522696.34152257611,520774.66379639017,518852.98607020424,516931.3083440183,515009.63061783236,513087.95289164642,511166.27516546048,509244.59743927454,507322.9197130886,505401.24198690266,503479.56426071672,501557.88653453079,499636.20880834485,497714.53108215891,495792.85335597297,493871.17562978703,491949.49790360109,490027.82017741515,488106.14245122921,486184.46472504328,484262.78699885734,482341.1092726714,480419.43154648546,478497.75382029952,476576.07609411358,474654.39836792764,472732.7206417417,470811.04291555576,468889.36518936983,466967.68746318389,465046.00973699795,463124.33201081201,461202.65428462607,459280.97655844013,457359.29883225419,455437.62110606825,453515.94337988232,451594.26565369638,449672.58792751044,447750.9102013245,445829.23247513856,443907.55474895262,441985.87702276668,440064.19929658074,438142.52157039481,436220.84384420887,434299.16611802293,432377.48839183699,430455.81066565105,428534.13293946511,426612.45521327917,424690.77748709323,422769.09976090729,420847.42203472136,418925.74430853542,417004.06658234948,{"$f":"JH88-JH89","v":415082.38885616354},413160.7111299776,411239.03340379166,409317.35567760572,407395.67795141978,405474.00022523385,403552.32249904791,401630.64477286197,399708.96704667603,397787.28932049009,395865.61159430415,393943.93386811821,392022.25614193227,390100.57841574633,388178.9006895604,386257.22296337446,384335.54523718852,382413.86751100258,380492.18978481664,378570.5120586307,376648.83433244476,374727.15660625882,372805.47888007289,370883.80115388695,368962.12342770101,367040.44570151507,365118.76797532913,363197.09024914319,361275.41252295725,359353.73479677131,357432.05707058538,355510.37934439944,353588.7016182135,351667.02389202756,349745.34616584162,347823.66843965568,345901.99071346974,343980.3129872838,342058.63526109786,340136.95753491193,338215.27980872599,336293.60208254005,334371.92435635411,332450.24663016817,330528.56890398223,328606.89117779629,326685.21345161035,324763.53572542442,322841.85799923848,320920.18027305254,318998.5025468666,317076.82482068066,315155.14709449472,313233.46936830878,311311.79164212284,309390.1139159369,307468.43618975097,305546.75846356503,303625.08073737909,301703.40301119315,299781.72528500721,297860.04755882127,295938.36983263533,294016.69210644939,{"$f":"LT88-LT89","v":292095.01438026346},290173.33665407752,288251.65892789158,286329.98120170564,284408.3034755197,282486.62574933376,280564.94802314782,278643.27029696188,276721.59257077595,274799.91484459001,272878.23711840407,270956.55939221813,269034.88166603219,267113.20393984625,265191.52621366031,263269.84848747437,261348.17076128843,259426.4930351025,257504.81530891656,255583.13758273062,253661.45985654468,251739.78213035874,249818.1044041728,247896.42667798686,245974.74895180092,244053.07122561499,242131.39349942905,240209.71577324311,238288.03804705717,236366.36032087123,234444.68259468529,232523.00486849935,230601.32714231341,228679.64941612747,226757.97168994154,224836.2939637556,222914.61623756966,220992.93851138372,219071.26078519778,217149.58305901184,215227.9053328259,213306.22760663996,211384.54988045403,209462.87215426809,207541.19442808215,205619.51670189621,203697.83897571027,201776.16124952433,199854.48352333839,197932.80579715245,196011.12807096652,194089.45034478058,192167.77261859464,190246.0948924087,188324.41716622276,186402.73944003682,184481.06171385088,182559.38398766494,180637.706261479,178716.02853529307,176794.35080910713,174872.67308292119,172950.99535673525,171029.31763054931,{"$f":"OF88-OF89","v":169107.63990436337},167185.96217817743,165264.28445199144,163342.60672580544,161420.92899961944,159499.25127343345,157577.57354724745,155655.89582106145,153734.21809487545,151812.54036868946,149890.86264250346,147969.18491631746,146047.50719013147,144125.82946394547,142204.15173775947,140282.47401157347,138360.79628538748,136439.11855920148,134517.44083301548,132595.76310682949,130674.08538064349,128752.40765445749,126830.7299282715,124909.0522020855,122987.3744758995,121065.6967497135,119144.01902352751,117222.34129734151,115300.66357115551,113378.98584496952,111457.30811878352,109535.63039259752,107613.95266641153,105692.27494022553,103770.59721403953,101848.91948785353,99927.241761667538,98005.56403548154,96083.886309295543,94162.208583109546,92240.530856923549,90318.853130737552,88397.175404551555,86475.497678365558,84553.819952179561,82632.142225993564,80710.464499807567,78788.78677362157,76867.109047435573,74945.431321249576,73023.753595063579,71102.075868877582,69180.398142691585,67258.720416505588,65337.042690319591,63415.364964133594,61493.687237947597,59572.0095117616,57650.331785575603,55728.654059389606,53806.976333203609,51885.298607017612,49963.620880831615,48041.943154645618,{"$f":"QR88-QR89","v":46120.265428459621},44198.587702273624,42276.909976087627,40355.23224990163,38433.554523715633,36511.876797529636,34590.199071343639,32668.521345157642,30746.843618971645,28825.165892785648,26903.488166599651,24981.810440413654,23060.132714227657,21138.45498804166,19216.777261855663,17295.099535669666,15373.421809483669,13451.744083297672,11530.066357111675,9608.3886309256777,7686.7109047396807,5765.0331785536837,3843.3554523676867,1921.6777261816896,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,{"$f":"TD88-TD89","v":-4.3073669075965881E-9},-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,{"$f":"VP88-VP89","v":-4.3073669075965881E-9},-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,{"$f":"YB88-YB89","v":-4.3073669075965881E-9},-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,{"$f":"AAN88-AAN89","v":-4.3073669075965881E-9},-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9,-4.3073669075965881E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,2.0706041178676156E-3,2.0820748324053904E-3,1.9124128037230658E-3,2.1052287988776747E-3,1.9342414438434769E-3,2.1286701888398787E-3,2.1405002084488385E-3,1.5976806632890081E-3,2.1643820399113675E-3,1.9900140886058896E-3,2.1885638689229819E-3,2.0128161035542764E-3,2.2130509282406396E-3,2.2254105875229393E-3,{"$f":"IF(EH90,EI86/EH90)","v":2.0475627402123911E-3},2.2503655696192214E-3,2.071097033973724E-3,2.2756394015315249E-3,2.2883976535863523E-3,1.9126951289792566E-3,2.3141604375759486E-3,2.1312659318383003E-3,2.3402565046983762E-3,2.1558811554372626E-3,2.3666918697698392E-3,2.3800387079786979E-3,2.1934085323868512E-3,2.406994614376606E-3,2.2188383983645582E-3,2.4343054961869313E-3,2.4480960900710633E-3,1.8488915785829156E-3,2.4759517452241989E-3,2.2838982265715796E-3,2.5041790247011301E-3,2.310532839618175E-3,2.5327848769392163E-3,2.5472319863263809E-3,2.3511595803925992E-3,2.57641910543538E-3,2.3787038901042427E-3,2.6060029361420463E-3,2.6209459787706036E-3,1.9902008317507205E-3,2.65113914408458E-3,2.4492255890691942E-3,2.6817483270215789E-3,2.4781179157217863E-3,2.7127815978535068E-3,2.7284598449944216E-3,2.5222127227375146E-3,2.7601448371727595E-3,2.5521250302473993E-3,2.7922750196027139E-3,2.8085098074832901E-3,2.1436443850201114E-3,2.8413244039600539E-3,2.6287710732755833E-3,2.8746067052623555E-3,2.660198092208169E-3,2.9083661391316146E-3,2.9254277959639965E-3,2.7081899775844593E-3,2.959921162009352E-3,2.7407656655260427E-3,2.9949163567472583E-3,3.0126053639631923E-3,2.5506259153276053E-3,3.0483728009298482E-3,2.8243091497416766E-3,3.0846684843524887E-3,2.8585946545297077E-3,3.1215034970424288E-3,3.1401267997581512E-3,2.9109857853657694E-3,3.1777922680941641E-3,2.9465710533843571E-3,3.216026153743778E-3,{"$f":"IF(GT90,GU86/GT90)","v":3.2353600573965398E-3},2.4932106836646601E-3,3.2744695853369091E-3,3.0379197759030567E-3,3.3141787347215619E-3,3.0754446934038449E-3,3.3545006228698194E-3,3.374895547531682E-3,3.1328266655327604E-3,3.4161619807947931E-3,3.1718299401284024E-3,3.4580756534269446E-3,3.4792797256254526E-3,2.6931719949283739E-3,3.5221916202998979E-3,3.2720570471250487E-3,3.5657878790528331E-3,3.3132726102192847E-3,3.6100841424888163E-3,3.6324997937919128E-3,3.3763472675445126E-3,3.6778764404816651E-3,3.4192538299661953E-3,3.7239943239832365E-3,3.7473366444087763E-3,2.9130755598371126E-3,3.7945991685780084E-3,3.5296372315907786E-3,3.8426474474288468E-3,3.575081971825485E-3,3.8915002815566469E-3,3.9162344459376681E-3,3.6446883245603058E-3,3.9663306871634179E-3,3.6920792676590885E-3,4.0172811714855863E-3,4.0430832955131628E-3,3.4602816850072965E-3,4.0953547641068106E-3,3.814152889619908E-3,4.1485343216338096E-3,3.8644748074364074E-3,4.2026447682838308E-3,4.2300564088286275E-3,3.9416242402015586E-3,4.28560762528769E-3,3.9942013260697079E-3,4.3421501567171821E-3,4.3708011403939435E-3,3.4251076889618534E-3,4.4288789747238752E-3,4.1298225626653987E-3,4.488013873348266E-3,4.1858084137515296E-3,4.5482337581568676E-3,4.5787595651010995E-3,4.2717313224444687E-3,4.6406614573023331E-3,4.330350000442568E-3,4.7037225627429942E-3,4.7356976448240228E-3,3.7251189768489762E-3,4.8005571418111232E-3,4.4817896751524113E-3,{"$f":"IF(JF90,JG86/JF90)","v":4.8666569828732988E-3},4.5444041876038736E-3,4.9340317335936409E-3,4.9682083535682675E-3,4.6406126195916633E-3,5.0375631229529544E-3,4.7063265101981106E-3,5.1082850045219745E-3,5.1441708548499365E-3,4.061224635938776E-3,5.2170176836856151E-3,4.8763906195878597E-3,5.2913329090857027E-3,4.9468298047313976E-3,5.3671598387978825E-3,5.4056541931881575E-3,5.0552028958210484E-3,5.4838336571617569E-3,5.1293246693957005E-3,5.5636407887579313E-3,5.6041701822138155E-3,4.8417372931366005E-3,5.6865126329165945E-3,5.3215218269648656E-3,5.7706108534249269E-3,5.4012866673366668E-3,5.8565198402121873E-3,5.9001711872990591E-3,5.5241891764404201E-3,5.9889045414125751E-3,5.6083753352706598E-3,6.0795965567164356E-3,6.1256968486773644E-3,4.8699111453710938E-3,6.2194470795784787E-3,5.8271512583348813E-3,6.3153203843880077E-3,5.9181514744579373E-3,6.4133876711821667E-3,6.4632670832199665E-3,6.0586014013606655E-3,6.5647653167466777E-3,6.154972676653288E-3,6.6686491458314723E-3,6.7215114107866637E-3,5.3614776132070649E-3,6.8291302419433214E-3,6.4060452612789169E-3,6.9393492183127724E-3,6.5107485205725549E-3,7.0522613529371428E-3,7.1097576396150245E-3,6.6726592656447606E-3,7.2268937915527963E-3,6.7839753895261841E-3,7.3469758503367328E-3,7.4081557401209667E-3,5.9285674565468707E-3,7.5328645190182826E-3,7.07482456896006E-3,7.6608045458681391E-3,7.1964761693846611E-3,7.7921002637499877E-3,7.85904715163592E-3,{"$f":"IF(LR90,LS86/LR90)","v":7.3850149855375167E-3},7.9956239942344312E-3,7.5149348041909465E-3,8.1358968591869474E-3,8.2074655540965245E-3,7.1529778616642135E-3,8.3535643524616423E-3,7.8555375232321929E-3,8.503747067535079E-3,7.9984926801452225E-3,8.6581840427138908E-3,8.7370537160332672E-3,8.2206261994149706E-3,8.8982126549364046E-3,8.3741060190094373E-3,9.0640952158183054E-3,9.1488720933150872E-3,7.3688368705580425E-3,9.3222321330815212E-3,8.7780723501060965E-3,9.5008567496838899E-3,8.948314661787549E-3,9.6849854410735788E-3,9.7791926572854855E-3,9.2136661677550327E-3,9.9720590724619636E-3,9.3975902969089739E-3,1.0171095337814564E-2,1.0273019043153435E-2,8.3008620677277375E-3,1.0481871730505314E-2,9.8839814989387896E-3,1.0697671813789439E-2,1.0089961714683836E-2,1.0920766884399292E-2,1.1035165051933965E-2,1.0412209688381555E-2,1.1269906437799206E-2,1.0636427914928307E-2,1.151291939240974E-2,1.1637663826929049E-2,9.4342091567369904E-3,1.1893917863397737E-2,1.1232786634109067E-2,1.2159602336816644E-2,1.148683881745485E-2,1.2435241409591567E-2,1.2576968437566284E-2,1.1886101897575316E-2,1.286860977954379E-2,1.2165216832721587E-2,1.3171697643266492E-2,1.3327744517822031E-2,1.1722760846397796E-2,1.3649294616287716E-2,1.2912869075227668E-2,1.3984096700921694E-2,1.3233727289600187E-2,1.433297930469378E-2,1.4512978796030728E-2,1.3740854238038776E-2,1.4884691996156154E-2,1.4097476406024666E-2,1.5272882588168939E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.5473500280391949E-2},1.2630824978150249E-2,1.5888521833857805E-2,1.5061373015501221E-2,1.6322993908079345E-2,1.5478932804876758E-2,1.6778306154319453E-2,1.7014248232995331E-2,1.6143741764637565E-2,1.7503727472510881E-2,1.6614838442293903E-2,1.8018151931133479E-2,1.8285318373560649E-2,1.4984069419595441E-2,1.8840869678312184E-2,1.7903215829781521E-2,1.9426624092795223E-2,1.8468278020669623E-2,2.0045098930577925E-2,2.0367470726990754E-2,1.9376743393249775E-2,2.1040386861614861E-2,2.002714643296459E-2,2.1753669972386085E-2,2.2126596066016715E-2,1.8212370123722371E-2,2.2907562063862325E-2,2.1834681591878891E-2,2.3739122533532959E-2,2.2641020933900462E-2,2.4626337393194853E-2,2.5092584046862154E-2,2.3955201079291822E-2,2.6074327906478883E-2,2.490982522725764E-2,2.7127709363492479E-2,2.7683751772252855E-2,2.4693747732815172E-2,2.8860184846752065E-2,2.7625028969340035E-2,3.0130995840697793E-2,2.8866714494680871E-2,3.1507982589918472E-2,3.2240527798190519E-2,3.0932206406199245E-2,3.380351157709531E-2,3.2466037445034381E-2,3.5512197661892418E-2,3.642768385050018E-2,3.0368012900737214E-2,3.8396228757451391E-2,3.6990298308686408E-2,4.0572339869350486E-2,3.9142982225019905E-2,4.2990612357875699E-2,4.4303532308207778E-2,4.2847570537865469E-2,4.7168389779153212E-2,4.5703691818698627E-2,5.0403339754188856E-2,5.2182730515869705E-2,4.4012164673309477E-2,5.6123171301525346E-2,5.4697270948101756E-2,{"$f":"IF(QP90,QQ86/QP90)","v":6.0670353390396038E-2},5.9302887619567E-2,6.5975963329201401E-2,6.8975007498485966E-2,6.7782514015604339E-2,7.5830450921438461E-2,7.4849681566140927E-2,8.4129862094264207E-2,8.8971469406330744E-2,7.6943458271973547E-2,0.10047092721471747,0.1007664332312784,0.1152569220710917,0.11671696484307567,0.13497272497085186,0.14751961347021852,0.15260812309363134,0.18097913002298319,0.1914922681206731,0.23356034053416197,0.27299711194127124,0.28809002423739044,0.41102840711085153,0.51554607685505305,0.82512922575686742,1.5525414596518836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,2.4847249414411389E-2,2.4984897988864684E-2,2.2948953644676789E-2,2.5262745586532097E-2,2.3210897326121721E-2,2.5544042266078544E-2,2.5686002501386064E-2,1.9172167959468099E-2,2.5972584478936411E-2,2.3880169063270673E-2,2.6262766427075784E-2,2.4153793242651315E-2,2.6556611138887673E-2,2.6704927050275273E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":2.4570752882548695E-2},2.7004386835430657E-2,2.4853164407684689E-2,2.7307672818378301E-2,2.7460771843036226E-2,2.2952341547751078E-2,2.7769925250911383E-2,2.5575191182059604E-2,2.8083078056380516E-2,2.5870573865247153E-2,2.8400302437238071E-2,2.8560464495744377E-2,2.6320902388642216E-2,2.8883935372519272E-2,2.6626060780374699E-2,2.9211665954243175E-2,2.9377153080852758E-2,2.2186698942994985E-2,2.9711420942690386E-2,2.7406778718858955E-2,3.0050148296413559E-2,2.77263940754181E-2,3.0393418523270595E-2,3.0566783835916572E-2,2.8213914964711193E-2,3.091702926522456E-2,2.8544446681250911E-2,3.1272035233704559E-2,3.1451351745247241E-2,2.3882409981008646E-2,3.1813669729014962E-2,2.9390707068830332E-2,3.2180979924258946E-2,2.9737414988661434E-2,3.2553379174242079E-2,3.2741518139933062E-2,3.0266552672850174E-2,3.3121738046073115E-2,3.0625500362968794E-2,3.3507300235232566E-2,3.3702117689799485E-2,2.5723732620241337E-2,3.4095892847520647E-2,3.1545252879306998E-2,3.4495280463148266E-2,3.1922377106498027E-2,3.4900393669579373E-2,3.5105133551567955E-2,3.2498279731013512E-2,3.5519053944112228E-2,3.2889187986312511E-2,3.5938996280967098E-2,3.6151264367558306E-2,3.0607510983931264E-2,3.6580473611158182E-2,3.3891709796900121E-2,3.7016021812229863E-2,3.4303135854356494E-2,3.7458041964509144E-2,3.7681521597097811E-2,3.493182942438923E-2,3.8133507217129971E-2,3.5358852640612282E-2,3.8592313844925334E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":3.8824320688758476E-2},2.9918528203975919E-2,3.9293635024042907E-2,3.6455037310836678E-2,3.9770144816658741E-2,3.6905336320846138E-2,4.0254007474437831E-2,4.0498746570380183E-2,3.7593919986393123E-2,4.0993943769537515E-2,3.8061959281540825E-2,4.1496907841123337E-2,4.1751356707505433E-2,3.2318063939140489E-2,4.2266299443598776E-2,3.9264684565500585E-2,4.2789454548633997E-2,3.975927132263142E-2,4.3321009709865799E-2,4.3589997525502952E-2,4.0516167210534151E-2,4.4134517285779981E-2,4.1031045959594344E-2,4.4687931887798835E-2,4.4968039732905314E-2,3.4956906718045355E-2,4.5535190022936101E-2,4.2355646779089345E-2,4.6111769369146162E-2,4.2900983661905819E-2,4.6698003378679763E-2,4.6994813351252017E-2,4.373625989472367E-2,4.7595968245961018E-2,4.4304951211909062E-2,4.8207374057827032E-2,4.8516999546157957E-2,4.1523380220087558E-2,4.9144257169281724E-2,4.5769834675438895E-2,4.9782411859605719E-2,4.6373697689236888E-2,5.043173721940597E-2,5.0760676905943533E-2,4.7299490882418707E-2,5.142729150345228E-2,4.7930415912836491E-2,5.2105801880606185E-2,5.2449613684727323E-2,4.1101292267542243E-2,5.3146547696686502E-2,4.9557870751984784E-2,5.3856166480179192E-2,5.0229700965018359E-2,5.4578805097882412E-2,5.4945114781213195E-2,5.1260775869333627E-2,5.5687937487628E-2,5.1964200005310816E-2,5.6444670752915926E-2,5.6828371737888274E-2,4.4701427722187714E-2,5.7606685701733482E-2,5.3781476101828936E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":5.8399883794479586E-2},5.4532850251246483E-2,5.9208380803123691E-2,5.9618500242819214E-2,5.5687351435099959E-2,6.0450757475435449E-2,5.647591812237733E-2,6.1299420054263698E-2,6.1730050258199234E-2,4.8734695631265312E-2,6.2604212204227377E-2,5.8516687435054317E-2,6.3495994909028436E-2,5.9361957656776772E-2,6.4405918065574594E-2,6.4867850318257897E-2,6.0662434749852584E-2,6.5806003885941086E-2,6.155189603274841E-2,6.6763689465095172E-2,6.7250042186565787E-2,5.8100847517639206E-2,6.823815159499913E-2,6.385826192357838E-2,6.9247330241099123E-2,6.4815440008040001E-2,7.027823808254624E-2,7.0802054247588703E-2,6.6290270117285041E-2,7.1866854496950905E-2,6.7300504023247915E-2,7.2955158680597224E-2,7.3508362184128373E-2,5.8438933744453123E-2,7.4633364954941744E-2,6.9925815100018579E-2,7.5783844612656096E-2,7.1017817693495244E-2,7.6960652054186007E-2,7.7559204998639594E-2,7.2703216816327992E-2,7.8777183800960132E-2,7.3859672119839459E-2,8.0023789749977675E-2,8.0658136929439961E-2,6.4337731358484779E-2,8.1949562903319853E-2,7.6872543135346999E-2,8.3272190619753272E-2,7.8128982246870662E-2,8.4627136235245717E-2,8.5317091675380291E-2,8.0071911187737127E-2,8.6722725498633552E-2,8.1407704674314213E-2,8.8163710204040791E-2,8.8897868881451597E-2,7.1142809478562441E-2,9.0394374228219387E-2,8.489789482752072E-2,9.1929654550417669E-2,8.635771403261594E-2,9.3505203164999856E-2,9.4308565819631041E-2,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":8.8620179826450207E-2},9.5947487930813175E-2,9.0179217650291355E-2,9.7630762310243369E-2,9.8489586649158301E-2,8.5835734339970562E-2,0.1002427722295397,9.4266450278786315E-2,0.10204496481042094,9.5981912161742677E-2,0.10389820851256669,0.1048446445923992,9.8647514392979641E-2,0.10677855185923685,0.10048927222811324,0.10876914258981966,0.10978646511978105,8.8426042446696509E-2,0.11186678559697825,0.10533686820127316,0.11401028099620668,0.10737977594145059,0.11621982529288294,0.11735031188742583,0.11056399401306038,0.11966470886954356,0.11277108356290769,0.12205314405377476,0.12327622851784123,9.9610344812732843E-2,0.12578246076606378,0.11860777798726548,0.12837206176547328,0.12107954057620604,0.13104920261279152,0.13242198062320759,0.12494651626057866,0.13523887725359046,0.1276371349791397,0.13815503270891688,0.1396519659231486,0.11321050988084388,0.14272701436077284,0.13479343960930881,0.14591522804179974,0.13784206580945818,0.1492228969150988,0.15092362125079542,0.14263322277090379,0.15442331735452547,0.14598260199265906,0.1580603717191979,0.15993293421386437,0.14067313015677355,0.1637915353954526,0.15495442890273203,0.16780916041106031,0.15880472747520225,0.17199575165632536,0.17415574555236873,0.1648902508564653,0.17861630395387385,0.16916971687229598,0.18327459105802726,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.18568200336470339},0.15156989973780299,0.19066226200629366,0.18073647618601466,0.19587592689695216,0.1857471936585211,0.20133967385183343,0.20417097879594398,0.19372490117565078,0.21004472967013058,0.19937806130752683,0.21621782317360175,0.21942382048272779,0.17980883303514528,0.22609043613974622,0.21483858995737826,0.23311948911354269,0.22161933624803548,0.24054118716693509,0.24440964872388904,0.2325209207189973,0.25248464233937834,0.24032575719557508,0.26104403966863299,0.26551915279220056,0.21854844148466845,0.27489074476634789,0.26201617910254671,0.28486947040239552,0.27169225120680551,0.29551604871833825,0.30111100856234585,0.28746241295150188,0.31289193487774658,0.29891790272709168,0.32553251236190972,0.33220502126703427,0.29632497279378206,0.34632221816102476,0.33150034763208042,0.36157195008837351,0.34640057393617046,0.37809579107902169,0.38688633357828622,0.37118647687439094,0.40564213892514372,0.38959244934041259,0.42614637194270899,0.43713220620600213,0.36441615480884659,0.46075474508941672,0.44388357970423686,0.48686807843220581,0.46971578670023884,0.51588734829450833,0.53164238769849337,0.5141708464543856,0.56602067734983852,0.54844430182438353,0.60484007705026621,0.62619276619043651,0.5281459760797137,0.67347805561830421,0.65636725137722107,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.72804424068475249},0.71163465143480398,0.79171155995041675,0.82770008998183164,0.81339016818725207,0.90996541105726148,0.89819617879369118,1.0095583451311705,1.067657632875969,0.92332149926368257,1.2056511265766097,1.2091971987753407,1.3830830648531003,1.4006035781169079,1.6196726996502222,1.7702353616426223,1.8312974771235759,2.1717495602757984,2.2979072174480772,2.8027240864099436,3.2759653432952547,3.4570802908486851,4.932340885330218,6.1865529222606366,9.9015507090824091,18.630497515822604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":4.4593685425107221E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":5.4844602886382265E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9955604291401241,0.99114056806966788,0.98674032928562483,0.98235962567346391,0.97799837050540528,0.97365647743870332,0.96933386051393688,0.96503043415330825,0.96074611315894787,0.9564808127112282,0.95223444836708482,0.94800693605834419,0.94379819209005922,0.93960813313885261,{"$f":"1/(1+$F$95)^EI8","v":0.93543667625126692},0.93128373884212245,0.92714923869288279,0.92303309395002564,0.91893522312342379,0.91485554508473133,0.9107939790657773,0.9067504446569663,0.90272486180568767,0.89871715081472969,0.89472723234070184,0.89075502739246448,0.88680045732956492,0.88286344386067972,0.8789439090420661,0.87504177527601745,0.87115696530932785,0.86728940223176265,0.86343900947453511,0.859605710808792,0.85578943034410215,0.85199009252695657,0.84820762213927081,0.84444194429689667,0.84069298444813922,0.836960668372281,0.83324492217811319,0.82954567230247156,0.8258628455087812,0.82219636888560599,0.81854616984520578,0.81491217612209788,0.81129431577162814,0.80769251716854529,0.80410670900558412,0.80053682029205209,0.79698278035242565,0.79344451882494993,0.78992196566024653,0.78641505111992527,0.78292370577520531,0.77944786050553971,0.77598744649724671,0.77254239524214796,0.76911263853621203,0.7656981084782043,0.7622987374683422,0.75891445820695758,0.75554520369316336,0.75219090722352799,0.74885150239075482,0.74552692308236646,0.74221710347939696,0.73892197805508819,0.73564148157359288,0.73237554908868285,0.72912411594246296,0.72588711776409209,0.72266449046850734,0.71945617025515618,0.71626209360673332,0.71308219728792299,0.70991641834414732,0.70676469410031906,{"$f":"1/(1+$F$95)^GU8","v":0.70362696215960208},0.70050316040217531,0.69739322698400286,0.69429710033560976,0.6912147191608633,0.68814602243575929,0.68509094940721404,0.68204943959186104,0.67902143277485416,0.67600686900867568,0.67300568861194887,0.67001783216825639,0.667043240524965,0.66408185479205295,0.6611336163409457,0.65819846680335414,0.65527634807011892,0.65236720229006084,0.64947097186883507,0.64658759946779087,0.64371702800283648,0.64085920064330903,0.63801406081084955,0.63518155217828254,0.63236161866850116,0.62955420445335641,0.62675925395255305,0.62397671183254766,0.62120652300545454,0.61844863262795446,0.61570298610020935,0.61296952906478019,0.61024820740555241,0.60753896724666312,0.60484175495143577,0.60215651712131713,0.59948320059482074,0.59682175244647473,0.59417211998577335,0.59153425075613375,0.58890809253385834,0.58629359332709985,0.58369070137483292,0.58109936514582861,0.57851953333763473,0.57595115487555992,0.57339417891166233,0.57084855482374364,0.56831423221434574,0.56579116090975423,0.56327929095900386,0.56077857263289066,0.55828895642298682,0.55581039304066071,0.55334283341610124,0.55088622869734583,0.54844053024931405,0.54600568965284435,0.54358165870373509,0.54116838941179102,0.53876583399987232,0.53637394490294965,0.53399267476716172,0.53162197644887832,{"$f":"1/(1+$F$95)^JG8","v":0.52926180301376624},0.52691210773586084,0.52457284409664096,0.52224396578410714,0.51992542669186592,0.51761718091821607,0.51531918276524047,0.51303138673790083,0.51075374754313752,0.50848622008897248,0.50622875948361701,0.50398132103458237,0.50174386024779538,0.49951633282671754,0.49729869467146798,0.49509090187795013,0.4928929107369831,0.49070467773343568,0.48852615954536543,0.48635731304316077,0.48419809528868674,0.48204846353443564,0.47990837522268009,0.47777778798463111,0.47565665963959858,0.47354494819415666,0.47144261184131248,0.46934960895967792,0.46726589811264629,0.46519143804757151,0.46312618769495184,0.46107010616761579,0.45902315275991418,0.45698528694691276,0.45495646838359127,0.45293665690404339,0.45092581252068248,0.44892389542344968,0.44693086597902587,0.44494668473004623,0.44297131239432025,0.44100470986405343,0.43904683820507301,0.43709765865605704,0.43515713262776756,0.43322522170228606,0.43130188763225324,0.42938709234011163,0.42748079791735155,0.42558296662376116,0.4236935608866787,0.42181254330024914,0.41993987662468318,0.41807552378552026,0.41621944787289467,0.41437161214080448,0.4125319800063843,0.41070051504918115,0.40887718101043269,0.40706194179235056,0.40525476145740469,0.40345560422761234,0.40166443448382977,0.39988121676504679,{"$f":"1/(1+$F$95)^LS8","v":0.39810591576768495},0.39633849634489854,0.39457892350587864,0.39282716241516075,0.39108317839193457,0.38934693690935801,0.38761840359387334,0.38589754422452632,0.38418432473228942,0.38247871119938676,0.38078066985862313,0.37909016709271465,0.37740716943362435,0.37573164356189848,0.37406355630600774,0.37240287464169003,0.37074956569129675,0.36910359672314197,0.36746493515085449,0.36583354853273259,0.36420940457110157,0.36259247111167492,0.3609827161429171,0.35938010779541008,0.35778461434122255,0.3561962041932813,0.3546148459047464,0.35304050816838828,0.35147315981596805,0.34991276981762048,0.34835930728123971,0.3468127414518673,0.34527304171108392,0.34374017757640263,0.34221411870066587,0.34069483487144425,0.3391822960104387,0.33767647217288482,0.33617733354696044,0.33468485045319452,0.33319899334388059,0.33171973280249112,0.33024703954309537,0.32878088440977948,0.32732123837606963,0.32586807254435662,0.32442135814532475,0.3229810665373814,0.32154716920609033,0.32011963776360736,0.31869844394811797,0.31728355962327809,0.31587495677765687,0.31447260752418216,0.3130764840995886,0.31168655886386759,0.31030280429972062,0.30892519301201377,0.30755369772723612,0.3061882912929591,0.30482894667729965,0.30347563696838437,0.30212833537381723,0.30078701522014883,{"$f":"1/(1+$F$95)^OE8","v":0.29945164995234841},0.29812221313327814,0.29679867844316993,0.2954810196791039,0.2941692107544901,0.29286322569855172,0.29156303865581118,0.29026862388557795,0.28897995576143926,0.28769700877075255,0.28641975751414039,0.28514817670498788,0.28388224116894167,0.28262192584341167,0.28136720577707525,0.28011805612938262,0.27887445217006546,0.27763636927864738,0.27640378294395612,0.27517666876363867,0.27395500244367788,0.27273875979791162,0.27152791674755411,0.27032244932071886,0.26912233365194432,0.26792754598172125,0.26673806265602279,0.26555386012583532,0.26437491494669307,0.26320120377821349,0.26203270338363549,0.26086939062935893,0.25971124248448724,0.25855823602037092,0.25741034841015403,0.2562675569283217,0.2551298389502511,0.25399717195176269,0.2528695335086748,0.25174690129635924,0.25062925308929984,0.24951656676065209,0.24840882028180525,0.24730599172194595,0.24620805924762448,0.24511500112232204,0.24402679570602093,0.2429434214547756,0.24186485692028639,0.240791080749475,0.23972207168406154,0.23865780856014393,0.23759827030777841,0.23654343595056307,0.23549328460522198,0.23444779548119218,0.23340694788021168,0.23237072119591012,0.23133909491340043,0.23031204860887278,0.22928956194919048,0.2282716146914871,0.22725818668276596,0.2262492578595009,{"$f":"1/(1+$F$95)^QQ8","v":0.22524480824723928},0.22424481796020648,0.2232492672009122,0.22225813625975832,0.22127140551464916,0.22028905543060248,0.21931106655936322,0.21833741953901795,0.21736809509361199,0.21640307403276765,0.21544233725130421,0.21448586572885972,0.2135336405295146,0.21258564280141648,0.21164185377640732,0.21070225476965146,0.20976682717926595,0.20883555248595226,0.20790841225262949,0.20698538812406964,0.20606646182653388,0.20515161516741107,0.2042408300348573,0.20333408839743766,0.20243137230376898,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,{"$f":"1/(1+$F$95)^TC8","v":0.20153266388216445},0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,{"$f":"1/(1+$F$95)^VO8","v":0.20153266388216445},0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,{"$f":"1/(1+$F$95)^YA8","v":0.20153266388216445},0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,{"$f":"1/(1+$F$95)^AAM8","v":0.20153266388216445},0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445,0.20153266388216445]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":77975184.975175083},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,688732.66863024957,683770.33839117526,678838.49460968876,673936.96439869632,669065.57580531226,664224.15780597017,659412.5403015617,654630.55411259818,649878.03097439825,645154.80353229924,640460.70533689426,635795.57083929179,631159.23538640141,626551.53521624231,621972.30745327624,{"$f":"EJ95*EI90*EJ7","v":617421.39010376472},612898.62205114972,608403.84305145696,603936.89372872515,599497.61557045591,595085.85092308931,590701.44298750011,586344.23581451993,582014.07430047961,577710.80418277637,573434.27203546267,569184.3252648582,564960.81210518314,560763.58161421621,556592.48366897181,552447.36896140245,548328.08899412036,544234.49607614323,540166.44331866095,536123.78463082295,532106.37471554929,528114.06906536163,524146.72395823605,520204.19645347696,516286.34438761207,512393.02637030976,508524.10178031487,504679.4307614076,500858.87421838188,497062.29381304537,493289.55196023837,489540.5118238749,485815.03731300286,482112.99307788583,478434.24450610275,474778.65771866968,471146.09956618049,467536.43762496795,463949.54019328341,460385.27628749731,456843.51563831861,453324.12868703378,449826.986581765,446351.96117374767,442898.92501362681,439467.75134777324,436058.31411461777,432670.4879410041,429304.14813856175,425959.1707000967,422635.43229600036,419332.81027067738,416051.18263899197,412790.42808273248,409550.42594709381,406331.05623717763,403132.19961451192,399953.73739358678,396795.55153840937,393657.52465907566,390539.54000836029,387441.48147832416,384363.2335969386,381304.68152472796,{"$f":"GV95*GU90*GV7","v":378265.71105142881},375246.20859266649,372246.06118664914,369265.15649087797,366303.38277887518,363360.6289369287,360436.78446085291,357531.73945276678,354645.38461788878,351777.61126134772,348928.3112850099,346097.37718432356,343284.70204517833,340490.17954078212,337713.70392855327,334955.17004702846,332214.47331278783,329491.50971739466,326786.17582435149,324098.36876607168,321427.98624086689,318774.92650994967,316139.08839445177,313520.37127245788,310918.67507605441,308333.90028839407,305765.94794077444,303214.71960973321,300680.11741415696,298162.04401240608,295660.40259945305,293175.09690403723,290706.03118583281,288253.11023263267,285816.23935754551,283395.32439620857,280990.27170401439,278600.98815335135,276227.38113085891,273869.35853469756,271526.82877183176,269199.700755328,266887.88390166574,264591.28812806355,262309.82384981768,260043.40197765557,257791.93391510233,255555.33155586096,253333.50728120652,251126.37395739293,248933.8449330744,246755.83403673899,244592.25557415618,242443.02432583753,240308.05554451002,238187.26495260341,236080.56873974967,233987.88356029554,231909.12653082868,229844.21522771553,227793.06768465298,225755.60239023191,223731.7382855138,221721.39476161948,{"$f":"JH95*JG90*JH7","v":219724.491657331},217740.94925670559,215770.68828670139,213813.62991481688,211869.69574674102,209938.80782401675,208020.88862171563,206115.86104612553,204223.64843244941,202344.17454251676,200477.36356250622,198623.14010068058,196781.42918513334,194952.1562615468,193135.24719096185,191330.62824755971,189538.22611645446,187757.96789149777,185989.78107309449,184233.59356602974,182489.33367730747,180756.93011399999,179036.3119811088,177327.40877943637,175630.15040346931,173944.46713927208,172270.289662392,170607.5490357751,168956.17670769253,167316.10450967826,165687.2646544766,164069.58973400167,162463.01271730618,160867.46694856184,159282.88614504933,157709.2043951595,156146.35615640462,154594.27625344001,153052.89987609559,151522.16257741864,150002.0002717257,148492.3492326652,146993.14609128996,145504.32783413984,144025.83180133428,142557.59568467483,141099.55752575744,139651.6557140947,138213.82898524796,136786.01641896882,135368.15743735075,133960.19180298984,132562.05961715573,131173.70131797148,129795.05767860341,128426.06980545989,127066.67913640011,125716.82743895148,124376.4568085371,123045.50966671181,121723.92875940778,120411.65715518923,119108.63824351615,117814.81573301712,{"$f":"LT95*LS90*LT7","v":116530.13364977115},115254.5363355985,113987.96844636042,112730.37495026769,111481.70112619815,110241.89256202281,109010.89515294073,107788.65509982292,106575.11890756435,105370.23338344505,104173.94563549937,102986.20307089425,101806.95339431528,100636.14460636197,99473.725001950748,98319.643168726703,97173.84798548343,96036.288620591295,94906.914530433787,93785.675457851976,92672.521430597495,91567.402759793025,90470.270038401373,89381.074139702236,88299.766215776996,87226.297696001566,86160.620285546975,85102.685963887867,84052.446983318863,83009.855867478531,81974.865409881226,80947.428672456605,79927.498984096703,78915.029939210726,77909.975396287307,76912.28947646443,75921.926562106673,74938.841295390142,73962.988576894466,72994.323564202641,72032.801670507761,71078.378563227336,70131.010162624807,69190.652640438275,68257.262418516329,67330.796167461318,66411.210805279348,65498.46349603765,64592.511648528955,63693.312914942726,62800.825189543546,61915.006607356314,61035.815542858421,60163.210608678804,59297.150654303681,58437.59476478937,57584.502259481487,56737.832690741285,55897.54584267833,55063.601729890099,54235.960596208017,53414.582913450213,52599.429380180729,51790.460920475321,{"$f":"OF95*OE90*OF7","v":50987.638682693745},50190.924038258512,49400.278580439968,48615.664123147872,47837.042699729333,47064.376561772995,46297.628177919541,45536.760232678505,44781.735625251262,44032.517468360202,43289.069087084164,42551.354017699879,41819.336006529542,41092.979008794595,40372.247187475303,39657.104912176532,38947.516757999467,38243.447504419171,37544.862134168208,36851.725832126052,36164.00398421436,35481.662176298145,34804.66619309262,34132.982017075919,33466.575827407483,32805.413998852222,32149.463100710214,31498.689895752268,30853.061339160875,30212.54457747694,29577.106947551911,28946.715975505595,28321.339375689346,27700.945049654816,27085.501085128075,26474.975754989282,25869.337516257568,25268.555009081436,24672.597055734386,24081.432659615944,23495.0310042579,22913.361452335834,22336.393544685834,21764.096999326484,21196.441710485931,20633.397747634197,20074.935354520512,19521.024948215811,18971.637118160281,18426.742625215928,17886.312400724197,17350.317545568523,16818.72932924192,16291.519188919439,15768.658728535587,15250.11971786659,14735.874091617574,14225.89394851452,13720.151550401069,13218.619321340122,12721.269846720163,12228.075872366355,11739.010303656331,11254.046204640677,{"$f":"QR95*QQ90*QR7","v":10773.156797168094},10296.315460015176,9823.4957280208091,9354.6712912252024,8889.8159940134174,8428.903834263514,7971.908962499163,7518.8056810467933,7069.5684431971995,6624.1718523715999,6182.590661292129,5744.7997711567396,5310.7742308184743,4880.4892359691166,4453.9201283271632,4031.0423948301245,3611.8316668311109,3196.2637192996958,2784.3144700270259,2375.9599788351552,1971.1764467905923,1569.9402154220213,1172.2277659421957,778.0157184739636,387.28083128041652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999956},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8327160602378954E-3,8.7690761953160713E-3,8.7058273068003639E-3,8.6429671774841867E-3,8.5804936021417876E-3,8.5184043874655616E-3,8.4566973520036979E-3,8.3953703260981373E-3,8.3344211518228475E-3,8.2738476829224174E-3,8.2136477847509735E-3,8.1538193342113856E-3,8.0943602196948076E-3,8.0352683410205069E-3,7.9765416093760238E-3,{"$f":"EJ96/$H$96","v":7.9181779472576163E-3},7.860175288411023E-3,7.8025315777725205E-3,7.7452447714102916E-3,7.688312836466084E-3,7.6317337510971792E-3,7.5755055044186351E-3,7.5196260964458632E-3,7.4640935380374555E-3,7.4089058508383385E-3,7.3540610672232021E-3,7.2995572302402244E-3,7.2453923935550703E-3,7.1915646213952071E-3,7.1380719884944661E-3,7.0849125800379288E-3,7.0320844916070581E-3,6.9795858291251357E-3,6.9274147088029796E-3,6.8755692570849096E-3,6.8240476105950335E-3,6.7728479160837777E-3,6.7219683303746999E-3,6.6714070203115787E-3,6.6211621627057619E-3,6.5712319442838138E-3,6.5216145616353895E-3,6.4723082211614134E-3,6.4233111390224985E-3,6.3746215410876526E-3,6.3262376628832198E-3,6.2781577495421093E-3,6.2303800557532698E-3,6.1829028457114389E-3,6.1357243930671226E-3,6.0888429808768612E-3,6.042256901553732E-3,5.9959644568181184E-3,5.9499639576487155E-3,5.9042537242338048E-3,5.8588320859227667E-3,5.8136973811778493E-3,5.7688479575261822E-3,5.7242821715120327E-3,5.6799983886493162E-3,5.6359949833743438E-3,5.5922703389988159E-3,5.5488228476630501E-3,5.5056509102894601E-3,5.4627529365362726E-3,5.420127344751469E-3,5.3777725619269792E-3,5.3356870236531016E-3,5.2938691740731661E-3,5.2523174658384219E-3,5.2110303600631539E-3,5.1700063262800451E-3,5.1292438423957551E-3,5.0887413946467319E-3,5.048497477555253E-3,5.0085105938856853E-3,4.9687792546009822E-3,4.9293019788193915E-3,4.8900772937713931E-3,{"$f":"GV96/$H$96","v":4.8511037347568594E-3},4.8123798451024311E-3,4.7739041761191191E-3,4.735675287060117E-3,4.6976917450788349E-3,4.659952125187156E-3,4.6224550102138898E-3,4.5851989907634587E-3,4.5481826651747864E-3,4.5114046394804062E-3,4.4748635273657638E-3,4.4385579501287544E-3,4.4024865366394409E-3,4.3666479233000063E-3,4.3310407540048928E-3,4.2956636801011498E-3,4.2605153603489975E-3,4.225594460882583E-3,4.1908996551709397E-3,4.156429623979151E-3,4.1221830553297145E-3,4.0881586444641059E-3,4.0543550938045327E-3,4.0207711129159E-3,3.9874054184679576E-3,3.9542567341976573E-3,3.921323790871685E-3,3.8886053262492102E-3,3.856100085044804E-3,3.8238068188915712E-3,3.7917242863044478E-3,3.7598512526437126E-3,3.728186490078667E-3,3.6967287775515204E-3,3.6654769007414432E-3,3.6344296520288213E-3,3.6035858304596918E-3,3.572944241710352E-3,3.5425036980521593E-3,3.5122630183165222E-3,3.4822210278600508E-3,3.4523765585299086E-3,3.4227284486293258E-3,3.3932755428833076E-3,3.3640166924045018E-3,3.3349507546592606E-3,3.3060765934338648E-3,3.2773930788009284E-3,3.2488990870859769E-3,3.2205935008341935E-3,3.192475208777348E-3,3.1645431058008842E-3,3.1367960929111855E-3,3.1092330772030099E-3,3.0818529718270853E-3,3.0546546959578868E-3,3.0276371747615669E-3,3.000799339364057E-3,2.9741401268193394E-3,2.9476584800778721E-3,2.9213533479551905E-3,2.8952236851006586E-3,2.8692684519663935E-3,2.8434866147763393E-3,{"$f":"JH96/$H$96","v":2.8178771454955135E-3},2.792439021799405E-3,2.7671712270435291E-3,2.7420727502331494E-3,2.7171425859931447E-3,2.6923797345380436E-3,2.6677832016422033E-3,2.6433519986101542E-3,2.6190851422470875E-3,2.5949816548295071E-3,2.5710405640760208E-3,2.547260903118295E-3,2.5236417104721525E-3,2.5001820300088241E-3,2.4768809109263442E-3,2.4537374077211044E-3,2.4307505801595426E-3,2.4079194932499896E-3,2.3852432172146555E-3,2.3627208274617636E-3,2.3403514045578283E-3,2.3181340342000789E-3,2.2960678071890241E-3,2.2741518194011596E-3,2.2523851717618187E-3,2.2307669702181622E-3,2.2092963257123095E-3,2.1879723541546113E-3,2.1667941763970555E-3,2.1457609182068192E-3,2.1248717102399484E-3,2.1041256880151861E-3,2.0835219918879247E-3,2.0630597670243055E-3,2.0427381633754396E-3,2.0225563356517755E-3,2.0025134432975935E-3,1.9826086504656335E-3,1.9628411259918518E-3,1.9432100433703192E-3,1.9237145807282376E-3,1.9043539208010937E-3,1.8851272509079406E-3,1.8660337629268077E-3,1.8470726532702386E-3,1.8282431228609564E-3,1.8095443771076558E-3,1.79097562588092E-3,1.7725360834892668E-3,1.7542249686553139E-3,1.7360415044920744E-3,1.7179849184793684E-3,1.7000544424403666E-3,1.6822493125182479E-3,1.6645687691529837E-3,1.6470120570582401E-3,1.6295784251984045E-3,1.6122671267657252E-3,1.595077419157579E-3,1.5780085639538494E-3,1.5610598268944276E-3,1.5442304778568287E-3,1.5275197908339263E-3,1.5109270439118004E-3,{"$f":"LT96/$H$96","v":1.494451519247704E-3},1.4780925030481431E-3,1.4618492855470713E-3,1.4457211609841978E-3,1.4297074275834104E-3,1.4138073875313083E-3,1.3980203469558484E-3,1.3823456159051054E-3,1.3667825083261375E-3,1.3513303420439684E-3,1.3359884387406733E-3,1.3207561239345813E-3,1.3056327269595769E-3,1.2906175809445203E-3,1.2757100227927659E-3,1.2609093931617947E-3,1.246215036442948E-3,1.2316263007412719E-3,1.2171425378554633E-3,1.2027631032579208E-3,1.188487356074905E-3,1.1743146590667954E-3,1.1602443786084553E-3,1.146275884669699E-3,1.1324085507958583E-3,1.1186417540884545E-3,1.1049748751859696E-3,1.0914072982447167E-3,1.077938410919815E-3,1.0645676043462588E-3,1.0512942731200896E-3,1.0381178152796661E-3,1.0250376322870306E-3,1.0120531290093748E-3,9.9916371370060183E-4,9.8636879798298595E-4,9.7366779682892576E-4,9.6106012854279708E-4,9.4854521474289574E-4,9.3612248034348109E-4,9.2379135353690795E-4,9.1155126577585578E-4,8.9940165175564997E-4,8.8734194939667623E-4,8.7537159982688543E-4,8.6349004736439405E-4,8.5169673950017115E-4,8.3999112688081933E-4,8.2837266329144636E-4,8.1684080563862373E-4,8.0539501393343804E-4,7.9403475127462876E-4,7.8275948383181603E-4,7.7156868082881665E-4,7.6046181452704578E-4,7.4943836020900895E-4,7.3849779616187684E-4,7.2763960366115034E-4,7.1686326695440865E-4,7.0616827324514414E-4,6.955541126766816E-4,6.8502027831618211E-4,6.7456626613873099E-4,6.6419157501150939E-4,{"$f":"OF96/$H$96","v":6.5389570667804956E-4},6.4367816574257273E-4,6.3353845965440807E-4,6.2347609869249578E-4,6.1349059594997032E-4,6.035814673188253E-4,5.9374823147465819E-4,5.8399040986149657E-4,5.7430752667670358E-4,5.6469910885596243E-4,5.5516468605834124E-4,5.457037906514352E-4,5.3631595769658696E-4,5.2700072493418702E-4,5.1775763276904819E-4,5.0858622425585965E-4,4.9948604508471726E-4,4.9045664356672856E-4,4.8149757061969581E-4,4.7260837975387316E-4,4.6378862705779889E-4,4.5503787118420332E-4,4.4635567333598967E-4,4.3774159725229017E-4,4.2919520919459464E-4,4.2071607793295345E-4,4.1230377473225132E-4,4.0395787333855624E-4,3.956779499655377E-4,3.8746358328095907E-4,3.7931435439323878E-4,3.71229846838085E-4,3.6320964656519887E-4,3.5525334192504897E-4,3.4736052365571521E-4,3.3953078486980321E-4,3.3176372104142589E-4,3.2405892999325581E-4,3.164160118836446E-4,3.088345691938113E-4,3.013142067150979E-4,2.938545315362926E-4,2.8645515303101952E-4,2.7911568284519632E-4,2.7183573488455631E-4,2.6461492530223868E-4,2.5745287248644244E-4,2.5034919704814692E-4,2.433035218088969E-4,2.3631547178865224E-4,2.2938467419370218E-4,2.2251075840464289E-4,2.1569335596441984E-4,2.0893210056643227E-4,2.0222662804270162E-4,1.955765763521018E-4,1.8898158556865272E-4,1.8244129786987502E-4,1.7595535752520686E-4,1.6952341088448237E-4,1.6314510636647066E-4,1.5682009444747583E-4,1.5054802764999752E-4,1.4432856053145141E-4,{"$f":"QR96/$H$96","v":1.3816134967294965E-4},1.3204605366814082E-4,1.2598233311210882E-4,1.1996985059033133E-4,1.1400827066769592E-4,1.0809725987757541E-4,1.0223648671096035E-4,9.6425621605649941E-5,9.0664336935499857E-5,8.4952306999727339E-5,7.9289208012273102E-5,7.3674718091219774E-5,6.8108517248266387E-5,6.2590287378259057E-5,5.7119712248777033E-5,5.1696477489774283E-5,4.6320270583276045E-5,4.0990780853130242E-5,3.5707699454813305E-5,3.0470719365290231E-5,2.527953537292864E-5,2.0133844067466365E-5,1.5033343830032557E-5,9.9777348232217727E-6,4.9667189812209472E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":4.4593685425109945E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":5.4844602886385152E-2},{"$f":"SUM(K98:XFD98)","v":4.4593685425109945E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8289058246284007E-5,1.8257872849712807E-5,1.664913560852691E-5,1.8195423409794203E-5,1.6596746333896446E-5,1.8132873476080767E-5,1.8101562444752656E-5,1.3413120831157329E-5,1.8038871454062784E-5,1.6465073455994806E-5,1.7976092773765269E-5,1.6412138861372885E-5,1.7913231397709702E-5,1.7881771239694921E-5,1.6332469395112127E-5,{"$f":"EJ92*EJ97","v":1.7818795026626744E-5},1.6279185726341632E-5,1.7755748290073082E-5,1.7724199961347277E-5,1.4705398512377371E-5,1.7661056316902184E-5,1.6145416798020955E-5,1.759785388510709E-5,1.6091698601075994E-5,1.7534597241069288E-5,1.7502950000830355E-5,1.6010911111455038E-5,1.7439620470332279E-5,1.5956919726271763E-5,1.7376247873770057E-5,1.7344546785686144E-5,1.3001561796415813E-5,1.7281117714564468E-5,1.5821510168161002E-5,1.7217656316471962E-5,1.5767186103397765E-5,1.7154166775666277E-5,1.7122412742203374E-5,1.5685542530504012E-5,1.7058888696180964E-5,1.5631014988645175E-5,1.6995346696008551E-5,1.6963570205616925E-5,1.2783679171476245E-5,1.6900008696302244E-5,1.5494383166466876E-5,1.6836439041612113E-5,1.5439616437917881E-5,1.6772865061162071E-5,1.6741077626436411E-5,1.5357357233118631E-5,1.6677504191695006E-5,1.5302450970719271E-5,1.6613935726479009E-5,1.6582154490380383E-5,1.2559252503764006E-5,1.651860024637928E-5,1.5164980636869758E-5,1.6455059913042247E-5,1.5109920877230386E-5,1.6391536969961588E-5,1.6359783092252136E-5,1.5027266423432732E-5,1.6296292640001825E-5,1.4972125687710182E-5,1.623282804044926E-5,1.6201106466235296E-5,1.3609341598606818E-5,1.6137686801925598E-5,1.4834168276115472E-5,1.6074301122690814E-5,1.4778952448188909E-5,1.6010952591221694E-5,1.5979293230368874E-5,1.4696104394618283E-5,1.5916006239917642E-5,1.4640861122263957E-5,1.585276408358412E-5,1.5821160753849732E-5,{"$f":"GV92*GV97","v":1.2094823659061335E-5},1.5757991435876256E-5,1.4502737904898461E-5,1.5694874330921068E-5,1.4447491148649751E-5,1.5631812306483854E-5,1.5600302832636371E-5,1.4364633665037664E-5,1.553732870248004E-5,1.4309408307538133E-5,1.5474416616391767E-5,1.5442984686896643E-5,1.185665344852655E-5,1.5380170724247234E-5,1.4171412420527495E-5,1.5317425482992168E-5,1.4116248848862879E-5,1.5254751555820792E-5,1.5223442133211037E-5,1.4033549803663073E-5,1.5160879942549885E-5,1.3978452102593304E-5,1.5098395356740601E-5,1.506718293021001E-5,1.1615613271701081E-5,1.5004819315930421E-5,1.3840850449383391E-5,1.4942539330969745E-5,1.3785873895598399E-5,1.4880345312334775E-5,1.4849281259523899E-5,1.370348596259398E-5,1.478722048306709E-5,1.3648615677756695E-5,1.4725251337863942E-5,1.4694301814835445E-5,1.2469422049491479E-5,1.4632474222176486E-5,1.3511650716414854E-5,1.457074367809125E-5,1.3456955436090478E-5,1.4509112281851458E-5,1.4478334409804545E-5,1.3375017133511948E-5,1.4416855588563807E-5,1.3320464726637192E-5,1.4355480998297863E-5,1.4324833406342316E-5,1.1127829243839325E-5,1.4263618841976919E-5,1.3184356147958621E-5,1.4202513361642977E-5,1.3130027477930565E-5,1.4141518843712687E-5,1.4111063772988517E-5,1.304866414397539E-5,1.4050239143611732E-5,1.2994511420543202E-5,1.3989530019279436E-5,1.3959219321850338E-5,1.088238879454917E-5,1.3898686738650685E-5,1.2859457723263524E-5,1.383827398950803E-5,{"$f":"JH92*JH97","v":1.2805572700143062E-5},1.3777982747683448E-5,1.3747883205951414E-5,1.2724897408570371E-5,1.3687777291004093E-5,1.2671218120176546E-5,1.3627796924264491E-5,1.3597854310359685E-5,1.0636693103315085E-5,1.35380651820853E-5,1.2537398089240187E-5,1.3478405444697202E-5,1.2484026029826968E-5,1.3418876581147524E-5,1.3389161682176695E-5,1.2404140449096159E-5,1.3329831843644367E-5,1.2351000858645966E-5,1.3270636454403652E-5,1.3241089610156769E-5,1.1331366674492261E-5,1.3182098470272657E-5,1.2218574952147748E-5,1.3123245171372376E-5,1.216577799794392E-5,1.3064531019972696E-5,1.3035226525173446E-5,1.2086773197171769E-5,1.2976723483330646E-5,1.2034232609058849E-5,1.2918362733038954E-5,1.2889236096295717E-5,1.0146566969920786E-5,1.2831091043015174E-5,1.1903344259161877E-5,1.277309125511477E-5,1.1851177887073494E-5,1.2715237875675408E-5,1.2686366439213551E-5,1.1773135091901535E-5,1.2628734758884612E-5,1.172124634920829E-5,1.2571252231550869E-5,1.2542567230425714E-5,9.9030386804753604E-6,1.2485310399954658E-5,1.1592023182044407E-5,1.242820530947399E-5,1.1540536683239214E-5,1.2371252950805241E-5,1.2342834349251287E-5,1.1463527984529315E-5,1.2286112895374036E-5,1.1412337935171135E-5,1.222954654819171E-5,1.2201321824544443E-5,9.6610656195221598E-6,1.2144989834393083E-5,1.1284892914449444E-5,1.2088815180156504E-5,1.1234129843229492E-5,1.2032798713798965E-5,1.2004850061220866E-5,1.1158218861342548E-5,{"$f":"LT92*LT97","v":1.1949072425517041E-5},1.1107768794970204E-5,1.18934550108871E-5,1.1865706629606239E-5,1.0226665578161026E-5,1.1810330993728459E-5,1.0982201293753756E-5,1.1755117477573014E-5,1.0932199888197136E-5,1.1700066803920192E-5,1.1672602753276682E-5,1.0857442395454386E-5,1.1617797653730834E-5,1.0807768452826908E-5,1.1563157114367371E-5,1.1535898759296806E-5,9.1831553091846295E-6,1.1481506276718611E-5,1.0684165257687005E-5,1.1427279947858758E-5,1.0634958833714192E-5,1.1373220376301196E-5,1.1346253307944567E-5,1.0561403337494676E-5,1.1292444962697344E-5,1.0512536893938894E-5,1.1238804801406246E-5,1.1212047958704615E-5,8.9478180665510062E-6,1.1158661077208817E-5,1.0390973145459269E-5,1.1105443691909955E-5,1.0342590465886306E-5,1.1052396296538264E-5,1.1025936494589435E-5,1.0270278754675716E-5,1.0973144971760081E-5,1.0222246779157195E-5,1.0920524597390946E-5,1.089427872706843E-5,8.7152408464523556E-6,1.0841915883414269E-5,1.0102786852536482E-5,1.078972524143926E-5,1.0055252472589021E-5,1.0737707193755896E-5,1.0711763011071766E-5,9.9842201271645344E-6,1.0660004555939042E-5,9.9370455184088476E-6,1.060841960692565E-5,1.0582692303260613E-5,9.1761022292101621E-6,1.0531368241332983E-5,9.8197438476978083E-6,1.0480218500542966E-5,9.7730784383770258E-6,1.0429243380550852E-5,1.0403821392962648E-5,9.7033553101890637E-6,1.0353108733852099E-5,9.6570572112108283E-6,1.0302571380676359E-5,1.027736852217456E-5,{"$f":"OF92*OF97","v":8.2592422250143164E-6},1.0227094590378409E-5,9.5419590605211112E-6,1.0176996560790685E-5,9.4961797111333886E-6,1.0127074647748613E-5,1.0102179798211805E-5,9.4277903698288513E-6,1.0052522432360793E-5,9.3823844621491531E-6,1.0003041660199213E-5,9.978367549720382E-6,8.0361955409624714E-6,9.9291519788610647E-6,9.2695266469810321E-6,9.8801133973926369E-6,9.2246471480692806E-6,9.8312519414542691E-6,9.8068876747138184E-6,9.1576112999903422E-6,9.7582921353133058E-6,9.1131100787505182E-6,9.70987400805329E-6,9.6857315036943975E-6,7.816662005180408E-6,9.6375796665138699E-6,9.0025216404084684E-6,9.5896054535693728E-6,8.9585527482525592E-6,9.5418089294531503E-6,9.5179773177936004E-6,8.8928856276410308E-6,9.4704474233372959E-6,8.8492986587521696E-6,9.423095330082796E-6,9.3994859673738176E-6,8.192489634297036E-6,9.3524006208460501E-6,8.7410014946487226E-6,9.3054931198424228E-6,8.6979511784359841E-6,9.2587634636141551E-6,9.2354653242315042E-6,8.6336639129748591E-6,9.189002411238311E-6,8.590998073377457E-6,9.1427172963605275E-6,9.1196414022964691E-6,7.3886444890873789E-6,9.0736229137221424E-6,8.4850075258658838E-6,9.0277821145801061E-6,8.4428811985701775E-6,8.9821189445681906E-6,8.9593539490697488E-6,8.3799811508009135E-6,8.9139570891846077E-6,8.3382408528481659E-6,8.8687376669127715E-6,8.8461944663159968E-6,7.1803692870456966E-6,8.8012410241970701E-6,8.2345662590742302E-6,8.7564647717703224E-6,{"$f":"QR92*QR97","v":8.1933669930226321E-6},8.7118655945750192E-6,8.6896323710844632E-6,8.1318580790890919E-6,8.6452985735047883E-6,8.0910454800089014E-6,8.6011415279951706E-6,8.5791292426735078E-6,6.9760276257527831E-6,8.5352370532919389E-6,7.989690685129662E-6,8.4915212416493679E-6,7.9494194131799213E-6,8.4479816441523399E-6,8.4262778724696953E-6,7.8893024002666149E-6,8.3830022725904792E-6,7.8494175976033703E-6,8.3399024443577058E-6,8.318418385497199E-6,7.2827819582969807E-6,8.2755818560689682E-6,7.750381433586402E-6,8.2329206094923151E-6,7.7110371367854862E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":4.4593685425107221E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":418431.93420867634},{"$f":"NPV($F$100,M70:ACA70)","v":420297.87641326804},422172.1395418293,424054.76070042682,425945.77716059639,427845.22636008199,429753.14590357494,431669.57356346265,433594.54728057084,435528.10516491771,437470.28549646965,439421.12672589574,441380.66747533169,443348.94653914345,445326.00288469525,447311.87565312127,449306.60416010045,451310.22789663466,453322.78652983037,455344.31990368437,457374.86803987384,459414.47113854589,461463.16957911506,463521.00392106362,465588.01490474242,467664.24345217849,469749.73066788644,471844.51783967944,473948.64643948973,476062.15812418773,478185.0947364064,480317.49830537132,482459.41104773211,484610.87536839658,486771.93386137258,488942.62931061152,491123.00469085138,493313.10316847294,495512.96810235083,497722.64304471295,499942.17174200143,502171.59813574248,504410.96636341145,506660.32075931015,508919.70585544239,511189.16638239723,513468.74727023585,515758.49364937464,518058.45085148758,520368.66441039654,522689.18006297661,525020.04375006037,527361.30161734647,529713.00001631712,532075.18550514849,534447.90484964091,536831.20502413774,539225.1332124609,541629.73680883972,544045.06341885368,546471.16086037119,548908.07716450212,551355.8605765393,553814.55955692288,556284.22278219555,{"$f":"NPV($F$100,BY70:AEM70)","v":558764.89914596546},561256.63775987667,563759.48795457801,566273.49928070477,568798.72150985431,571335.20463557565,573882.99887435639,576442.15466661903,579012.7226777157,581594.75379893847,584188.29914851859,586793.41007264482,589410.13814647507,592038.5351751626,594678.6531948765,597330.54447383643,599994.2615133432,602669.85704882396,605357.38405086682,608056.89572627877,610768.44551913778,613492.0871118441,616227.87442618958,618975.8616244247,621736.10311032552,624508.65353027964,627293.56777435774,630090.90097740979,632900.70852015086,635723.04603025841,638557.96938347491,641405.53470471373,644265.79836916737,647138.8170034315,650024.64748661325,652923.34695147246,655834.9727855376,658759.58263225644,661697.23439212341,664647.98622383806,667611.89654544822,670589.02403550886,673579.42763424595,676583.16654471983,679600.30023400148,682630.88843434735,685674.99114437681,688732.66863027087,691803.98142696172,691534.860440435,691260.60493509006,691105.84829565673,690821.79729790147,690657.50058597315,690363.54977020645,690064.33108375233,690136.11427540774,689827.95367278892,689640.19084510219,689321.87283788668,689124.20901538339,688795.62591361499,688461.58861453796,688248.58936339756,{"$f":"NPV($F$100,EK70:AGY70)","v":687904.12104618165},687680.94784025277,687325.93827623909,686965.33374020772,686853.71359651501,686482.96572102781,686234.1580116871,685852.59134859382,685593.22282857611,685200.72355213505,684802.42980804725,684526.72037193016,684117.31874589168,683830.76001736533,683410.13400540233,682983.5648622408,682938.63419166871,682501.81365433254,682188.48739942571,681740.15418635949,681415.57472252601,680955.608578866,680489.49112461251,680147.5157678324,679669.5803238845,679316.0470129993,678826.17050011922,678329.98574865086,678220.85712129786,677713.71147689619,677331.62294430914,676812.23135776434,676418.15773281013,675886.39316534996,675348.10038026038,674935.51592505875,674384.6547707289,673959.76331745752,673396.20377658762,672825.95037147915,672648.23645435914,672066.27172872494,671610.93499508651,671015.9495067558,670547.85412758985,669939.71367960051,669324.64693689009,668836.8625152359,668208.43452703767,667707.5514473106,667065.6248755519,666416.59716476616,666030.58271245309,665368.4477022693,664834.51621333393,664158.53638620104,663611.02331610851,662921.05687392794,662223.74098885537,661655.28568947501,660943.76533356623,660361.36921369354,659635.49927517469,658902.09528488549,{"$f":"NPV($F$100,GW70:AJK70)","v":658572.39240507362},657825.63861372438,657208.67297475482,656447.20913017658,655815.79768058017,655039.4740125254,654255.35677033244,653601.68719775218,652802.48014299059,652133.98535559059,651319.53522340581,650497.09666870313,650084.04030946246,649247.36429728463,648542.0667917002,647689.76664849499,646969.11011640937,646101.02766027581,645224.68262482178,644480.37770012813,643588.00756210007,642827.94293061609,641919.38582266786,641002.36048503104,640500.46446943225,639568.26321023679,638769.03563918569,637820.244634095,637004.69312778616,636039.145319612,635064.83968304482,634224.17103234679,633232.85229864635,632375.43658407568,631366.93380932312,630349.45616047829,629609.60014098324,628575.31536416104,627675.60047141241,626623.7002403381,625706.63621722872,624636.94405928184,623557.96823358035,622614.2267966076,621517.18842566293,620555.65091573156,619440.36942673509,618315.57513781439,617617.59935147222,616475.58240510861,615469.73706298589,614309.02697322425,613284.75516929664,612105.16558042343,610915.74001308728,609863.15136882244,608654.56064970233,607583.07360462658,606355.12705382204,605117.1027074036,604311.84147905698,603055.48574743466,601936.90505288914,600660.71792682877,{"$f":"NPV($F$100,JI70:ALW70)","v":599522.57268446276},598226.35738075839,596919.72295757511,595751.52921826835,594424.56510408456,593236.30850513652,591888.8133562993,590530.64388925175,589611.24767071509,588233.5750452918,586995.28141307749,585596.57524122298,584337.51486781857,582917.56736456288,581486.58507368143,580195.64723000245,578743.10536196711,577430.87464051635,575956.56060070568,574470.94245815824,573278.10341504018,571771.06567472906,570405.00710929383,568875.66018566024,567487.55895280256,565935.68339913548,564372.11999428272,562950.20040010475,561363.7723853623,559919.25449382351,558309.73734875966,556688.24807667092,555517.74445327837,553874.19886386278,552373.23337581148,550706.03755628096,549181.68785391643,547490.61010799021,545787.15815163322,544226.94958247466,542499.26109347469,540915.08170049486,539162.91963153705,537398.0833634364,536090.43719019426,534302.16164982622,532658.06355744414,530844.72166320134,529175.82247999788,527337.16961175774,525485.4179676323,523778.50507013337,521901.06819595833,520168.73491381656,518265.36254593707,516348.57483794005,514895.2455426174,512953.55740340077,511157.63892112457,509189.38909145462,507367.17315917136,505372.1033838134,503363.16995936621,501500.66482274648,{"$f":"NPV($F$100,LU70:AOI70)","v":499464.51646720729},497575.06010415853,495511.43261023518,493433.6074175238,491664.2199814067,489559.23114582704,487601.59416632308,485468.45829643559,483482.93718371581,481321.3815813773,479145.15166589455,477116.92877103802,474911.86218239152,472855.06485300377,470620.88261427742,468371.67349390994,466598.64510826516,464321.35438666021,462192.99217644567,459885.88697753649,457727.97157154529,455390.76401714102,453038.02970960707,450834.87490502791,448451.59822717455,446218.1615369278,443804.04798847408,441374.03565656213,439426.65970250237,436966.84274961153,434657.52048372029,432166.12855825934,429825.49065399828,427302.2198626498,424762.52253853879,422373.96589365118,419801.92534735368,417381.28387435229,414776.58922833489,412155.0754891641,410022.71455637395,407369.57619725569,404868.48620190751,402181.91420025093,399647.64759993932,396927.32116640068,394189.61847818014,391604.60426603875,388832.65711128485,386213.6543774684,383407.13460065814,380582.82435190468,378083.04149125254,375224.42084252264,372519.38417960494,369625.36081590748,366885.17577647453,363955.41102220706,361007.26413798088,358213.33445747668,355228.92896695441,352398.9937627436,349377.98321988084,346338.1534063649,{"$f":"NPV($F$100,OG70:AQU70)","v":343800.68376942677},340725.26956844324,337804.96125168825,334692.0724348792,331734.54077425483,328583.81985719164,325413.65862671181,322399.22867786424,319190.68955023249,316138.13154739066,312890.84884270089,309623.66458037763,306865.53234529123,303560.6190710151,300412.31418872037,297067.73908596608,293880.02015898185,290495.40590031102,287090.23449566995,283842.28799711796,280396.50148908194,277108.18605815456,273621.39847548347,270113.56707633589,267121.53540356789,263573.71013550955,260183.9737807058,256594.17781572582,253162.71461104887,249530.54968777357,245876.64891379772,242381.4435533738,238684.56606755871,235146.62603394265,231406.36445822514,227643.85353970903,224222.29212820114,220416.58556959353,216770.42008570765,212920.29837305524,209229.9571361389,205334.99985863204,201417.05907642981,197659.25457207573,193695.83682095891,189892.79273161947,185883.46798383532,181850.61786312336,178347.22016849756,174269.45132266587,170352.65144418267,166227.89442358562,162264.34084878257,158092.15194043296,153895.66649044654,149860.73271282786,145616.13857124356,141533.32834236554,137240.17165304522,132922.14670338054,129140.47911732292,124774.86823131201,120571.62339128148,116156.30843406227,{"$f":"NPV($F$100,QS70:ATG70)","v":111903.58853979576},107438.10121549714,102946.93165995188,98618.696999367705,94076.640929734742,89697.746299140897,85104.324721356519,80484.61770522967,76408.221542466228,71738.112348491937,67231.732149496049,62509.052255657785,57950.324339832732,53174.579516407335,48371.690128184586,43733.083285464178,38876.375427522042,34184.170375890586,29273.138534857313,24334.325705811571,19753.082792615689,14760.034803355988,9932.0372739159266,4883.3852535917467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":691803.9814269616},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,269.12098652671557,274.25550534494687,154.7566394333262,284.05099775525741,164.29671192832757,293.95081576670054,299.2186864541145,-71.783191655413248,308.16060261882376,187.76282768673263,318.31800721550826,197.6638225032948,328.58310176839586,334.03729907702655,{"$f":"IF(EI7,EH100-EI100)","v":212.99925114039797},344.46831721591298,223.173205928877,355.00956401368603,360.60453603137285,111.62014369270764,370.74787548719905,248.8077093407046,381.56666309328284,259.36852001771331,392.49927644105628,398.29374408780131,275.70943611708935,409.40162603848148,286.55872852634639,420.62601196300238,426.56914316152688,44.930670572095551,436.82053733617067,313.32625490683131,448.33321306621656,324.57946383347735,459.9661436600145,466.11745425348636,341.975356780109,477.93544394790661,353.5333108851919,489.87651288008783,496.18475146836136,109.12862735299859,507.14564440166578,382.08853258704767,519.39158654480707,394.07362495420966,531.76456746016629,538.29278508957941,412.58445520163514,550.86115432984661,424.89145327138249,563.55954086990096,570.25340510846581,177.71391712001059,581.96472563419957,455.33673363842536,594.98548833071254,468.09537916595582,608.14044798933901,615.06674271041993,487.78442165418528,628.42798819823656,500.88307972706389,641.92657175869681,649.02771078574006,386.01445231307298,662.13501018378884,533.93148893537,675.97982713289093,547.51307009253651,689.96644218056463,697.31588507257402,568.45529938035179,711.52035590878222,582.39611987269018,725.869938518852,{"$f":"IF(GU7,GT100-GU100)","v":733.40399028919637},329.70287981186993,746.75379134924151,616.96563896955922,761.46384457824752,631.41144959640224,776.32366805477068,784.11724219296593,653.6695725802565,799.20705476158764,668.49478740000632,814.45013218477834,822.4385547026759,413.05635924066883,836.67601217783522,705.29750558442902,852.3001432052115,720.65653208561707,868.08245613356121,876.34503545402549,744.30492469365709,892.3701380280545,760.06463148398325,908.55710794823244,917.02533763682004,501.89601559878793,932.20125919545535,799.22757105110213,948.79100509069394,815.55150630883873,965.54780817416031,974.30563656718004,840.66865069803316,991.31873370043468,857.41571457067039,1008.5027747525601,1017.477648844826,739.85601949505508,1034.2847768221982,899.71489274862688,1051.900231074309,917.06402310938574,1069.6921579468763,1078.975825701491,943.74143697274849,1097.038370944676,961.53750993136782,1115.2814889964648,1124.7942889207043,697.97578634216916,1142.0169463636121,1005.8453421227168,1160.7100897616474,1024.2718039276078,1179.5895888732048,1189.4255673361477,1052.588644264848,1208.5907191201113,1071.4870450757444,1227.9465508045396,1238.0243464184459,805.2612283466151,1256.3557316223159,1118.5806945455261,{"$f":"IF(JG7,JF100-JG100)","v":1276.1871260603657},1138.1452423660085,1296.2153037043754,1306.6344231832772,1168.1937393067637,1326.9641141837928,1188.2565989480354,1347.4951488372171,1358.1694670475554,919.39621853665449,1377.6726254232926,1238.2936322143069,1398.7061718545156,1259.0603734044125,1419.9475032556802,1430.9822908814531,1290.9378436789848,1452.5418680353323,1312.23072145076,1474.3140398106771,1485.6181425474351,1192.8390431180596,1507.0377403111197,1366.0585654352326,1529.346923633595,1388.1012328576762,1551.8755536670797,1563.5634048527572,1421.9195941779763,1586.4280147424433,1444.5178915387951,1609.5171450638445,1621.4892720887437,1170.5036233925493,1643.5455894155893,1500.9654880512971,1667.1958195305197,1524.3497023645323,1691.0777459262172,1703.451956356992,1560.2085691585671,1727.6884889999637,1584.1793929798296,1752.1620689578122,1764.8362681006547,1307.6461732421303,1788.2755403680494,1644.0980923820753,1813.3418942427961,1668.8991832034662,1838.6528682401404,1851.7516441254411,1706.9128974989289,1877.4368741750368,1732.3332821417716,1903.3723678794922,1916.7877079970203,1453.3292953226482,1941.6881392166251,1795.9184822762036,1968.2498296699487,1822.2159322832595,1995.0697753579589,2008.9334244471975,{"$f":"IF(LS7,LR100-LS100)","v":1862.5051366197295},2036.1483555391897,1889.4563630487537,2063.6274939233554,2077.8251927113743,1769.3874361171038,2104.9888355796575,1957.6369795039645,2133.1358698874828,1985.5211127197836,2161.5556023385143,2176.2299154827488,2028.2228948565316,2205.0665886464994,2056.797329387744,2234.1822387263528,2249.209120367479,1773.0283856447786,2277.2907216049498,2128.3622102145455,2307.1051989091793,2157.9154059911962,2337.2075544042746,2352.734307533945,2203.1548045791569,2383.2766778533696,2233.4366902467445,2414.1135484537226,2430.0123319119448,1947.3759540597675,2459.8169528908329,2309.3222658912418,2491.39192546095,2340.6379042610643,2523.2707913484774,2539.6973241110099,2388.5566448876052,2572.0405462975032,2420.641473001393,2604.6946460173931,2621.5137391707976,2132.3609327901504,2653.138359118253,2501.0899953481858,2686.5720016565756,2534.2666003116174,2720.3264335386339,2737.7026882205391,2585.0142121413955,2771.9471547538997,2619.0027338164509,2806.5197768102516,2824.3102487534634,2499.7828606521362,2858.620648729906,2705.0366629177006,2894.023363697459,2740.1850394329522,2929.7647542674677,2948.146884226182,2793.9296805041959,2984.4054905222729,2829.9352042108076,3021.0105428627576,{"$f":"IF(OE7,OD100-OE100)","v":3039.8298135159421},2537.4696369381272,3075.4142009835341,2920.3083167549921,3112.8888168090489,2957.5316606243723,3150.7209170631832,3170.1612304798327,3014.4299488475663,3208.5391276317532,3052.5580028418335,3247.2827046897728,3267.1842623232515,2758.1322350864066,3304.9132742761285,3148.3048822947312,3344.5751027542865,3187.7189269842347,3384.6142586708302,3405.1714046410634,3247.946498551988,3445.7865080360207,3288.3154309273814,3486.7875826710952,3507.8313991475734,2992.0316727680038,3547.8252680583391,3389.7363548037538,3589.7959649799741,3431.4632046769548,3632.164923275297,3653.9007739758526,3495.205360423919,3696.8774858150864,3537.9400336160616,3740.2615757175081,3762.5109185161127,3421.5614115078934,3805.706558607606,3646.1654838858813,3850.1217126524134,3690.3412369163416,3894.9572775068518,3917.9407822022331,3757.8045043540769,3963.4177511168236,3803.0440893394407,4009.3247477841505,4032.8501207119552,3503.3976946258044,4077.7688458316843,3916.7998784832016,4124.7570205970551,3963.5535748030525,4172.1889083496062,4196.4854499864159,4034.9337776186876,4244.5941415842972,4082.810228878021,4293.1566893203126,4318.0249496646866,3781.6675860576215,4365.6108860109089,4203.2448400305293,{"$f":"IF(QQ7,QP100-QQ100)","v":4415.3149572192051},4252.7198942665127,4465.4873242986214,4491.1695555452607,4328.234660584174,4542.056069632963,4378.8946305938443,4593.4215777843783,4619.7070161268493,4076.3961627634417,4670.109193974291,4506.3801989958883,4722.6798938382635,4558.7279158250531,4775.744823425397,4802.8893882227494,4638.6068427204082,4856.7078579421359,4692.2050516314557,4911.0318410332729,4938.8128290457425,4581.2429131958816,4993.0479892597014,4827.997529440061,5048.6520203241798,4883.3852535917467,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":776816.82839954086},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3085.0089123590565,3083.8088026981836,3082.5857963237117,3081.895679434926,3080.6289913507226,3079.8963317620542,3078.5854967410905,3077.2511703441191,3077.5712780503245,3076.1970763526324,3075.3597727060505,3073.9402753975573,3073.0588195664204,3071.5935464173513,3070.1039509942466,{"$f":"EJ70-EJ101","v":3069.1541088350114},3067.6179976582971,3066.6227860809581,3065.0396676017162,3063.4315990764635,3062.9338437202819,3061.2805423049231,3060.1710170331926,3058.4694706587557,3057.3128508412565,3055.5625519134546,3053.78641332093,3052.5569233339747,3050.7312506031572,3049.4533796226588,3047.5776532157242,3045.6754241986823,3045.4750617797754,3043.5271180162736,3042.1298807726885,3040.1305977449688,3038.6831782939666,3036.6320197436789,3034.5534302302558,3033.0284360814944,3030.8971457984048,3029.3206104720807,3027.1360705605252,3024.9233998897762,3024.4367551216865,3022.1752057883505,3020.4713322051011,3018.1551737027607,3016.3978541776582,3014.0265199920232,3011.6260740804246,3009.7862079404767,3007.3297150355174,3005.4349674567161,3002.9218477669892,3000.3788776707265,2999.5863858191501,2996.9911906304624,2994.9606763235506,2992.3074167526561,2990.2200069453897,2987.5080845612247,2984.7652752765657,2982.5900647727394,2979.787672771306,2977.5540505198351,2974.6914633608103,2971.7972096029507,2970.0758288982706,2967.123124862796,2964.7421275769484,2961.727684400742,2959.2861218390285,2956.2093071913691,2953.099718670238,2950.5647669892596,2947.3918354965331,2944.7947165611731,2941.5577949910939,{"$f":"GV70-GV101","v":2938.2872763079745},2936.8170096569706,2933.4869592910427,2930.7356821292556,2927.3400342139039,2924.5243378582109,2921.062424514304,2917.5657567503413,2914.6508032218453,2911.0868444228222,2908.105779797062,2904.4738464975521,2900.8062898790663,2898.9643193439806,2895.2332726555887,2892.0880911463137,2888.2873706980181,2885.073697629728,2881.2025980315161,2877.2946525484567,2873.9755225810136,2869.9961152596807,2866.6067069516466,2862.5551159659453,2858.4657620223079,2856.227622717859,2852.0705937483144,2848.5065434598041,2844.2755346972281,2840.6386899652407,2836.3329564441815,2831.9881685372825,2828.2393172017269,2823.8186616246676,2819.9951289596756,2815.4978434102313,2810.9605355907679,2807.6612449310469,2803.048987934143,2799.0368276444187,2794.3460168431529,2790.2564903869647,2785.4863388285503,2780.6747879719942,2776.4662970963168,2771.5741986962539,2767.2863485702546,2762.3128973826952,2757.2970251139968,2754.1844938487529,2749.0918194030746,2744.606384326471,2739.4303502647908,2734.8627448031793,2729.6025200979379,2724.2984331389653,2719.6045524510146,2714.2150010167047,2709.4368453942693,2703.9609791736152,2698.4401723492429,2694.849215757908,2689.2466625301386,2684.2584989701036,{"$f":"JH70-JH101","v":2678.5675102446062},2673.4921011537322,2667.7117994048244,2661.8850349614904,2656.6756285482729,2650.7582065208044,2645.4593324228258,2639.4503549449901,2633.3937767488087,2629.2938501728681,2623.1503002053541,2617.6282925357059,2611.3909462334705,2605.7763320101762,2599.4442627826929,2593.0629853694531,2587.3062177589945,2580.8287982459392,2574.9770778461493,2568.4025681958155,2561.7776493839729,2556.4583404795781,2549.7379037873961,2543.6461451939722,2536.8262236318978,2530.6361686600103,2523.7157836346678,2516.7432781725392,2510.4024146644242,2503.3279474806322,2496.8863098357388,2489.7088797107499,2482.478061457788,2477.2583544216959,2469.9291789219551,2463.235820641401,2455.8011800489257,2449.003542938859,2441.4624040353619,2433.8660839677782,2426.9085389549045,2419.2041392554665,2412.1396995044488,2404.3261630932157,2396.456107756625,2390.6248315463235,2382.6502518569846,2375.3186125429183,2367.2322527426941,2359.7900162242513,2351.5907854634661,2343.3331424331654,2335.721388752755,2327.3492058157262,2319.6240932726041,2311.1362544098556,2302.5885916026455,2296.1076606611277,2287.4489576538726,2279.4402952684868,2270.6631438949894,2262.5372114887132,2253.6404600920378,2244.6818855757674,{"$f":"LT70-LT101","v":2236.3762887585153},2227.2963528340842,2218.8705705662915,2209.6680950364171,2200.4023067353683,2192.5119560634776,2183.1250350671171,2174.3952103034335,2164.8827713081337,2156.0286009180936,2146.3894278617427,2136.6848166351328,2127.6402232613045,2117.8070186812092,2108.6350013726478,2098.6719593782555,2088.641906981893,2080.7353199739509,2070.5800413678207,2061.0888898805852,2050.8006575319578,2041.1777174537719,2030.7552476078481,2020.2635382482058,2010.4388590176923,1999.8109499732618,1989.8512326543969,1979.0858106389087,1968.2494900879483,1959.5654230181317,1948.5961926776899,1938.2980736109675,1927.1880388312784,1916.7502717917678,1905.4980774002925,1894.1726310460954,1883.5211766814818,1872.051499979365,1861.2569675418708,1849.6416741747798,1837.9513782727399,1828.4423950074633,1816.6110732698471,1805.4577912226687,1793.4773765515529,1782.1761477954888,1770.045209672784,1757.8367844257264,1746.3092533664749,1733.9481194224854,1722.2690210191668,1709.7537150124135,1697.159074734468,1686.0116216830211,1673.2639786872533,1661.2012232856587,1648.2957065368373,1636.076211571034,1623.0113107891721,1609.8644373143925,1597.4052751877598,1584.0967112249691,1571.4769871978897,1558.0051878165086,{"$f":"OF70-OF101","v":1544.4494663717487},1533.1339540950476,1519.4195487519582,1506.3968177098404,1492.5152992437215,1479.3265755930361,1465.2763498492013,1451.1394325833207,1437.6969784955927,1423.3889200428393,1409.7764389105496,1395.2956085685137,1380.7260298465899,1368.4265017214411,1353.6886754305106,1339.6492236759204,1324.7345306748066,1310.5193171692417,1295.4260748158349,1280.2411605719535,1265.7573701286519,1250.3913381704242,1235.72752778003,1220.1786569192882,1204.5359439256772,1191.1933720057468,1175.3723116111487,1160.2562279430686,1144.2480047429199,1128.9458456731709,1112.7486836729804,1096.454593504066,1080.8681846703166,1064.3824455045669,1048.6054670132107,1031.9262622017322,1015.1478393709058,999.88983604614259,982.91878793674732,966.65919227699123,949.4900806268115,933.03348900387391,915.66443904593871,898.19289717045194,881.43546197482647,863.76112153465692,846.80194635688076,828.9228896999939,810.93892473490996,795.3159832635547,777.1317091489309,759.66525498350984,741.27144328038048,723.59649715229261,704.99116918089476,686.27749397624939,668.28423721715353,649.35602762651797,631.14927212671864,612.00450423842358,592.74883961207161,575.88499014053832,556.41712228662072,537.67330447056065,{"$f":"QR70-QR101","v":517.98378784500346},499.01934252840692,479.10608882749329,459.07830859236947,439.77711510239442,419.52241314712683,399.99530818049607,379.51154849403247,358.91057235071366,340.73241953565048,319.90668150596139,299.81107140599124,278.75090125102906,258.42185338933723,237.12504715671002,215.70719330569773,195.02193587020156,173.36408562833549,152.43981402607096,130.53971312290014,108.51572655570453,88.086276023002938,65.82043488844829,44.29061458234537,21.776814580827704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,5.4844602886382265E-2,5.4844602886393368E-2,5.4844602886367833E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886390703E-2,5.4844602886382265E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886376048E-2,5.4844602886393368E-2,5.4844602886367833E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":5.4844602886373384E-2},5.4844602886390703E-2,5.4844602886410021E-2,5.4844602886348515E-2,5.4844602886398697E-2,5.4844602886382265E-2,5.4844602886407134E-2,5.4844602886365168E-2,5.4844602886373384E-2,5.4844602886370497E-2,5.4844602886398697E-2,5.4844602886373384E-2,5.4844602886382265E-2,5.4844602886370497E-2,5.4844602886398697E-2,5.4844602886382265E-2,5.4844602886362281E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886396032E-2,5.4844602886379379E-2,5.4844602886370497E-2,5.4844602886398697E-2,5.4844602886382265E-2,5.4844602886373384E-2,5.4844602886393368E-2,5.4844602886373384E-2,5.4844602886367833E-2,5.4844602886390703E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886373384E-2,5.4844602886370497E-2,5.4844602886398697E-2,5.4844602886370497E-2,5.4844602886387817E-2,5.4844602886401583E-2,5.4844602886362281E-2,5.4844602886398697E-2,5.4844602886373384E-2,5.4844602886367833E-2,5.4844602886367833E-2,5.4844602886398697E-2,5.4844602886387817E-2,5.4844602886367833E-2,5.4844602886396032E-2,5.4844602886376048E-2,5.4844602886365168E-2,5.4844602886396032E-2,5.4844602886401583E-2,5.4844602886359395E-2,5.4844602886390703E-2,5.4844602886370497E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886396032E-2,5.4844602886376048E-2,5.4844602886370497E-2,5.4844602886387817E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":5.4844602886382265E-2},5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886382265E-2,5.4844602886390703E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886373384E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886373384E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886393368E-2,5.4844602886373384E-2,5.4844602886390703E-2,5.4844602886370497E-2,5.4844602886379379E-2,5.4844602886373384E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886393368E-2,5.4844602886387817E-2,5.4844602886370497E-2,5.4844602886390703E-2,5.4844602886393368E-2,5.4844602886370497E-2,5.4844602886370497E-2,5.4844602886393368E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886385152E-2,5.4844602886370497E-2,5.4844602886382265E-2,5.4844602886373384E-2,5.4844602886390703E-2,5.4844602886396032E-2,5.4844602886376048E-2,5.4844602886376048E-2,5.4844602886393368E-2,5.4844602886367833E-2,5.4844602886379379E-2,5.484460288640447E-2,5.4844602886367833E-2,5.4844602886379379E-2,5.4844602886382265E-2,5.4844602886379379E-2,5.4844602886376048E-2,5.4844602886390703E-2,5.4844602886382265E-2,5.4844602886379379E-2,5.4844602886387817E-2,5.4844602886382265E-2,5.4844602886390703E-2,5.4844602886376048E-2,5.4844602886379379E-2,5.4844602886376048E-2,5.4844602886396032E-2,5.4844602886370497E-2,5.4844602886370497E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":5.4844602886401583E-2},5.4844602886379379E-2,5.4844602886373384E-2,5.4844602886387817E-2,5.4844602886387817E-2,5.4844602886376048E-2,5.4844602886382265E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886393368E-2,5.4844602886373384E-2,5.4844602886376048E-2,5.4844602886382265E-2,5.4844602886398697E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886376048E-2,5.4844602886390703E-2,5.4844602886373384E-2,5.4844602886390703E-2,5.4844602886373384E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886373384E-2,5.4844602886387817E-2,5.4844602886382265E-2,5.4844602886385152E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886387817E-2,5.4844602886365168E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886390703E-2,5.4844602886376048E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886385152E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886373384E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886370497E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886376048E-2,5.4844602886385152E-2,5.4844602886387817E-2,5.4844602886376048E-2,5.4844602886379379E-2,5.4844602886390703E-2,5.4844602886370497E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886387817E-2,5.4844602886370497E-2,5.4844602886390703E-2,5.4844602886385152E-2,5.4844602886376048E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":5.4844602886393368E-2},5.4844602886376048E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886390703E-2,5.4844602886373384E-2,5.4844602886382265E-2,5.4844602886376048E-2,5.4844602886390703E-2,5.4844602886382265E-2,5.4844602886373384E-2,5.4844602886393368E-2,5.4844602886379379E-2,5.4844602886390703E-2,5.4844602886367833E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886373384E-2,5.4844602886393368E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886367833E-2,5.4844602886390703E-2,5.4844602886373384E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886387817E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886376048E-2,5.4844602886379379E-2,5.4844602886376048E-2,5.4844602886385152E-2,5.4844602886390703E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886390703E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886367833E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886370497E-2,5.4844602886387817E-2,5.4844602886393368E-2,5.4844602886370497E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886387817E-2,5.4844602886367833E-2,5.4844602886390703E-2,5.4844602886379379E-2,5.4844602886376048E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":5.4844602886379379E-2},5.4844602886387817E-2,5.4844602886382265E-2,5.4844602886379379E-2,5.4844602886382265E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886385152E-2,5.4844602886373384E-2,5.4844602886390703E-2,5.4844602886382265E-2,5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886387817E-2,5.4844602886376048E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886382265E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886379379E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886382265E-2,5.4844602886387817E-2,5.4844602886376048E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886387817E-2,5.4844602886379379E-2,5.4844602886376048E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886373384E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886376048E-2,5.4844602886387817E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886382265E-2,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":5.4844602886385152E-2},5.4844602886379379E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886382265E-2,5.4844602886385152E-2,5.4844602886379379E-2,5.4844602886382265E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886385152E-2,5.4844602886382265E-2,5.4844602886382265E-2,5.4844602886382265E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"EH108+EI7","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,{"$f":"GT108+GU7","v":79},80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,{"$f":"JF108+JG7","v":143},144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,{"$f":"LR108+LS7","v":207},208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,{"$f":"OD108+OE7","v":271},272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,{"$f":"QP108+QQ7","v":335},336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TB108+TC7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VN108+VO7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"XZ108+YA7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAL108+AAM7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,{"$f":"ROUNDUP(EI108/$G$109,0)","v":2},2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,{"$f":"ROUNDUP(GU108/$G$109,0)","v":7},7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,{"$f":"ROUNDUP(JG108/$G$109,0)","v":12},12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,{"$f":"ROUNDUP(LS108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,{"$f":"ROUNDUP(OE108/$G$109,0)","v":23},23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":28},28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(TC108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(VO108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(YA108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":21},{"$f":"F110*G109","v":252},{"$f":"SUM(K110:XFD110)","v":252},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2034-07-01"},{"$f":"EDATE(F111,5)","v":"2034-12-01"},{"$f":"EDATE(G111,6)","v":"2035-06-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":12},{"$f":"MONTH(H111)","v":6},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2034-06-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"EI113+EI114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"GU113+GU114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"JG113+JG114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"LS113+LS114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OE113+OE114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"QQ113+QQ114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,{"$f":"EI116+EI115","v":3},3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,{"$f":"GU116+GU115","v":14},14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,{"$f":"JG116+JG115","v":24},25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,{"$f":"LS116+LS115","v":35},35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,{"$f":"OE116+OE115","v":46},46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,{"$f":"QQ116+QQ115","v":56},57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"TC116+TC115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"VO116+VO115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"YA116+YA115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"AAM116+AAM115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":1468620.8098265035},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,3271.6040979008521,3401.6419213348163,3405.6308454943778,{"$f":"EI70","v":3283.1032021346446},3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,3317.837990676469,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,3364.7100615784461,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,3412.2287986569704,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,3460.4027959186119,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,3509.2407544932785,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,{"$f":"GU70","v":3674.9617852802903},3267.9901561198444,3683.5708010062122,3550.4525982606019,3692.1995267075031,3558.7514838103061,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,3608.9439027836352,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,3659.8270410060668,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,3711.4100399525387,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,3763.7021541923987,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,3937.3833961988089,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,{"$f":"JG70","v":3960.4456250304693},3816.7127526106146,3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,3870.451319637883,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,3924.9274564895741,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,3980.150882413458,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,4036.1314359461603,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,4092.8790761782489,4257.606986846672,4262.5738845392352,{"$f":"LS70","v":4107.1870221954969},4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,4150.4038840279172,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,4208.7160635231539,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,4267.8259430923426,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,4327.7439768631702,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,4388.4807459697895,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,{"$f":"OE70","v":4597.8350013324507},4081.9191033098759,4608.5481550785817,4439.7278655069504,4619.2856345188893,4450.0469598680938,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,4512.4534576590413,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,4575.7112094198746,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,4639.8313175431531,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,4704.825018083433,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,4924.3059614470312,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,{"$f":"QQ70","v":4952.9882616897657},4770.7036821115162,4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,4837.4788170760821,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,4905.1620681725744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1049014.8641617876},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2395.8070706326944,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,2146.7628419205043,2418.3799147636773,2331.3999314566895,2424.0555570868278,2336.8600699291801,2429.7442295248688,2432.593461067413,{"$f":"EI119/$F$120","v":2345.0737158104607},2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2267.8941019779795,2452.6297994339152,2364.3487511754483,2458.3840572331969,2369.8842790546209,2464.1515194873664,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2207.575781979127,2487.3539993685331,2397.7524092307895,2493.1879241706465,2403.3643296988903,2499.0352299671295,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2238.6085908876962,2522.5588568023945,2431.6169559824275,2528.4735133927916,2437.3062847549791,2534.4017297413034,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2270.0662819933837,2558.2507938952499,2465.9485173349199,2564.2472604673312,2471.7162827990087,2570.2574678105207,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2398.4369013685887,2594.4363136300426,2500.7532955701186,2600.5156819355998,2506.6005389237703,2606.6089742997096,2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,{"$f":"GU119/$F$120","v":2624.9727037716361},2334.2786829427459,2631.122000718723,2536.0375701861444,2637.2853762196451,2541.9653455787902,2643.4628613664154,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2367.0447493712395,2668.3145225155831,2571.8076987428699,2674.5630245368038,2577.8170734168825,2680.8258241166354,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2400.2584125864973,2706.020629938082,2608.070117713869,2712.3553918217845,2614.1621721471906,2718.7046415281438,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2536.2975393470165,2744.2471583951751,2644.8313433448357,2750.6693276562341,2651.0071713946709,2757.1061773813153,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2468.0520081829759,2783.001028723118,2682.0979725184225,2789.5117672057991,2688.3586815659992,2796.0373811974173,2799.3057767386326,2697.7764838598669,2805.8537654079473,2704.0728900660351,2812.4167115705782,2815.7038039943295,2502.6438576398987,2822.2892481287317,2719.8766836254749,{"$f":"JG119/$F$120","v":2828.8897321646209},2726.2233947218679,2835.5052891843629,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2537.7071394896166,2862.118911140115,2758.1742374426153,2868.8103317073014,2764.6080854556308,2875.5170251898976,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.729079102322,2681.8690660728807,2902.4972005647842,2796.9974780161638,2909.2807634482624,2803.5196117782675,2916.0798016622075,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2609.2726320359557,2943.4313884552039,2836.3533335523234,2950.3083144085149,2842.9649160096133,2957.2009206179118,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2645.7873435705396,2984.9288370816953,2876.2488173136144,2991.9003619897962,2882.951025675829,2998.887774617423,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,2682.7984906609245,3026.9969999126806,2916.6910285214831,3034.0643749560254,2923.485054413035,3041.147847747623,3044.6956318137395,{"$f":"LS119/$F$120","v":2933.7050158539264},3051.8033173555036,2940.5376542020272,3058.9271889211764,3062.4952055341369,2835.5641020374801,3069.6434226022393,2957.6871532650584,3076.8079144220833,2964.5742028770837,3083.9887166118629,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2758.3359233047659,3112.8757439849292,2999.2444654159763,3120.1386348498318,3006.2257596593959,3127.4180513271763,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,2796.8753172483684,3156.7016970778323,3041.3703275492371,3164.06428505137,3048.4471022088164,3171.4436165287466,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,2835.937365044922,3201.1291100897975,3084.0721918700237,3208.5927091994604,3091.2456977594074,3216.0732723815163,3219.8199270666596,3102.0364261193731,3227.3260058002679,3109.2506094563832,3234.8491413067277,3238.6171169756267,2997.8156681332889,3246.1659074378053,3127.3576011463956,3253.7318478450843,3134.6291042641355,3261.3149755989298,3265.1129964395386,3145.5672270132777,3272.7219755071665,3152.8799395969836,3280.3482357576054,{"$f":"OE119/$F$120","v":3284.1678580946077},2915.6565023641974,3291.8201107704158,3171.2341896478219,3299.4897389420639,3178.6049713343527,3307.1767804687283,3311.0268430921674,3189.6924153077766,3318.7400758052472,3197.1049449176235,3326.4708168573734,3330.3427649226896,2956.3273320949975,3338.0998399982641,3215.7096840894587,3345.8745188787193,3223.1810411850297,3353.666839885766,3357.5696281834989,3234.4197565171012,3365.3884844033378,3241.9334064984328,3373.2250788936608,3377.1500400477585,2997.5482976383437,3385.0133143314902,3260.7919045820736,3392.894423516459,3268.3651495856247,3400.7934063917628,3404.7496126063097,3279.7571099485608,3412.675478918145,3287.3731993718775,3420.6193162362279,3424.5979862270324,3169.0780363419995,3432.5688533241064,3306.4887655875918,3440.5577892352894,3314.1652268165381,3448.5648332219471,3452.5751580344086,3325.7124296603779,3460.6094379226074,3333.4322934814986,3468.6619243864511,3472.6950074371066,3081.6690138290819,3480.774877925171,3352.808276880095,3488.8730539861181,3360.5892986310237,3496.9895753584992,3501.0547279766506,3372.2937654249554,3509.1988420010366,3380.1187546460997,3517.3614010335941,3521.449609930793,3124.5831611926383,3529.6399115367481,3399.7585445122504,{"$f":"QQ119/$F$120","v":3537.8487583498327},3407.6454872225117,3546.0761905907348,3550.1968888376814,3419.5092636975314,3558.4522748109698,3427.4407455292653,3566.7263471177675,3570.8704033006302,3168.0762393672539,3579.1725810785297,3447.3477717870355,3587.4935466030392,3455.3420121972017,3595.8333405819535,3600.0103109853285,3467.3671685900758,3608.3784241516701,3475.406526614137,3616.7654678995318,3620.9661015490306,3349.8275998225618,3629.3816180590748,3495.5842602346497,3637.8161677903754,3503.6871915518391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":1468620.8098265023},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19934.25617068393,0,0,0,0,0,19698.245824414837,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,20216.421948696581,0,0,0,0,0,20104.041588058313,0,0,0,0,0,20502.492192809208,0,0,0,0,0,20259.075018604435,0,0,0,0,0,20792.519043026678,0,0,0,0,0,20545.310704577292,0,0,0,0,0,21086.555294905327,0,0,0,0,0,20835.496043961306,0,0,0,0,0,21384.654406885005,0,0,0,0,0,21264.758998145917,0,0,0,0,0,21686.870507681415,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},0,0,0,21427.926351184757,0,0,0,0,0,21993.25840373895,0,0,0,0,0,21730.278297216959,0,0,0,0,0,22303.873586743557,0,0,0,0,0,22036.793867493157,0,0,0,0,0,22618.772241195813,0,0,0,0,0,22490.849048448163,0,0,0,0,0,22938.011252043958,0,0,0,0,0,22662.537227778237,0,0,0,0,0,23261.648212376669,0,0,0,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":22981.877408384891},0,0,0,0,0,23589.741431175411,0,0,0,0,0,23305.606009321935,0,0,0,0,0,23922.349941126293,0,0,0,0,0,23785.850478575754,0,0,0,0,0,24259.533506490909,0,0,0,0,0,23966.460970045748,0,0,0,0,0,24601.352631036203,0,0,0,0,0,24303.705371077936,0,0,0,0,0,24947.868566022775,0,0,0,0,0,24645.574290256682,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,25299.14331825159,0,0,0,0,0,25153.480801033314,0,0,0,0,0,25655.239658168524,0,0,0,0,0,25343.429817846598,0,0,0,0,0,26016.221128026391,0,0,0,0,0,25699.540363340726,0,0,0,0,0,26382.152050104254,0,0,0,0,0,26060.523316894632,0,0,0,0,0,26753.097534983295,0,0,0,0,0,26597.644144123267,0,0,0,0,0,27129.123489878901,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":0},0,0,0,26797.362719614841,0,0,0,0,0,27510.296627028481,0,0,0,0,0,27173.349253636825,0,0,0,0,0,27896.684472134511,0,0,0,0,0,27554.46838158245,0,0,0,0,0,28288.355372862035,0,0,0,0,0,28122.439320545582,0,0,0,0,0,28685.378507390207,0,0,0,0,0,28332.373340164035,0,0,0,0,0,29087.823893017172,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":28729.295661842683},0,0,0,0,0,29495.762394817528,0,0,0,0,0,29131.623576067163,0,0,0,0,0,29909.265734351771,0,0,0,0,0,29732.16811461054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,1049014.8641617876,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14238.754407631379,0,0,0,0,0,14070.17558886774,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,0,14440.301391926128,0,0,0,0,0,14360.029705755938,0,0,0,0,0,14644.637280578007,0,0,0,0,0,14470.767870431737,0,0,0,0,0,14851.799316447627,0,0,0,0,0,14675.221931840922,0,0,0,0,0,15061.825210646663,0,0,0,0,0,14882.497174258076,0,0,0,0,0,15274.753147775002,0,0,0,0,0,15189.113570104228,0,0,0,0,0,15490.621791201012,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,0,0,0,15305.661679417684,0,0,0,0,0,15709.470288384964,0,0,0,0,0,15521.627355154971,0,0,0,0,0,15931.338276245398,0,0,0,0,0,15740.567048209399,0,0,0,0,0,16156.265886568441,0,0,0,0,0,16064.892177462973,0,0,0,0,0,16384.293751459973,0,0,0,0,0,16187.526591270173,0,0,0,0,0,16615.463008840477,0,0,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},16415.626720274922,0,0,0,0,0,16849.815307982437,0,0,0,0,0,16646.861435229956,0,0,0,0,0,17087.39281509021,0,0,0,0,0,16989.893198982685,0,0,0,0,0,17328.238218922081,0,0,0,0,0,17118.90069288982,0,0,0,0,0,17572.394736454429,0,0,0,0,0,17359.789550769954,0,0,0,0,0,17819.9061185877,0,0,0,0,0,17603.981635897631,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,18070.816655893996,0,0,0,0,0,17966.772000738081,0,0,0,0,0,18325.171184406088,0,0,0,0,0,18102.449869890421,0,0,0,0,0,18583.015091447422,0,0,0,0,0,18356.814545243378,0,0,0,0,0,18844.394321503041,0,0,0,0,0,18614.659512067596,0,0,0,0,0,19109.355382130929,0,0,0,0,0,18998.317245802336,0,0,0,0,0,19377.945349913502,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,0,0,19140.973371153457,0,0,0,0,0,19650.211876448917,0,0,0,0,0,19409.535181169162,0,0,0,0,0,19926.2031943818,0,0,0,0,0,19681.763129701751,0,0,0,0,0,20205.968123472885,0,0,0,0,0,20087.456657532559,0,0,0,0,0,20489.556076707289,0,0,0,0,0,20237.409528688597,0,0,0,0,0,20777.017066440836,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},20520.925472744773,0,0,0,0,0,21068.401710583952,0,0,0,0,0,20808.302554333692,0,0,0,0,0,21363.761238822695,0,0,0,0,0,21237.262939007531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":686924.49806275067},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14238.754407631379,0,0,0,0,0,14070.17558886774,0,0,{"$f":"EI123*EI110","v":0},0,0,14440.301391926128,0,0,0,0,0,14360.029705755938,0,0,0,0,0,14644.637280578007,0,0,0,0,0,14470.767870431737,0,0,0,0,0,14851.799316447627,0,0,0,0,0,14675.221931840922,0,0,0,0,0,15061.825210646663,0,0,0,0,0,14882.497174258076,0,0,0,0,0,15274.753147775002,0,0,0,0,0,15189.113570104228,0,0,0,0,0,15490.621791201012,{"$f":"GU123*GU110","v":0},0,0,0,0,15305.661679417684,0,0,0,0,0,15709.470288384964,0,0,0,0,0,15521.627355154971,0,0,0,0,0,15931.338276245398,0,0,0,0,0,15740.567048209399,0,0,0,0,0,16156.265886568441,0,0,0,0,0,16064.892177462973,0,0,0,0,0,16384.293751459973,0,0,0,0,0,16187.526591270173,0,0,0,0,0,16615.463008840477,0,0,0,0,{"$f":"JG123*JG110","v":0},16415.626720274922,0,0,0,0,0,16849.815307982437,0,0,0,0,0,16646.861435229956,0,0,0,0,0,17087.39281509021,0,0,0,0,0,16989.893198982685,0,0,0,0,0,17328.238218922081,0,0,0,0,0,17118.90069288982,0,0,0,0,0,17572.394736454429,0,0,0,0,0,17359.789550769954,0,0,0,0,0,17819.9061185877,0,0,0,0,0,17603.981635897631,0,0,{"$f":"LS123*LS110","v":0},0,0,18070.816655893996,0,0,0,0,0,17966.772000738081,0,0,0,0,0,18325.171184406088,0,0,0,0,0,18102.449869890421,0,0,0,0,0,18583.015091447422,0,0,0,0,0,18356.814545243378,0,0,0,0,0,18844.394321503041,0,0,0,0,0,18614.659512067596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":961694.29728785122},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19934.25617068393,0,0,0,0,0,19698.245824414837,0,0,0,{"$f":"EJ122*EJ110","v":0},0,20216.421948696581,0,0,0,0,0,20104.041588058313,0,0,0,0,0,20502.492192809208,0,0,0,0,0,20259.075018604435,0,0,0,0,0,20792.519043026678,0,0,0,0,0,20545.310704577292,0,0,0,0,0,21086.555294905327,0,0,0,0,0,20835.496043961306,0,0,0,0,0,21384.654406885005,0,0,0,0,0,21264.758998145917,0,0,0,0,0,21686.870507681415,0,{"$f":"GV122*GV110","v":0},0,0,0,21427.926351184757,0,0,0,0,0,21993.25840373895,0,0,0,0,0,21730.278297216959,0,0,0,0,0,22303.873586743557,0,0,0,0,0,22036.793867493157,0,0,0,0,0,22618.772241195813,0,0,0,0,0,22490.849048448163,0,0,0,0,0,22938.011252043958,0,0,0,0,0,22662.537227778237,0,0,0,0,0,23261.648212376669,0,0,0,0,0,{"$f":"JH122*JH110","v":22981.877408384891},0,0,0,0,0,23589.741431175411,0,0,0,0,0,23305.606009321935,0,0,0,0,0,23922.349941126293,0,0,0,0,0,23785.850478575754,0,0,0,0,0,24259.533506490909,0,0,0,0,0,23966.460970045748,0,0,0,0,0,24601.352631036203,0,0,0,0,0,24303.705371077936,0,0,0,0,0,24947.868566022775,0,0,0,0,0,24645.574290256682,0,0,0,{"$f":"LT122*LT110","v":0},0,25299.14331825159,0,0,0,0,0,25153.480801033314,0,0,0,0,0,25655.239658168524,0,0,0,0,0,25343.429817846598,0,0,0,0,0,26016.221128026391,0,0,0,0,0,25699.540363340726,0,0,0,0,0,26382.152050104254,0,0,0,0,0,26060.523316894632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3800000000000005,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,{"$f":"EI130*(1+EJ129*EJ110)","v":1.0404},1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,{"$f":"GU130*(1+GV129*GV110)","v":1.2936066304537963},1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,{"$f":"JG130*(1+JH129*JH110)","v":1.6084372494752261},1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,{"$f":"LS130*(1+LT129*LT110)","v":1.9606760320220162},1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,{"$f":"OE130*(1+OF129*OF110)","v":2.2972444660248938},2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,{"$f":"QQ130*(1+QR129*QR110)","v":2.2972444660248938},2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,{"$f":"TC130*(1+TD129*TD110)","v":2.2972444660248938},2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,{"$f":"VO130*(1+VP129*VP110)","v":2.2972444660248938},2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,{"$f":"YA130*(1+YB129*YB110)","v":2.2972444660248938},2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,{"$f":"AAM130*(1+AAN129*AAN110)","v":2.2972444660248938},2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":452592.32019657013}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":675000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":452592.32019657013}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.1733874968059232}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":675000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":222407.67980342996},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,18533.973316952492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":675000},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19934.25617068393,0,0,0,0,0,19698.245824414837,0,0,0,{"$f":"EJ126","v":0},0,20216.421948696581,0,0,0,0,0,20104.041588058313,0,0,0,0,0,20502.492192809208,0,0,0,0,0,20259.075018604435,0,0,0,0,0,20792.519043026678,0,0,0,0,0,20545.310704577292,0,0,0,0,0,21086.555294905327,0,0,0,0,0,20835.496043961306,0,0,0,0,0,21384.654406885005,0,0,0,0,0,21264.758998145917,0,0,0,0,0,21686.870507681415,0,{"$f":"GV126","v":0},0,0,0,21427.926351184757,0,0,0,0,0,21993.25840373895,0,0,0,0,0,21730.278297216959,0,0,0,0,0,22303.873586743557,0,0,0,0,0,22036.793867493157,0,0,0,0,0,22618.772241195813,0,0,0,0,0,22490.849048448163,0,0,0,0,0,22938.011252043958,0,0,0,0,0,22662.537227778237,0,0,0,0,0,23261.648212376669,0,0,0,0,0,{"$f":"JH126","v":22981.877408384891},0,0,0,0,0,23589.741431175411,0,0,0,0,0,23305.606009321935,0,0,0,0,0,23922.349941126293,0,0,0,0,0,23785.850478575754,0,0,0,0,0,24259.533506490909,0,0,0,0,0,23966.460970045748,0,0,0,0,0,24601.352631036203,0,0,0,0,0,24303.705371077936,0,0,0,0,0,24947.868566022775,0,0,0,0,0,24645.574290256682,0,0,0,{"$f":"LT126","v":0},0,25299.14331825159,0,0,0,0,0,25153.480801033314,0,0,0,0,0,25655.239658168524,0,0,0,0,0,25343.429817846598,0,0,0,0,0,26016.221128026391,0,0,0,0,0,25699.540363340726,0,0,0,0,0,26382.152050104254,0,0,0,0,0,26060.523316894632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.4},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14238.754407631379,0,0,0,0,0,14070.175588867742,0,0,0,{"$f":"EJ164/$F$165","v":0},0,14440.30139192613,0,0,0,0,0,14360.029705755938,0,0,0,0,0,14644.637280578007,0,0,0,0,0,14470.76787043174,0,0,0,0,0,14851.799316447628,0,0,0,0,0,14675.221931840924,0,0,0,0,0,15061.825210646663,0,0,0,0,0,14882.497174258076,0,0,0,0,0,15274.753147775005,0,0,0,0,0,15189.113570104228,0,0,0,0,0,15490.621791201012,0,{"$f":"GV164/$F$165","v":0},0,0,0,15305.661679417684,0,0,0,0,0,15709.470288384966,0,0,0,0,0,15521.627355154971,0,0,0,0,0,15931.338276245398,0,0,0,0,0,15740.567048209399,0,0,0,0,0,16156.265886568439,0,0,0,0,0,16064.892177462974,0,0,0,0,0,16384.293751459973,0,0,0,0,0,16187.526591270171,0,0,0,0,0,16615.463008840477,0,0,0,0,0,{"$f":"JH164/$F$165","v":16415.626720274922},0,0,0,0,0,16849.815307982437,0,0,0,0,0,16646.861435229956,0,0,0,0,0,17087.39281509021,0,0,0,0,0,16989.893198982681,0,0,0,0,0,17328.238218922077,0,0,0,0,0,17118.90069288982,0,0,0,0,0,17572.394736454433,0,0,0,0,0,17359.789550769954,0,0,0,0,0,17819.906118587696,0,0,0,0,0,17603.981635897631,0,0,0,{"$f":"LT164/$F$165","v":0},0,18070.816655893996,0,0,0,0,0,17966.772000738081,0,0,0,0,0,18325.171184406088,0,0,0,0,0,18102.449869890428,0,0,0,0,0,18583.015091447422,0,0,0,0,0,18356.814545243378,0,0,0,0,0,18844.394321503041,0,0,0,0,0,18614.659512067596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37716.026683047508,75432.053366095017,113148.08004914253,150864.10673219003,188580.13341523753,226296.16009828504,264012.18678133254,301728.21346438007,339444.2401474276,377160.26683047513,414876.29351352266,452592.32019657019,452592.32019657019,452592.32019657019,452592.32019657019,452592.32019657019,452592.32019657019,447405.41219287022,447405.41219287022,447405.41219287022,447405.41219287022,447405.41219287022,447405.41219287022,442283.34484785987,442283.34484785987,442283.34484785987,{"$f":"EI172","v":442283.34484785987},442283.34484785987,442283.34484785987,436688.71035289095,436688.71035289095,436688.71035289095,436688.71035289095,436688.71035289095,436688.71035289095,431062.45485419285,431062.45485419285,431062.45485419285,431062.45485419285,431062.45485419285,431062.45485419285,425039.0666706987,425039.0666706987,425039.0666706987,425039.0666706987,425039.0666706987,425039.0666706987,419069.08013368095,419069.08013368095,419069.08013368095,419069.08013368095,419069.08013368095,419069.08013368095,412598.66241990693,412598.66241990693,412598.66241990693,412598.66241990693,412598.66241990693,412598.66241990693,406175.41373646416,406175.41373646416,406175.41373646416,406175.41373646416,406175.41373646416,406175.41373646416,399237.0968005468,399237.0968005468,399237.0968005468,399237.0968005468,399237.0968005468,399237.0968005468,392339.34156229964,392339.34156229964,392339.34156229964,392339.34156229964,392339.34156229964,392339.34156229964,384911.37524577061,384911.37524577061,384911.37524577061,384911.37524577061,384911.37524577061,384911.37524577061,377420.48918058182,377420.48918058182,377420.48918058182,377420.48918058182,377420.48918058182,377420.48918058182,369478.27717299247,{"$f":"GU172","v":369478.27717299247},369478.27717299247,369478.27717299247,369478.27717299247,369478.27717299247,361562.18103703466,361562.18103703466,361562.18103703466,361562.18103703466,361562.18103703466,361562.18103703466,353083.95436939038,353083.95436939038,353083.95436939038,353083.95436939038,353083.95436939038,353083.95436939038,344624.00610162324,344624.00610162324,344624.00610162324,344624.00610162324,344624.00610162324,344624.00610162324,335585.1479474103,335585.1479474103,335585.1479474103,335585.1479474103,335585.1479474103,335585.1479474103,326556.28385814908,326556.28385814908,326556.28385814908,326556.28385814908,326556.28385814908,326556.28385814908,316931.14364874363,316931.14364874363,316931.14364874363,316931.14364874363,316931.14364874363,316931.14364874363,307204.87434425554,307204.87434425554,307204.87434425554,307204.87434425554,307204.87434425554,307204.87434425554,296964.67807968066,296964.67807968066,296964.67807968066,296964.67807968066,296964.67807968066,296964.67807968066,286716.44505000411,286716.44505000411,286716.44505000411,286716.44505000411,286716.44505000411,286716.44505000411,275835.31094216369,275835.31094216369,275835.31094216369,275835.31094216369,275835.31094216369,{"$f":"JG172","v":275835.31094216369},264936.39044073207,264936.39044073207,264936.39044073207,264936.39044073207,264936.39044073207,264936.39044073207,253385.30294156427,253385.30294156427,253385.30294156427,253385.30294156427,253385.30294156427,253385.30294156427,241806.14756516559,241806.14756516559,241806.14756516559,241806.14756516559,241806.14756516559,241806.14756516559,229554.87770137869,229554.87770137869,229554.87770137869,229554.87770137869,229554.87770137869,229554.87770137869,217156.08205642359,217156.08205642359,217156.08205642359,217156.08205642359,217156.08205642359,217156.08205642359,204170.96547862998,204170.96547862998,204170.96547862998,204170.96547862998,204170.96547862998,204170.96547862998,191135.48409531277,191135.48409531277,191135.48409531277,191135.48409531277,191135.48409531277,191135.48409531277,177385.7990407646,177385.7990407646,177385.7990407646,177385.7990407646,177385.7990407646,177385.7990407646,163573.72547080994,163573.72547080994,163573.72547080994,163573.72547080994,163573.72547080994,163573.72547080994,149025.29386163843,149025.29386163843,149025.29386163843,149025.29386163843,149025.29386163843,149025.29386163843,134401.81810297357,134401.81810297357,134401.81810297357,{"$f":"LS172","v":134401.81810297357},134401.81810297357,134401.81810297357,119019.03780913904,119019.03780913904,119019.03780913904,119019.03780913904,119019.03780913904,119019.03780913904,103432.64656458375,103432.64656458375,103432.64656458375,103432.64656458375,103432.64656458375,103432.64656458375,87176.128311469336,87176.128311469336,87176.128311469336,87176.128311469336,87176.128311469336,87176.128311469336,70817.201007808297,70817.201007808297,70817.201007808297,70817.201007808297,70817.201007808297,70817.201007808297,53650.529936517043,53650.529936517043,53650.529936517043,53650.529936517043,53650.529936517043,53650.529936517043,36366.725990004008,36366.725990004008,36366.725990004008,36366.725990004008,36366.725990004008,36366.725990004008,18249.666188301046,18249.666188301046,18249.666188301046,18249.666188301046,18249.666188301046,18249.666188301046,-5.2750692702829838E-10,-5.2750692702829838E-10,-5.2750692702829838E-10,-5.2750692702829838E-10,-5.2750692702829838E-10,-5.2750692702829838E-10,-5.3805706556886437E-10,-5.3805706556886437E-10,-5.3805706556886437E-10,-5.3805706556886437E-10,-5.3805706556886437E-10,-5.3805706556886437E-10,-5.4881820688024165E-10,-5.4881820688024165E-10,-5.4881820688024165E-10,-5.4881820688024165E-10,-5.4881820688024165E-10,-5.4881820688024165E-10,-5.5979457101784644E-10,{"$f":"OE172","v":-5.5979457101784644E-10},-5.5979457101784644E-10,-5.5979457101784644E-10,-5.5979457101784644E-10,-5.5979457101784644E-10,-5.7099046243820336E-10,-5.7099046243820336E-10,-5.7099046243820336E-10,-5.7099046243820336E-10,-5.7099046243820336E-10,-5.7099046243820336E-10,-5.8241027168696747E-10,-5.8241027168696747E-10,-5.8241027168696747E-10,-5.8241027168696747E-10,-5.8241027168696747E-10,-5.8241027168696747E-10,-5.9405847712070678E-10,-5.9405847712070678E-10,-5.9405847712070678E-10,-5.9405847712070678E-10,-5.9405847712070678E-10,-5.9405847712070678E-10,-6.0593964666312091E-10,-6.0593964666312091E-10,-6.0593964666312091E-10,-6.0593964666312091E-10,-6.0593964666312091E-10,-6.0593964666312091E-10,-6.1805843959638333E-10,-6.1805843959638333E-10,-6.1805843959638333E-10,-6.1805843959638333E-10,-6.1805843959638333E-10,-6.1805843959638333E-10,-6.3041960838831096E-10,-6.3041960838831096E-10,-6.3041960838831096E-10,-6.3041960838831096E-10,-6.3041960838831096E-10,-6.3041960838831096E-10,-6.4302800055607722E-10,-6.4302800055607722E-10,-6.4302800055607722E-10,-6.4302800055607722E-10,-6.4302800055607722E-10,-6.4302800055607722E-10,-6.5588856056719877E-10,-6.5588856056719877E-10,-6.5588856056719877E-10,-6.5588856056719877E-10,-6.5588856056719877E-10,-6.5588856056719877E-10,-6.6900633177854279E-10,-6.6900633177854279E-10,-6.6900633177854279E-10,-6.6900633177854279E-10,-6.6900633177854279E-10,-6.6900633177854279E-10,-6.8238645841411362E-10,-6.8238645841411362E-10,-6.8238645841411362E-10,-6.8238645841411362E-10,-6.8238645841411362E-10,{"$f":"QQ172","v":-6.8238645841411362E-10},-6.9603418758239589E-10,-6.9603418758239589E-10,-6.9603418758239589E-10,-6.9603418758239589E-10,-6.9603418758239589E-10,-6.9603418758239589E-10,-7.099548713340438E-10,-7.099548713340438E-10,-7.099548713340438E-10,-7.099548713340438E-10,-7.099548713340438E-10,-7.099548713340438E-10,-7.2415396876072466E-10,-7.2415396876072466E-10,-7.2415396876072466E-10,-7.2415396876072466E-10,-7.2415396876072466E-10,-7.2415396876072466E-10,-7.3863704813593912E-10,-7.3863704813593912E-10,-7.3863704813593912E-10,-7.3863704813593912E-10,-7.3863704813593912E-10,-7.3863704813593912E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,{"$f":"TC172","v":-7.5340978909865787E-10},-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,{"$f":"VO172","v":-7.5340978909865787E-10},-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,{"$f":"YA172","v":-7.5340978909865787E-10},-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,{"$f":"AAM172","v":-7.5340978909865787E-10},-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10,-7.5340978909865787E-10]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":452592.32019657089},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,5186.9080036999749,0,0,0,0,0,5122.0673450103368,0,0,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,5594.6344949689337,0,0,0,0,0,5626.2554986981195,0,0,0,0,0,6023.3881834941494,0,0,0,0,0,5969.9865370177668,0,0,0,0,0,6470.4177137740098,0,0,0,0,0,6423.2486834427855,0,0,0,0,0,6938.3169359173789,0,0,0,0,0,6897.7552382471404,0,0,0,0,0,7427.9663165290131,0,0,0,0,0,7490.8860651888135,0,0,0,0,0,7942.2120075893754,0,{"$f":"IF(GV7,GV165-GV178)","v":0},0,0,0,7916.0961359578341,0,0,0,0,0,8478.2266676442705,0,0,0,0,0,8459.9482677671622,0,0,0,0,0,9038.8581542129341,0,0,0,0,0,9028.8640892611929,0,0,0,0,0,9625.1402094054574,0,0,0,0,0,9726.2693044880998,0,0,0,0,0,10240.196264574863,0,0,0,0,0,10248.233029676558,0,0,0,0,0,10881.134107840395,0,0,0,0,0,{"$f":"IF(JH7,JH165-JH178)","v":10898.920501431647},0,0,0,0,0,11551.087499167796,0,0,0,0,0,11579.15537639867,0,0,0,0,0,12251.269863786898,0,0,0,0,0,12398.795644955107,0,0,0,0,0,12985.116577793604,0,0,0,0,0,13035.481383317219,0,0,0,0,0,13749.685054548178,0,0,0,0,0,13812.073569954662,0,0,0,0,0,14548.431609171497,0,0,0,0,0,14623.475758664863,0,0,0,{"$f":"IF(LT7,LT165-LT178)","v":0},0,15382.780293834523,0,0,0,0,0,15586.3912445553,0,0,0,0,0,16256.518253114413,0,0,0,0,0,16358.927303661041,0,0,0,0,0,17166.671071291254,0,0,0,0,0,17283.803946513039,0,0,0,0,0,18117.059801702962,0,0,0,0,0,18249.666188301573,0,0,0,0,0,1.0550138540565967E-11,0,0,0,0,0,1.0761141311377288E-11,0,0,0,0,0,1.0976364137604834E-11,0,{"$f":"IF(OF7,OF165-OF178)","v":0},0,0,0,1.1195891420356928E-11,0,0,0,0,0,1.1419809248764067E-11,0,0,0,0,0,1.1648205433739351E-11,0,0,0,0,0,1.1881169542414137E-11,0,0,0,0,0,1.2118792933262421E-11,0,0,0,0,0,1.2361168791927668E-11,0,0,0,0,0,1.2608392167766221E-11,0,0,0,0,0,1.2860560011121547E-11,0,0,0,0,0,1.3117771211343978E-11,0,0,0,0,0,1.3380126635570856E-11,0,0,0,0,0,{"$f":"IF(QR7,QR165-QR178)","v":1.3647729168282275E-11},0,0,0,0,0,1.3920683751647919E-11,0,0,0,0,0,1.4199097426680876E-11,0,0,0,0,0,1.4483079375214496E-11,0,0,0,0,0,1.4772740962718782E-11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":8297.5258702704523},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7200889434917,251.44017788698341,377.16026683047511,502.88035577396681,628.60044471745846,754.32053366095022,880.04062260444186,1005.7607115479336,1131.4808004914255,1257.2008894349171,1382.920978378409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,234332.1778661799,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1508.6410673219007,1508.6410673219007,1508.6410673219007,1508.6410673219007,1508.6410673219007,1508.6410673219007,1491.3513739762341,1491.3513739762341,1491.3513739762341,1491.3513739762341,1491.3513739762341,1491.3513739762341,1474.2778161595329,1474.2778161595329,1474.2778161595329,{"$f":"EJ175-EJ176","v":1474.2778161595329},1474.2778161595329,1474.2778161595329,1455.6290345096365,1455.6290345096365,1455.6290345096365,1455.6290345096365,1455.6290345096365,1455.6290345096365,1436.8748495139762,1436.8748495139762,1436.8748495139762,1436.8748495139762,1436.8748495139762,1436.8748495139762,1416.7968889023291,1416.7968889023291,1416.7968889023291,1416.7968889023291,1416.7968889023291,1416.7968889023291,1396.8969337789365,1396.8969337789365,1396.8969337789365,1396.8969337789365,1396.8969337789365,1396.8969337789365,1375.3288747330232,1375.3288747330232,1375.3288747330232,1375.3288747330232,1375.3288747330232,1375.3288747330232,1353.9180457882139,1353.9180457882139,1353.9180457882139,1353.9180457882139,1353.9180457882139,1353.9180457882139,1330.7903226684894,1330.7903226684894,1330.7903226684894,1330.7903226684894,1330.7903226684894,1330.7903226684894,1307.7978052076655,1307.7978052076655,1307.7978052076655,1307.7978052076655,1307.7978052076655,1307.7978052076655,1283.0379174859022,1283.0379174859022,1283.0379174859022,1283.0379174859022,1283.0379174859022,1283.0379174859022,1258.0682972686061,1258.0682972686061,1258.0682972686061,1258.0682972686061,1258.0682972686061,1258.0682972686061,1231.5942572433082,{"$f":"GV175-GV176","v":1231.5942572433082},1231.5942572433082,1231.5942572433082,1231.5942572433082,1231.5942572433082,1205.207270123449,1205.207270123449,1205.207270123449,1205.207270123449,1205.207270123449,1205.207270123449,1176.9465145646348,1176.9465145646348,1176.9465145646348,1176.9465145646348,1176.9465145646348,1176.9465145646348,1148.7466870054109,1148.7466870054109,1148.7466870054109,1148.7466870054109,1148.7466870054109,1148.7466870054109,1118.617159824701,1118.617159824701,1118.617159824701,1118.617159824701,1118.617159824701,1118.617159824701,1088.5209461938302,1088.5209461938302,1088.5209461938302,1088.5209461938302,1088.5209461938302,1088.5209461938302,1056.4371454958123,1056.4371454958123,1056.4371454958123,1056.4371454958123,1056.4371454958123,1056.4371454958123,1024.0162478141851,1024.0162478141851,1024.0162478141851,1024.0162478141851,1024.0162478141851,1024.0162478141851,989.88226026560221,989.88226026560221,989.88226026560221,989.88226026560221,989.88226026560221,989.88226026560221,955.72148350001373,955.72148350001373,955.72148350001373,955.72148350001373,955.72148350001373,955.72148350001373,919.45103647387907,919.45103647387907,919.45103647387907,919.45103647387907,919.45103647387907,{"$f":"JH175-JH176","v":919.45103647387907},883.12130146910692,883.12130146910692,883.12130146910692,883.12130146910692,883.12130146910692,883.12130146910692,844.61767647188094,844.61767647188094,844.61767647188094,844.61767647188094,844.61767647188094,844.61767647188094,806.02049188388537,806.02049188388537,806.02049188388537,806.02049188388537,806.02049188388537,806.02049188388537,765.1829256712623,765.1829256712623,765.1829256712623,765.1829256712623,765.1829256712623,765.1829256712623,723.85360685474529,723.85360685474529,723.85360685474529,723.85360685474529,723.85360685474529,723.85360685474529,680.56988492876667,680.56988492876667,680.56988492876667,680.56988492876667,680.56988492876667,680.56988492876667,637.11828031770926,637.11828031770926,637.11828031770926,637.11828031770926,637.11828031770926,637.11828031770926,591.28599680254865,591.28599680254865,591.28599680254865,591.28599680254865,591.28599680254865,591.28599680254865,545.24575156936646,545.24575156936646,545.24575156936646,545.24575156936646,545.24575156936646,545.24575156936646,496.75097953879481,496.75097953879481,496.75097953879481,496.75097953879481,496.75097953879481,496.75097953879481,448.00606034324528,448.00606034324528,448.00606034324528,{"$f":"LT175-LT176","v":448.00606034324528},448.00606034324528,448.00606034324528,396.73012603046351,396.73012603046351,396.73012603046351,396.73012603046351,396.73012603046351,396.73012603046351,344.77548854861249,344.77548854861249,344.77548854861249,344.77548854861249,344.77548854861249,344.77548854861249,290.58709437156449,290.58709437156449,290.58709437156449,290.58709437156449,290.58709437156449,290.58709437156449,236.05733669269435,236.05733669269435,236.05733669269435,236.05733669269435,236.05733669269435,236.05733669269435,178.83509978839015,178.83509978839015,178.83509978839015,178.83509978839015,178.83509978839015,178.83509978839015,121.22241996668004,121.22241996668004,121.22241996668004,121.22241996668004,121.22241996668004,121.22241996668004,60.832220627670154,60.832220627670154,60.832220627670154,60.832220627670154,60.832220627670154,60.832220627670154,-1.7583564234276613E-12,-1.7583564234276613E-12,-1.7583564234276613E-12,-1.7583564234276613E-12,-1.7583564234276613E-12,-1.7583564234276613E-12,-1.7935235518962147E-12,-1.7935235518962147E-12,-1.7935235518962147E-12,-1.7935235518962147E-12,-1.7935235518962147E-12,-1.7935235518962147E-12,-1.8293940229341391E-12,-1.8293940229341391E-12,-1.8293940229341391E-12,-1.8293940229341391E-12,-1.8293940229341391E-12,-1.8293940229341391E-12,-1.8659819033928214E-12,{"$f":"OF175-OF176","v":-1.8659819033928214E-12},-1.8659819033928214E-12,-1.8659819033928214E-12,-1.8659819033928214E-12,-1.8659819033928214E-12,-1.903301541460678E-12,-1.903301541460678E-12,-1.903301541460678E-12,-1.903301541460678E-12,-1.903301541460678E-12,-1.903301541460678E-12,-1.9413675722898918E-12,-1.9413675722898918E-12,-1.9413675722898918E-12,-1.9413675722898918E-12,-1.9413675722898918E-12,-1.9413675722898918E-12,-1.9801949237356895E-12,-1.9801949237356895E-12,-1.9801949237356895E-12,-1.9801949237356895E-12,-1.9801949237356895E-12,-1.9801949237356895E-12,-2.0197988222104033E-12,-2.0197988222104033E-12,-2.0197988222104033E-12,-2.0197988222104033E-12,-2.0197988222104033E-12,-2.0197988222104033E-12,-2.0601947986546112E-12,-2.0601947986546112E-12,-2.0601947986546112E-12,-2.0601947986546112E-12,-2.0601947986546112E-12,-2.0601947986546112E-12,-2.1013986946277034E-12,-2.1013986946277034E-12,-2.1013986946277034E-12,-2.1013986946277034E-12,-2.1013986946277034E-12,-2.1013986946277034E-12,-2.1434266685202576E-12,-2.1434266685202576E-12,-2.1434266685202576E-12,-2.1434266685202576E-12,-2.1434266685202576E-12,-2.1434266685202576E-12,-2.1862952018906628E-12,-2.1862952018906628E-12,-2.1862952018906628E-12,-2.1862952018906628E-12,-2.1862952018906628E-12,-2.1862952018906628E-12,-2.2300211059284762E-12,-2.2300211059284762E-12,-2.2300211059284762E-12,-2.2300211059284762E-12,-2.2300211059284762E-12,-2.2300211059284762E-12,-2.2746215280470457E-12,-2.2746215280470457E-12,-2.2746215280470457E-12,-2.2746215280470457E-12,-2.2746215280470457E-12,{"$f":"QR175-QR176","v":-2.2746215280470457E-12},-2.3201139586079865E-12,-2.3201139586079865E-12,-2.3201139586079865E-12,-2.3201139586079865E-12,-2.3201139586079865E-12,-2.3201139586079865E-12,-2.3665162377801462E-12,-2.3665162377801462E-12,-2.3665162377801462E-12,-2.3665162377801462E-12,-2.3665162377801462E-12,-2.3665162377801462E-12,-2.4138465625357492E-12,-2.4138465625357492E-12,-2.4138465625357492E-12,-2.4138465625357492E-12,-2.4138465625357492E-12,-2.4138465625357492E-12,-2.462123493786464E-12,-2.462123493786464E-12,-2.462123493786464E-12,-2.462123493786464E-12,-2.462123493786464E-12,-2.462123493786464E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,{"$f":"TD175-TD176","v":-2.5113659636621929E-12},-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,{"$f":"VP175-VP176","v":-2.5113659636621929E-12},-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,{"$f":"YB175-YB176","v":-2.5113659636621929E-12},-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,{"$f":"AAN175-AAN176","v":-2.5113659636621929E-12},-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12,-2.5113659636621929E-12]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2033-07-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":252},{"$f":"LOOKUP(F183,110:110,172:172)","v":-7.5340978909865787E-10},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1508.6410673219007,1508.6410673219007,1508.6410673219007,1508.6410673219007,1508.6410673219007,6695.5490710218755,1491.3513739762341,1491.3513739762341,1491.3513739762341,1491.3513739762341,1491.3513739762341,6613.4187189865706,1474.2778161595329,1474.2778161595329,{"$f":"IF(EI110,EI175+EI170)","v":1474.2778161595329},1474.2778161595329,1474.2778161595329,7068.9123111284662,1455.6290345096365,1455.6290345096365,1455.6290345096365,1455.6290345096365,1455.6290345096365,7081.8845332077562,1436.8748495139762,1436.8748495139762,1436.8748495139762,1436.8748495139762,1436.8748495139762,7460.2630330081256,1416.7968889023291,1416.7968889023291,1416.7968889023291,1416.7968889023291,1416.7968889023291,7386.7834259200954,1396.8969337789365,1396.8969337789365,1396.8969337789365,1396.8969337789365,1396.8969337789365,7867.3146475529466,1375.3288747330232,1375.3288747330232,1375.3288747330232,1375.3288747330232,1375.3288747330232,7798.5775581758089,1353.9180457882139,1353.9180457882139,1353.9180457882139,1353.9180457882139,1353.9180457882139,8292.2349817055929,1330.7903226684894,1330.7903226684894,1330.7903226684894,1330.7903226684894,1330.7903226684894,8228.5455609156306,1307.7978052076655,1307.7978052076655,1307.7978052076655,1307.7978052076655,1307.7978052076655,8735.7641217366781,1283.0379174859022,1283.0379174859022,1283.0379174859022,1283.0379174859022,1283.0379174859022,8773.9239826747162,1258.0682972686061,1258.0682972686061,1258.0682972686061,1258.0682972686061,1258.0682972686061,9200.2803048579808,{"$f":"IF(GU110,GU175+GU170)","v":1231.5942572433082},1231.5942572433082,1231.5942572433082,1231.5942572433082,1231.5942572433082,9147.6903932011428,1205.207270123449,1205.207270123449,1205.207270123449,1205.207270123449,1205.207270123449,9683.4339377677188,1176.9465145646348,1176.9465145646348,1176.9465145646348,1176.9465145646348,1176.9465145646348,9636.8947823317976,1148.7466870054109,1148.7466870054109,1148.7466870054109,1148.7466870054109,1148.7466870054109,10187.604841218345,1118.617159824701,1118.617159824701,1118.617159824701,1118.617159824701,1118.617159824701,10147.481249085893,1088.5209461938302,1088.5209461938302,1088.5209461938302,1088.5209461938302,1088.5209461938302,10713.661155599288,1056.4371454958123,1056.4371454958123,1056.4371454958123,1056.4371454958123,1056.4371454958123,10782.706449983913,1024.0162478141851,1024.0162478141851,1024.0162478141851,1024.0162478141851,1024.0162478141851,11264.212512389047,989.88226026560221,989.88226026560221,989.88226026560221,989.88226026560221,989.88226026560221,11238.11528994216,955.72148350001373,955.72148350001373,955.72148350001373,955.72148350001373,955.72148350001373,11836.855591340409,919.45103647387907,919.45103647387907,919.45103647387907,919.45103647387907,{"$f":"IF(JG110,JG175+JG170)","v":919.45103647387907},11818.371537905527,883.12130146910692,883.12130146910692,883.12130146910692,883.12130146910692,883.12130146910692,12434.208800636903,844.61767647188094,844.61767647188094,844.61767647188094,844.61767647188094,844.61767647188094,12423.773052870551,806.02049188388537,806.02049188388537,806.02049188388537,806.02049188388537,806.02049188388537,13057.290355670782,765.1829256712623,765.1829256712623,765.1829256712623,765.1829256712623,765.1829256712623,13163.97857062637,723.85360685474529,723.85360685474529,723.85360685474529,723.85360685474529,723.85360685474529,13708.970184648349,680.56988492876667,680.56988492876667,680.56988492876667,680.56988492876667,680.56988492876667,13716.051268245987,637.11828031770926,637.11828031770926,637.11828031770926,637.11828031770926,637.11828031770926,14386.803334865886,591.28599680254865,591.28599680254865,591.28599680254865,591.28599680254865,591.28599680254865,14403.359566757212,545.24575156936646,545.24575156936646,545.24575156936646,545.24575156936646,545.24575156936646,15093.677360740863,496.75097953879481,496.75097953879481,496.75097953879481,496.75097953879481,496.75097953879481,15120.226738203657,448.00606034324528,448.00606034324528,{"$f":"IF(LS110,LS175+LS170)","v":448.00606034324528},448.00606034324528,448.00606034324528,15830.786354177768,396.73012603046351,396.73012603046351,396.73012603046351,396.73012603046351,396.73012603046351,15983.121370585763,344.77548854861249,344.77548854861249,344.77548854861249,344.77548854861249,344.77548854861249,16601.293741663027,290.58709437156449,290.58709437156449,290.58709437156449,290.58709437156449,290.58709437156449,16649.514398032607,236.05733669269435,236.05733669269435,236.05733669269435,236.05733669269435,236.05733669269435,17402.728407983948,178.83509978839015,178.83509978839015,178.83509978839015,178.83509978839015,178.83509978839015,17462.639046301429,121.22241996668004,121.22241996668004,121.22241996668004,121.22241996668004,121.22241996668004,18238.282221669644,60.832220627670154,60.832220627670154,60.832220627670154,60.832220627670154,60.832220627670154,18310.498408929245,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":270244.80722032674},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"EJ115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GV115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JH115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"LT115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"OF115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"QR115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,3271.6040979008521,3401.6419213348163,3405.6308454943778,{"$f":"EI70","v":3283.1032021346446},3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,3317.837990676469,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,3364.7100615784461,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,3412.2287986569704,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,3460.4027959186119,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,3509.2407544932785,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,{"$f":"GU70","v":3674.9617852802903},3267.9901561198444,3683.5708010062122,3550.4525982606019,3692.1995267075031,3558.7514838103061,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,3608.9439027836352,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,3659.8270410060668,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,3711.4100399525387,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,3763.7021541923987,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,3937.3833961988089,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,{"$f":"JG70","v":3960.4456250304693},3816.7127526106146,3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,3870.451319637883,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,3924.9274564895741,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,3980.150882413458,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,4036.1314359461603,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,4092.8790761782489,4257.606986846672,4262.5738845392352,{"$f":"LS70","v":4107.1870221954969},4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,4150.4038840279172,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,4208.7160635231539,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,4267.8259430923426,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,4327.7439768631702,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,4388.4807459697895,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,{"$f":"OE70","v":4597.8350013324507},4081.9191033098759,4608.5481550785817,4439.7278655069504,4619.2856345188893,4450.0469598680938,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,4512.4534576590413,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,4575.7112094198746,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,4639.8313175431531,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,4704.825018083433,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,4924.3059614470312,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,{"$f":"QQ70","v":4952.9882616897657},4770.7036821115162,4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,4837.4788170760821,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,4905.1620681725744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19934.25617068393,0,0,0,0,0,19698.245824414837,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,20216.421948696581,0,0,0,0,0,20104.041588058313,0,0,0,0,0,20502.492192809208,0,0,0,0,0,20259.075018604435,0,0,0,0,0,20792.519043026678,0,0,0,0,0,20545.310704577292,0,0,0,0,0,21086.555294905327,0,0,0,0,0,20835.496043961306,0,0,0,0,0,21384.654406885005,0,0,0,0,0,21264.758998145917,0,0,0,0,0,21686.870507681415,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},0,0,0,21427.926351184757,0,0,0,0,0,21993.25840373895,0,0,0,0,0,21730.278297216959,0,0,0,0,0,22303.873586743557,0,0,0,0,0,22036.793867493157,0,0,0,0,0,22618.772241195813,0,0,0,0,0,22490.849048448163,0,0,0,0,0,22938.011252043958,0,0,0,0,0,22662.537227778237,0,0,0,0,0,23261.648212376669,0,0,0,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":22981.877408384891},0,0,0,0,0,23589.741431175411,0,0,0,0,0,23305.606009321935,0,0,0,0,0,23922.349941126293,0,0,0,0,0,23785.850478575754,0,0,0,0,0,24259.533506490909,0,0,0,0,0,23966.460970045748,0,0,0,0,0,24601.352631036203,0,0,0,0,0,24303.705371077936,0,0,0,0,0,24947.868566022775,0,0,0,0,0,24645.574290256682,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,25299.14331825159,0,0,0,0,0,25153.480801033314,0,0,0,0,0,25655.239658168524,0,0,0,0,0,25343.429817846598,0,0,0,0,0,26016.221128026391,0,0,0,0,0,25699.540363340726,0,0,0,0,0,26382.152050104254,0,0,0,0,0,26060.523316894632,0,0,0,0,0,26753.097534983295,0,0,0,0,0,26597.644144123267,0,0,0,0,0,27129.123489878901,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,0,0,26797.362719614841,0,0,0,0,0,27510.296627028481,0,0,0,0,0,27173.349253636825,0,0,0,0,0,27896.684472134511,0,0,0,0,0,27554.46838158245,0,0,0,0,0,28288.355372862035,0,0,0,0,0,28122.439320545582,0,0,0,0,0,28685.378507390207,0,0,0,0,0,28332.373340164035,0,0,0,0,0,29087.823893017172,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":28729.295661842683},0,0,0,0,0,29495.762394817528,0,0,0,0,0,29131.623576067163,0,0,0,0,0,29909.265734351771,0,0,0,0,0,29732.16811461054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14238.754407631379,0,0,0,0,0,14070.175588867742,0,0,0,{"$f":"EJ170+EJ178","v":0},0,14440.30139192613,0,0,0,0,0,14360.029705755938,0,0,0,0,0,14644.637280578007,0,0,0,0,0,14470.76787043174,0,0,0,0,0,14851.799316447628,0,0,0,0,0,14675.221931840924,0,0,0,0,0,15061.825210646663,0,0,0,0,0,14882.497174258076,0,0,0,0,0,15274.753147775005,0,0,0,0,0,15189.113570104228,0,0,0,0,0,15490.621791201012,0,{"$f":"GV170+GV178","v":0},0,0,0,15305.661679417684,0,0,0,0,0,15709.470288384964,0,0,0,0,0,15521.627355154971,0,0,0,0,0,15931.338276245398,0,0,0,0,0,15740.567048209399,0,0,0,0,0,16156.265886568439,0,0,0,0,0,16064.892177462974,0,0,0,0,0,16384.293751459973,0,0,0,0,0,16187.526591270171,0,0,0,0,0,16615.463008840477,0,0,0,0,0,{"$f":"JH170+JH178","v":16415.626720274922},0,0,0,0,0,16849.815307982437,0,0,0,0,0,16646.861435229956,0,0,0,0,0,17087.39281509021,0,0,0,0,0,16989.893198982681,0,0,0,0,0,17328.238218922077,0,0,0,0,0,17118.90069288982,0,0,0,0,0,17572.394736454433,0,0,0,0,0,17359.789550769954,0,0,0,0,0,17819.906118587696,0,0,0,0,0,17603.981635897631,0,0,0,{"$f":"LT170+LT178","v":0},0,18070.816655893996,0,0,0,0,0,17966.772000738081,0,0,0,0,0,18325.171184406088,0,0,0,0,0,18102.449869890428,0,0,0,0,0,18583.015091447422,0,0,0,0,0,18356.814545243378,0,0,0,0,0,18844.394321503041,0,0,0,0,0,18614.659512067596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,3271.6040979008521,3401.6419213348163,3405.6308454943778,3283.1032021346446,{"$f":"EJ220","v":3413.6224260509243},3290.7912035871741,3421.6323500946442,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,3317.837990676469,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,3364.7100615784461,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,3412.2287986569704,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,3460.4027959186119,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,3509.2407544932785,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,{"$f":"GV220","v":3267.9901561198444},3683.5708010062122,3550.4525982606019,3692.1995267075031,3558.7514838103061,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,3608.9439027836352,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,3659.8270410060668,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,3711.4100399525387,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,3763.7021541923987,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,3937.3833961988089,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,3960.4456250304693,{"$f":"JH220","v":3816.7127526106146},3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,3870.451319637883,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,3924.9274564895741,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,3980.150882413458,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,4036.1314359461603,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,4092.8790761782489,4257.606986846672,4262.5738845392352,4107.1870221954969,{"$f":"LT220","v":4272.524644297705},4116.7527158828379,4282.4980644896468,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,4150.4038840279172,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,4208.7160635231539,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,4267.8259430923426,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,4327.7439768631702,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,4388.4807459697895,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,{"$f":"OF220","v":4081.9191033098759},4608.5481550785817,4439.7278655069504,4619.2856345188893,4450.0469598680938,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,4512.4534576590413,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,4575.7112094198746,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,4639.8313175431531,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,4704.825018083433,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,4924.3059614470312,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,4952.9882616897657,{"$f":"QR220","v":4770.7036821115162},4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,4837.4788170760821,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,4905.1620681725744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19934.25617068393,0,0,0,0,0,19698.245824414837,0,0,0,0,0,20216.421948696581,0,0,0,0,0,20104.041588058313,0,0,0,0,0,20502.492192809208,0,0,0,0,0,20259.075018604435,0,0,0,0,0,20792.519043026678,0,0,0,0,0,20545.310704577292,0,0,0,0,0,21086.555294905327,0,0,0,0,0,20835.496043961306,0,0,0,0,0,21384.654406885005,0,0,0,0,0,21264.758998145917,0,0,0,0,0,21686.870507681415,0,0,0,0,0,21427.926351184757,0,0,0,0,0,21993.25840373895,0,0,0,0,0,21730.278297216959,0,0,0,0,0,22303.873586743557,0,0,0,0,0,22036.793867493157,0,0,0,0,0,22618.772241195813,0,0,0,0,0,22490.849048448163,0,0,0,0,0,22938.011252043958,0,0,0,0,0,22662.537227778237,0,0,0,0,0,23261.648212376669,0,0,0,0,0,22981.877408384891,0,0,0,0,0,23589.741431175411,0,0,0,0,0,23305.606009321935,0,0,0,0,0,23922.349941126293,0,0,0,0,0,23785.850478575754,0,0,0,0,0,24259.533506490909,0,0,0,0,0,23966.460970045748,0,0,0,0,0,24601.352631036203,0,0,0,0,0,24303.705371077936,0,0,0,0,0,24947.868566022775,0,0,0,0,0,24645.574290256682,0,0,0,0,0,25299.14331825159,0,0,0,0,0,25153.480801033314,0,0,0,0,0,25655.239658168524,0,0,0,0,0,25343.429817846598,0,0,0,0,0,26016.221128026391,0,0,0,0,0,25699.540363340726,0,0,0,0,0,26382.152050104254,0,0,0,0,0,26060.523316894632,0,0,0,0,0,26753.097534983295,0,0,0,0,0,26597.644144123267,0,0,0,0,0,27129.123489878901,0,0,0,0,0,26797.362719614841,0,0,0,0,0,27510.296627028481,0,0,0,0,0,27173.349253636825,0,0,0,0,0,27896.684472134511,0,0,0,0,0,27554.46838158245,0,0,0,0,0,28288.355372862035,0,0,0,0,0,28122.439320545582,0,0,0,0,0,28685.378507390207,0,0,0,0,0,28332.373340164035,0,0,0,0,0,29087.823893017172,0,0,0,0,0,28729.295661842683,0,0,0,0,0,29495.762394817528,0,0,0,0,0,29131.623576067163,0,0,0,0,0,29909.265734351771,0,0,0,0,0,29732.16811461054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,-16560.409023155175,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,-16426.641726513983,3401.6419213348163,3405.6308454943778,3283.1032021346446,{"$f":"EJ232-EJ233","v":3413.6224260509243},3290.7912035871741,-16794.789598601936,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,-16786.203597381846,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,-17032.412801223545,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,-16894.364957025988,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,-17273.321919674509,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,-17133.08190592032,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,-17517.56078657871,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,-17375.093248042693,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,-17765.173784606472,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,-17755.518243652637,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,-18016.20585260139,3674.9617852802903,{"$f":"GV232-GV233","v":3267.9901561198444},3683.5708010062122,3550.4525982606019,3692.1995267075031,-17869.174867374451,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,-18270.702491757111,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,-18121.334394433325,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,-18528.709771843678,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,-18376.966826487092,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,-18790.274337483577,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,-18779.439008495625,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,-19055.443414477239,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,-18898.83507358584,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,-19324.26481617786,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,3960.4456250304693,{"$f":"JH232-JH233","v":-19165.164655774275},3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,-19596.786949915368,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,-19435.154689684052,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,-19873.058823469466,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,-19860.923022086179,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,-20153.130051591324,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,-19986.31008763229,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,-20437.050862573942,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,-20267.573935131775,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,-20724.872104870679,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,-20552.695214078434,4257.606986846672,4262.5738845392352,4107.1870221954969,{"$f":"LT232-LT233","v":4272.524644297705},4116.7527158828379,-21016.645253761944,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,-21003.076917005397,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,-21312.422418069524,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,-21134.713754323442,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,-21612.256346918271,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,-21431.714420248383,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,-21916.20043654499,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,-21732.779340031462,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,-22224.308737153879,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,-22209.163398153476,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,-22536.635959818253,4597.8350013324507,{"$f":"OF232-OF233","v":4081.9191033098759},4608.5481550785817,4439.7278655069504,4619.2856345188893,-22347.315759746747,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,-22853.237483428158,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,-22660.895795977784,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,-23174.169361683387,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,-22978.757172162575,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,-23499.488330131317,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,-23482.608003002428,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,-23829.251813249175,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,-23627.548322080602,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,-24163.517931570139,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,4952.9882616897657,{"$f":"QR232-QR233","v":-23958.591979731165},4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,-24502.345508852653,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,-24294.144758991082,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,-24845.794079292427,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,-24827.006046437964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":5.6440956594816516E-3},{"$f":"(1+F241)^months-1","v":6.9871694046052202E-2},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 10 - Solar 4'!E1)","v":"Project 10 - Solar 4"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":4.4593685425107221E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250.83948051622812,502.7975467210901,755.87918680041776,1010.0894111842023,1265.4332526457886,1521.9157664015122,1779.5420302107823,2038.3171444766081,2298.2462323465757,2559.334439814274,2821.5869358211744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":675000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV283+BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"EH283+EI6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"GT283+GU6","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,{"$f":"JF283+JG6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"LR283+LS6","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,{"$f":"OD283+OE6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"QP283+QQ6","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,{"$f":"TB283+TC6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"VN283+VO6","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,{"$f":"XZ283+YA6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AAL283+AAM6","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]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":4.4593685425107221E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.95730135858588,29.998847816760783,44.569126754376384,59.777873644222424,74.514764817476745,89.892281452585635,105.35601798201164,119.22832865405252,134.85823795426018,150.0148206583813,165.8174519657355,181.14618149255901,197.12315405278906,{"$f":"EI287*$F$288*EI7","v":213.18916190477438},228.78041808839222,245.02323475069869,260.7907344291778,277.21201609251858,293.72441663620316,309.19296792246666,325.88382556081359,342.09796506335539,358.97148270954568,375.3677312119687,392.42561794238378,409.57760651505191,426.25151306266594,443.59047470176284,460.45081406057164,477.97849681501867,495.60248002354126,511.59470572886124,529.40493451652469,546.73519256079192,564.73854759904088,582.26140711621952,600.45969204622963,618.7574139246251,636.57386752740183,655.06926688773228,673.08288488250696,691.77780647262534,710.57448470014504,727.71909122520606,746.71288630611923,765.22362088692114,784.42158837456407,803.13599909440779,822.54004239089772,842.04915254292553,861.07397676223763,880.79206180526785,900.02537732706253,919.95438402100137,939.99090498120006,958.35495788738922,978.6000721989609,998.35921312053949,1018.8201577856213,1038.794663720262,1059.4734473831345,1080.2632388027966,1100.5659095883425,1121.5765988963776,1142.0997159600406,1163.3333575330191,1184.6805890041376,1204.9372360524897,1226.507862014211,1247.5898054016027,1269.3885890906292,1290.6982584617258,1312.7273197610489,1334.873669987338,1356.530275307721,1378.9101309414395,1400.7998247722157,{"$f":"GU287*$F$288*GU7","v":1423.4153539381293},1446.1508965706157,1467.1729888859418,1490.1420537131196,1512.6199229396786,1535.8301310628835,1558.5487480535025,1582.0023364907236,1605.5798295943137,1628.6651562644161,1652.4894353317925,1675.8211684608423,1699.8945213939792,1724.0946534708751,1746.5607617845599,1771.0079168837681,1794.9615875656821,1819.6635899075018,1843.8717513900467,1868.8309615618423,1893.921057276852,1918.5167964899945,1943.8676932996823,1968.7238944434173,1994.3380066061768,2020.0860369546544,2044.0794366835939,2070.0887408034773,2095.6025135898553,2121.8811267511232,2147.6638942763971,2174.2143074231517,2200.9029721789034,2227.0953399452915,2254.0595958639024,2280.5272590934569,2307.7696537298789,2335.1534994614594,2361.4012091648679,2389.0642206646949,2416.2299272662267,2444.1775345741898,2471.6275681647039,2499.8623999690672,2528.2432687263226,2556.1261817794302,2584.7982753310757,2612.9721643679559,2641.9381711192032,2671.053590598719,2698.3731378371954,2727.7807762617899,2756.6896047035302,2786.397945041309,2815.6072553741278,2845.6190713947622,2875.7851261360283,2905.4518432841296,2935.9255942587347,2965.8998091125877,2996.6840930783956,3027.626177210896,3056.7517739526461,3088.0028357030346,{"$f":"JG287*$F$288*JG7","v":3118.7538839392078},3150.3226435356642,3181.3912220157977,3213.2806062768709,3245.3328832528173,3276.88475142368,3309.262105955047,3341.1389071470062,3373.8443324911045,3406.716407853854,3437.7514117794158,3470.9501525342453,3503.6480000579804,3537.1823733001734,3570.2157419649038,3604.0888359664191,3638.1339537322515,3671.6779249551091,3706.0664614621987,3739.953764813155,3774.6888784119542,3809.5999796822853,3843.3316095589589,3878.591068232357,3913.3491148250214,3948.9631579285278,3984.0757380416344,4020.0476244078141,4056.201182561093,4091.8532278292155,4128.369586134866,4164.3844071443391,4201.266898358117,4238.3352435135093,4273.5255339828373,4310.958942791699,4347.8907802527638,4385.6987445476689,4423.0051512055143,4461.1911095031646,4499.5689055091461,4537.4451924058239,4576.2062120534756,4614.4657646668047,4653.6135244460547,4692.9575340002557,4730.4031183888437,4770.1329861091817,4809.3615219859366,4849.4870183658586,4889.1112657817703,4929.6360188877406,4970.3633356803057,5010.5895573641883,5051.72164823805,5092.3527572211024,5133.8933324880181,5175.6411260336045,5215.470239331572,5257.6258365308058,5299.2807681036593,5341.8542297803569,5383.9271826919266,5426.92233686911,{"$f":"LS287*$F$288*LS7","v":5470.1313715116357},5512.8401638781415,5556.4767118807131,5599.6132068953711,5643.6811830325751,5687.9679500577577,5731.0354509047129,5775.7563899521583,5819.9778001765189,5865.1400946916274,5909.8030964464624,5955.4107856428309,6001.2443098790154,6046.5789284014973,6092.8639887255622,6138.6504140378884,6185.3911411740901,6232.3628839657622,6277.3758979805179,6324.8030748267465,6371.7323336847294,6419.6256237219932,6467.0213163011504,6515.3849812711251,6563.9870795275765,6612.0920959233354,6661.1710482659428,6709.7532762543178,6759.3134409496524,6809.1175042349269,6856.9430855654582,6907.2283766034698,6957.0178811727501,7007.795408096672,7058.0775592474265,7109.3518185427884,7160.8778029388523,7211.9090643592299,7263.9386165589485,7315.473895926727,7368.011614229662,7420.8068232419619,7471.6040215734729,7524.9076777450437,7577.7182346498375,7631.5416893198317,7684.8725516105069,7739.2205488941381,7793.8342947268629,7847.9562473252117,7903.1017470309043,7957.7560024519044,8013.438107538931,8069.3920435627961,8124.0921474404531,8180.5866585831664,8236.591365538563,8293.6347871988255,8350.1890142599241,8407.7863520473002,8465.6642490754621,8523.0539068759408,8581.493328150731,8639.4451646153848,{"$f":"OE287*$F$288*OE7","v":8698.4512290306411},8757.7442695785412,8815.0010605200277,8874.861613620913,8934.2362751005803,8994.6764243445668,9054.6314008668833,9115.6564274390203,9176.9776234823694,9237.8147684358046,9299.7288681484497,9361.1596834228094,9423.6720874820694,9486.4874304102668,9547.2478683849149,9610.6627095822896,9673.5962449919862,9737.6230583872002,9801.1694013312281,9865.8137588103291,9930.7707548635335,9995.2485791723411,10060.831586817823,10125.936308897371,10192.151026061814,10258.685523040651,10323.146824166011,10390.314571019291,10457.006314944239,10524.820193278341,10592.159027990727,10660.624916347879,10729.420818387962,10797.743164021294,10867.200008964121,10936.184310915147,11006.30811025096,11076.769456749731,11145.949775683441,11217.08359887985,11287.747501401804,11359.563528768967,11430.910726845821,11503.415160701075,11576.267955470697,11648.653608977367,11722.204234455388,11795.288867618801,11869.543666363186,11944.154773626382,12016.657378692951,12091.974963785478,12166.829507418395,12242.867323229932,12318.443329324933,12395.207919428603,12472.340210349748,12549.012592962372,12626.881600254608,12704.291992194978,12782.904407358017,12861.892907414496,12938.755963043435,13018.490595627311,{"$f":"QQ287*$F$288*QQ7","v":13097.769929888165},13178.264913136156,13258.305979060317,13339.568216529453,13421.218558261045,13502.417110959816,13584.845195260334,13666.82293659766,13750.035823058104,13833.64565827005,13915.113649877734,13999.511459416251,14083.462632320932,14168.663120768584,14253.418512240702,14339.428962893771,14425.849043155396,14511.826395885177,14599.067502937152,14685.86749126185,14773.937072986329,14862.42561447608,14949.616009876756,15038.94050753669,15127.82802363159,15217.999892211599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,3271.6040979008521,3401.6419213348163,3405.6308454943778,{"$f":"EI70","v":3283.1032021346446},3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,3317.837990676469,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,3364.7100615784461,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,3412.2287986569704,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,3460.4027959186119,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,3509.2407544932785,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,{"$f":"GU70","v":3674.9617852802903},3267.9901561198444,3683.5708010062122,3550.4525982606019,3692.1995267075031,3558.7514838103061,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,3608.9439027836352,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,3659.8270410060668,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,3711.4100399525387,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,3763.7021541923987,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,3937.3833961988089,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,{"$f":"JG70","v":3960.4456250304693},3816.7127526106146,3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,3870.451319637883,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,3924.9274564895741,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,3980.150882413458,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,4036.1314359461603,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,4092.8790761782489,4257.606986846672,4262.5738845392352,{"$f":"LS70","v":4107.1870221954969},4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,4150.4038840279172,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,4208.7160635231539,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,4267.8259430923426,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,4327.7439768631702,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,4388.4807459697895,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,{"$f":"OE70","v":4597.8350013324507},4081.9191033098759,4608.5481550785817,4439.7278655069504,4619.2856345188893,4450.0469598680938,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,4512.4534576590413,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,4575.7112094198746,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,4639.8313175431531,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,4704.825018083433,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,4924.3059614470312,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,{"$f":"QQ70","v":4952.9882616897657},4770.7036821115162,4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,4837.4788170760821,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,4905.1620681725744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":691803.98142693879}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":4.9619748021824899}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":4.4593685425107221E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":5.4844602886382265E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":1.8219655523659117E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3354.129898885772,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3005.4679786887059,3385.7318806691483,3263.959904039365,3393.6777799215588,3271.6040979008521,3401.6419213348163,3405.6308454943778,{"$f":"IF(EI7,EI70)","v":3283.1032021346446},3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3175.0517427691711,3433.6817192074809,3310.0882516456277,3441.7376801264754,3317.837990676469,3449.8121272823128,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3090.6060947707779,3482.2955991159461,3356.8533729231049,3490.463093838905,3364.7100615784461,3498.6493219539811,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3134.0520272427748,3531.5823995233523,3404.2637383753981,3539.8629187499082,3412.2287986569704,3548.1624216378245,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3178.0927947907371,3581.5511114533497,3452.3279242688877,3589.9461646542632,3460.4027959186119,3598.3604549347288,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3357.8116619160237,3632.2108390820595,3501.054613798166,3640.7219547098393,3509.2407544932785,3649.2525640195931,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,{"$f":"IF(GU7,GU70)","v":3674.9617852802903},3267.9901561198444,3683.5708010062122,3550.4525982606019,3692.1995267075031,3558.7514838103061,3700.8480059129815,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3313.8626491197351,3735.6403315218158,3600.5307782400178,3744.3882343515252,3608.9439027836352,3753.1561537632892,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3360.3617776210958,3788.4288819133144,3651.2981647994166,3797.297548550498,3659.8270410060668,3806.186498139401,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3550.816555085823,3841.9460217532451,3702.7638806827699,3850.9370587187277,3711.4100399525387,3859.948648333841,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3455.272811456166,3896.201440212365,3754.9371615257915,3905.3164740881184,3763.7021541923987,3914.4523336763841,3919.0280874340856,3776.8870774038132,3928.1952715711259,3785.7020460924491,3937.3833961988089,3941.9853255920611,3503.701400695858,3951.204947380224,3807.8273570756646,{"$f":"IF(JG7,JG70)","v":3960.4456250304693},3816.7127526106146,3969.7074048581076,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3552.7899952854632,4006.9664755961608,3861.443932419661,4016.3344643902215,3870.451319637883,4025.7238352658565,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3754.6166925020325,4063.4960807906978,3915.7964692226287,4072.9930688275672,3924.9274564895741,4082.51172232709,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3652.9816848503374,4120.8039438372853,3970.8946669732522,4130.4316401719207,3980.150882413458,4140.0812888650762,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,3704.1022809987553,4178.900371914373,4026.7483442390599,4188.6605067857145,4036.1314359461603,4198.4428844643917,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,3755.9178869252937,4237.7957998777529,4083.3674399300762,4247.6901249384355,4092.8790761782489,4257.606986846672,4262.5738845392352,{"$f":"IF(LS7,LS70)","v":4107.1870221954969},4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,3969.789742852472,4297.500791643135,4140.7620145710816,4307.5310801909163,4150.4038840279172,4317.5842032566079,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,3861.6702926266717,4358.0260415789007,4198.9422515823662,4368.1940887897645,4208.7160635231539,4378.3852718580465,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,3915.6254441477158,4419.3823759089646,4257.9184585689318,4429.6899990719176,4267.8259430923426,4440.0210631402451,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,3970.3123110628903,4481.5807541257163,4317.7010686180329,4492.0297928792443,4327.7439768631702,4502.5025813341226,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4196.9419353866042,4544.632270412927,4378.3006416049539,4555.2245869831177,4388.4807459697895,4565.8409658385017,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,{"$f":"IF(OE7,OE70)","v":4597.8350013324507},4081.9191033098759,4608.5481550785817,4439.7278655069504,4619.2856345188893,4450.0469598680938,4630.0474926562192,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4138.8582649329965,4673.3397759975696,4501.9935577252418,4684.2243264302069,4512.4534576590413,4695.1335758400719,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4196.567616693681,4739.018640064086,4565.1086664149025,4750.0521929230426,4575.7112094198746,4761.1107689484679,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4436.7092508787991,4805.5963946537486,4629.0842718226286,4816.7809049294046,4639.8313175431531,4827.9907665107257,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4314.3366193607144,4873.084829095239,4693.9315876321325,4884.4222755805649,4704.825018083433,4895.7854055018988,4901.4766191673107,4721.211271594937,4912.8783788014507,4732.166256504539,4924.3059614470312,4930.0294539031102,4374.4164256696931,4941.4958761514472,4759.66196231715,{"$f":"IF(QQ7,QQ70)","v":4952.9882616897657},4770.7036821115162,4964.5066668270283,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4435.3067351141553,5010.8416135099415,4826.2868805018497,5022.4909652442548,4837.4788170760821,5034.1666768147343,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4689.7586397515861,5081.1342652827043,4893.8179643285093,5092.9426349065252,4905.1620681725744,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":287199.59780874196}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.58485408364323932}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-2.6083587489261198E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":2.6253997015052242E-4}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":3.1550328228848734E-3}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.7200889434917,251.44017788698341,377.16026683047511,502.88035577396681,628.60044471745846,754.32053366095022,880.04062260444186,1005.7607115479336,1131.4808004914255,1257.2008894349171,1382.920978378409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10800,125.7200889434917,251.44017788698341,377.16026683047511,502.88035577396681,628.60044471745846,754.32053366095022,880.04062260444186,1005.7607115479336,1131.4808004914255,1257.2008894349171,1382.920978378409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":9039.5273796587935},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10800,125.7200889434917,251.44017788698341,377.16026683047511,502.88035577396681,628.60044471745846,754.32053366095022,880.04062260444186,1005.7607115479336,1131.4808004914255,1257.2008894349171,1382.920978378409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.67050714103195574}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 10 - Solar 4'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 11 - Wind  4","index":21,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,11,"PIRR",{"$f":"G73","v":8.8595435602771833E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2033-12-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-06-01"},{"$f":"SUM(K6:XFD6)","v":18},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-06-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2060-06-01"},{"$f":"SUM(K7:XFD7)","v":300},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,{"$f":"EI8+EJ7","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":133},134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":261},262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"QQ8+QR7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"TC8+TD7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"VO8+VP7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"YA8+YB7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"AAM8+AAN7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":1800},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0.41},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531360,549072,549072,531360,{"$f":"EJ15*EJ20*EJ24","v":549072},531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"GV15*GV20*GV24","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,{"$f":"JH15*JH20*JH24","v":531360},549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,{"$f":"LT15*LT20*LT24","v":549072},531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"OF15*OF20*OF24","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531360,549072,549072,531360,{"$f":"SUM(EJ32:EJ34)","v":549072},531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"SUM(GV32:GV34)","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,{"$f":"SUM(JH32:JH34)","v":531360},549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,{"$f":"SUM(LT32:LT34)","v":549072},531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"SUM(OF32:OF34)","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":700},{"$f":"F41*F15","v":1260000},null,null,null,{"$f":"$G41","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":1260000},null,null,"USD",null,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":5.5555555555555552E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":1260000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,{"$f":"EH51*(1+EI50*EI7)","v":1.006622709560113},1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,{"$f":"GT51*(1+GU50*GU7)","v":1.1187532414762711},1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,{"$f":"JF51*(1+JG50*JG7)","v":1.2433743083946598},1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,{"$f":"LR51*(1+LS50*LS7)","v":1.3818772661037146},1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,{"$f":"OD51*(1+OE50*OE7)","v":1.5358084574224251},1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,{"$f":"QP51*(1+QQ50*QQ7)","v":1.6406059944647526},1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,{"$f":"TB51*(1+TC50*TC7)","v":1.6406059944647526},1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,{"$f":"VN51*(1+VO50*VO7)","v":1.6406059944647526},1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,{"$f":"XZ51*(1+YA50*YA7)","v":1.6406059944647526},1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.6406059944647526},1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526,1.6406059944647526]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":2.5000000000000001E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":2.5000000000000001E-2},{"$f":"$F55*L$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*BX$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*EJ$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*GV$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*JH$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*LT$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*OF$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*QR$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*TD$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*VP$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*YB$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*AAN$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531360,549072,549072,{"$f":"SUM(EI32:EI33)","v":531360},549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,{"$f":"SUM(GU32:GU33)","v":549072},495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,{"$f":"SUM(JG32:JG33)","v":549072},531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,{"$f":"SUM(LS32:LS33)","v":531360},549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,{"$f":"SUM(OE32:OE33)","v":549072},495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":4043649.5999999866},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13284,13726.800000000001,13726.800000000001,13284,{"$f":"EJ55*EJ57+EJ56*EJ58","v":13726.800000000001},13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,{"$f":"GV55*GV57+GV56*GV58","v":12398.400000000001},13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,{"$f":"JH55*JH57+JH56*JH58","v":13284},13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,{"$f":"LT55*LT57+LT56*LT58","v":13726.800000000001},13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,{"$f":"OF55*OF57+OF56*OF58","v":12398.400000000001},13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":15}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":15},{"$f":"F64/(months/Months_Period)","v":1.25},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2250,2250,2250,{"$f":"$G64*(EI14+EI15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(GU14+GU15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(JG14+JG15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(LS14+LS15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(OE14+OE15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":675000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2250,2250,2250,2250,{"$f":"SUM(EJ64:EJ65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(GV64:GV65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(JH64:JH65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(LT64:LT65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(OF64:OF65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":874158.61081281106},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2253.7160579293204,2257.4382532304339,2261.1665960397086,2264.9010965102543,{"$f":"EJ66*EJ51","v":2268.6417648119491},2272.3886111314682,2276.1416456723091,2279.9008786548234,2283.6663203162411,2287.4379809107004,2291.2158707092744,2295.0000000000005,2298.7903790879072,2302.5870182950434,2306.3899279605039,2310.1991184404606,2314.0146001081889,2317.836383354098,2321.6644785857561,2325.4988962279208,2329.3396467225671,2333.1867405289154,2337.0401881234611,2340.9000000000019,2344.7661866696667,2348.6387586609453,2352.5177265197144,2356.4031008092707,2360.2948921103539,2364.1931110211813,2368.0977681574727,2372.0088741524801,2375.9264396570193,2379.8504753394946,2383.7809918859316,2387.7180000000035,2391.661510403062,2395.611533834166,2399.5680810501108,2403.5311628254576,2407.5007899525626,2411.4769732416062,2415.4597235206234,2419.4490516355318,2423.4449684501615,2427.447484846286,2431.4566117236518,2435.4723600000048,2439.4947406111246,2443.5237645108505,2447.5594426711141,2451.6017860819679,2455.6508057516153,2459.7065127064402,2463.7689179910371,2467.8380326682432,2471.9138678191657,2475.9964345432136,2480.0857439581259,2484.1818072000065,2488.2846354233484,2492.394239801069,2496.510631524538,2500.633821803609,2504.7638218666489,2508.9006429605702,2513.0442963508599,2517.1947933216097,{"$f":"GV66*GV51","v":2521.352145175551},2525.5163632340791,2529.6874588372898,2533.8654433440079,2538.0503281318165,2542.2421245970913,2546.4408441550299,2550.6464982396824,2554.8590983039835,2559.0786558197829,2563.305182277878,2567.5386891880435,2571.7791880790633,2576.026690498762,2580.2812080140375,2584.5427522108894,2588.8113346944542,2593.0869670890352,2597.3696610381326,2601.6594282044775,2605.9562802700648,2610.2602289361807,2614.5712859234377,2618.8894629718061,2623.2147718406463,2627.5472243087397,2631.8868321743203,2636.2336072551093,2640.5875613883459,2644.9487064308178,2649.3170542588969,2653.6926167685697,2658.0754058754683,2662.4654335149062,2666.8627116419088,2671.2672522312446,2675.6790672774614,2680.0981687949156,2684.5245688178079,2688.9582794002131,2693.399312616114,2697.847680559435,2702.3033953440759,2706.7664691039417,2711.2369139929788,2715.7147421852055,2720.1999658747477,2724.6925972758709,2729.1926486230118,2733.7001321708158,2738.2150601941657,2742.7374449882186,2747.2672988684376,2751.8046341706254,2756.3494632509587,2760.901798486022,2765.4616522728393,2770.0290370289104,2774.6039651922429,2779.1864492213886,2783.7765015954728,2788.374134814233,2792.9793613980501,2797.5921938879846,{"$f":"JH66*JH51","v":2802.212644845808},2806.84072685404,2811.4764525159803,2816.1198344557442,2820.7708853182985,2825.429617769491,2830.0960444960906,2834.7701782058184,2839.4520316273847,2844.1416175105196,2848.838948626013,2853.544037765746,2858.2568977427254,2862.977541391122,2867.705981566301,2872.4422311448607,2877.1863030246659,2881.9382101248821,2886.6979653860135,2891.4655817699363,2896.2410722599334,2901.0244498607312,2905.8157275985345,2910.614918521062,2915.4220356975816,2920.2370922189461,2925.0601011976287,2929.8910757677595,2934.7300290851608,2939.5769743273818,2944.4319246937357,2949.294893405337,2954.1658937051338,2959.0449388579473,2963.9320421505072,2968.827216891485,2973.7304764115347,2978.6418340633263,2983.5613032215829,2988.4888972831159,2993.4246296668653,2998.3685138139303,3003.3205631876117,3008.2807912734447,3013.2492115792379,3018.2258376351083,3023.2106829935187,3028.2037612293161,3033.2050859397668,3038.2146707445945,3043.232529286016,3048.2586752287802,3053.2931222602042,3058.335884090211,3063.3869744513659,3068.4464070989156,3073.5141958108247,3078.5903543878121,3083.674896653391,3088.7678364539047,3093.8691876585644,3098.9789641594884,3104.0971798717383,3109.223848733358,{"$f":"LT66*LT51","v":3114.3589847054104},3119.502601772017,3124.6547139403951,3129.8153352408958,3134.984479727043,3140.1621614755704,3145.3483945864609,3150.5431931829844,3155.746571411737,3160.9585434426799,3166.179123469175,3171.4083257080265,3176.6461643995203,3181.8926538074593,3187.1478082192052,3192.4116419457159,3197.6841693215861,3202.9654047050835,3208.2553624781917,3213.554057046646,3218.861502839974,3224.1777143115355,3229.5027059385602,3234.8364922221895,3240.1790876875125,3245.5305068836101,3250.8907643835905,3256.2598747846318,3261.6378527080196,3267.0247127991875,3272.4204697277578,3277.8251381875807,3283.2387328967757,3288.6612685977684,3294.0927600573336,3299.5332220666351,3304.982669441265,3310.4411170212848,3315.9085796712648,3321.3850722803268,3326.8706097621816,3332.365207055173,3337.8688791223149,3343.3816409513347,3348.9035075547131,3354.4344939697253,3359.9746152584821,3365.52388650797,3371.0823228300919,3376.6499393617119,3382.2267512646918,3387.8127737259351,3393.4080219574271,3399.012511196278,3404.6262567047625,3410.2492737703628,3415.8815777058089,3421.5231838491218,3427.1741075636537,3432.834364238131,3438.5039692866962,3444.1829381489488,3449.8712862899883,3455.5690292004565,{"$f":"OF66*OF51","v":3461.2761823965789},3466.9927614202065,3472.7187818388611,3478.4542592457733,3484.1992092599285,3489.9536475261075,3495.71758971493,3501.4910515228967,3507.2740486724324,3513.06659691193,3518.8687120157902,3524.6804097844674,3530.5017060445116,3536.3326166486122,3542.1731574756395,3548.0233444306896,3553.8831934451282,3559.7527204766307,3565.6319415092298,3571.5208725533562,3577.4195296458829,3583.3279288501703,3589.2460862561079,3595.1740179801586,3601.1117401654042,3607.0592689815867,3613.0166206251547,3618.9838113193064,3624.9608573140331,3630.9477748861655,3636.944580339416,3642.9512900044247,3648.967920238802,3654.994487427175,3661.0310079812311,3667.0774983397632,3673.1339749687136,3679.2004543612197,3685.276953037659,3691.3634875456933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":3169490.9891871894},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11030.28394207068,11469.361746769568,11465.633403960292,11019.098903489747,{"$f":"EJ59-EJ68","v":11458.158235188052},11011.611388868532,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,11431.800000000001,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,10966.163616645903,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,11385.9,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,10919.806888978819,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,11339.081999999999,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,10872.523026758394,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,11291.327639999996,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,10824.29348729356,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,11242.618192799995,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,10775.099357039429,11213.755703649142,11209.605206678392,{"$f":"GV59-GV68","v":9877.04785482445},11201.283636765922,10754.31254116271,11192.934556655993,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,10724.921344180217,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,11142.257247789112,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,10673.73977106382,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,11090.566392744891,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,10621.534566485094,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,11037.841720599788,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,10568.285257814794,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,10984.062555011782,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,10513.970962971089,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,10929.207806112016,{"$f":"JH59-JH68","v":10481.787355154192},10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,10458.570382230509,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,10873.255962234256,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,10402.061789875119,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,10816.18508147894,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,10344.423025672619,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,10757.972783108517,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,10285.63148618607,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,10698.596238770686,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,10225.664115909789,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,10638.032163546097,10190.130812341435,10627.821035840512,10622.702820128263,10174.776151266642,{"$f":"LT59-LT68","v":10612.441015294591},10164.497398227983,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,10576.256806817017,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,10102.107346192541,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,10513.245942953356,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,10038.46949311639,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,10448.974861812421,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,9973.5588829787157,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,10383.418359048666,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,9907.3500606382877,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,10316.550726229638,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,9839.8170618510521,10276.928713710013,10271.230970799545,{"$f":"OF59-OF68","v":8937.1238176034221},10259.807238579795,9811.2812181611389,10248.345740754228,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,9770.9334030880709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,10178.776655569312,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,9700.6720711498292,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,10107.816188680696,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,9629.005512572825,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,10035.436512454307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,11030.28394207068,11469.361746769568,11465.633403960292,{"$f":"EI70-EI46","v":11019.098903489747},11458.158235188052,11011.611388868532,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,11431.800000000001,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,10966.163616645903,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,11385.9,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,10919.806888978819,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,11339.081999999999,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,10872.523026758394,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,11291.327639999996,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,10824.29348729356,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,11242.618192799995,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,10775.099357039429,11213.755703649142,{"$f":"GU70-GU46","v":11209.605206678392},9877.04785482445,11201.283636765922,10754.31254116271,11192.934556655993,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,10724.921344180217,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,11142.257247789112,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,10673.73977106382,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,11090.566392744891,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,10621.534566485094,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,11037.841720599788,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,10568.285257814794,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,10984.062555011782,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,10513.970962971089,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,{"$f":"JG70-JG46","v":10929.207806112016},10481.787355154192,10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,10458.570382230509,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,10873.255962234256,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,10402.061789875119,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,10816.18508147894,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,10344.423025672619,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,10757.972783108517,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,10285.63148618607,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,10698.596238770686,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,10225.664115909789,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,10638.032163546097,10190.130812341435,10627.821035840512,10622.702820128263,{"$f":"LS70-LS46","v":10174.776151266642},10612.441015294591,10164.497398227983,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,10576.256806817017,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,10102.107346192541,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,10513.245942953356,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,10038.46949311639,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,10448.974861812421,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,9973.5588829787157,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,10383.418359048666,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,9907.3500606382877,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,10316.550726229638,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,9839.8170618510521,10276.928713710013,{"$f":"OE70-OE46","v":10271.230970799545},8937.1238176034221,10259.807238579795,9811.2812181611389,10248.345740754228,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,9770.9334030880709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,10178.776655569312,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,9700.6720711498292,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,10107.816188680696,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,9629.005512572825,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,10035.436512454307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":7.0991028454943095E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":8.8595435602771833E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140496.93719918461,211494.33940583857,282995.7594725205,355004.77547385468,427524.9908855852,500560.03476490098,574113.56193204119,648189.25315318978,722790.81532466842,797921.98165843694,873586.51186891086,949788.19236110488,1026530.8364201125,1103818.2844019302,1181654.4039256366,1260043.0900669359,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"EI82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"GU82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"JG82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"LS82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"OE82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"QQ82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"TC82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"VO82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"YA82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"AAM82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":7.0991028454943095E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":8.8595435602771833E-2},{"$f":"SUM(K80:XFD80)","v":78988.265553075587},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.93719918460164,997.4022066539668,1501.4200666819279,2009.0160013341936,2520.2154117305104,3035.0438793157864,3553.5271671402388,4075.6912211486269,4601.5621714786412,5131.1663337685059,5664.5302104738676,6201.6804921940338,6742.6440590076163,7287.4479818176742,7836.1195237063894,8388.6861412993694,8945.1754861396275,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":1338988.2655530756},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140496.93719918461,211494.33940583857,282995.7594725205,355004.77547385468,427524.9908855852,500560.03476490098,574113.56193204119,648189.25315318978,722790.81532466842,797921.98165843694,873586.51186891086,949788.19236110488,1026530.8364201125,1103818.2844019302,1181654.4039256366,1260043.0900669359,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"EJ79+EJ80+EJ81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"GV79+GV80+GV81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"JH79+JH80+JH81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"LT79+LT80+LT81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"OF79+OF80+OF81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"QR79+QR80+QR81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"TD79+TD80+TD81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"VP79+VP80+VP81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"YB79+YB80+YB81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"AAN79+AAN80+AAN81","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140496.93719918461,211494.33940583857,282995.7594725205,355004.77547385468,427524.9908855852,500560.03476490098,574113.56193204119,648189.25315318978,722790.81532466842,797921.98165843694,873586.51186891086,949788.19236110488,1026530.8364201125,1103818.2844019302,1181654.4039256366,1260043.0900669359,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"EJ82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"GV82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"JH82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"LT82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"OF82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"QR82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"TD82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"VP82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"YB82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"AAN82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":3.3333333333333335E-3},null,{"$f":"SUM(K85:XFD85)","v":1338988.2655530728},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4463.294218510252,4463.294218510252,4463.294218510252,{"$f":"$F$85*EI84*EI7","v":4463.294218510252},4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,{"$f":"$F$85*GU84*GU7","v":4463.294218510252},4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,{"$f":"$F$85*JG84*JG7","v":4463.294218510252},4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,{"$f":"$F$85*LS84*LS7","v":4463.294218510252},4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,{"$f":"$F$85*OE84*OE7","v":4463.294218510252},4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,4463.294218510252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":78988.265553072793},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6566.9897235604285,7006.0675282593156,7002.3391854500396,6555.8046849794946,{"$f":"EJ70-EJ85","v":6994.8640166777996},6548.3171703582802,6987.36413581744,6983.6049028349253,6094.2394611735081,6976.0678005790496,6529.4899107804731,6968.5057814897491,6521.9154024018417,6960.9187631947052,6957.1158535292443,6510.5066630492865,6949.4911813815606,6502.869398135651,6941.8413029039939,6938.0068852618288,5605.7661347671828,6930.3190409608333,6483.6655933662869,6922.6057814897476,6475.9395948200809,6914.8670228288038,6910.9880549700347,6464.3026806804764,6903.2108893793948,6456.5126704685672,6895.4080133322759,6891.4969073372695,5559.1793418327297,6883.6553061502555,6436.9247896038169,6875.7877814897465,6429.0442710866855,6867.8942476555831,6863.9377004396383,6417.1746186642913,6856.0049915371865,6409.2288082481418,6848.0460579691253,6844.0567298542182,5511.660813039588,6836.0582966434622,6389.2491697660962,6828.0334214897439,6381.2110408786239,6819.9820169788991,6815.946338818635,6369.1039954077796,6807.8549757381343,6360.9992687833083,6799.7368634987115,6795.6677488215055,5905.9919136705821,6787.5093469465346,6340.6200375316212,6779.3239742897431,6332.4211460664001,6771.1115416886796,6766.9951499652116,6320.0719596861391,6758.7419596231002,6311.8051385291774,6750.4614851388897,6746.3109881681403,{"$f":"GV70-GV85","v":5413.753636314198},6737.98941825567,6291.0183226524578,6729.6403381457412,6282.6554533579319,6721.2636568926582,6717.0649373347196,6270.0592832500652,6708.6466831857661,6261.6271256699647,6700.2005992118711,6695.9670923017065,5363.3265934106867,6687.4790909909871,6240.4245734757105,6678.9630292788597,6231.8944467952942,6670.4188144007139,6666.136120451617,6219.0463532852709,6657.5495012196834,6210.4455525535677,6648.9344955663119,6644.6163185179421,5311.8910096491027,6635.9585571810085,6188.8189493154268,6627.2721742346394,6180.1182201014026,6618.5570750589313,6614.1887272308513,6167.0131647211774,6605.4303756142808,6158.2403479748418,6596.6430698478407,6592.238529258505,5702.2267142122864,6583.4076126948339,6136.1812126719406,6574.5475020895365,6127.3064688736331,6565.6581009303145,6561.2023861456737,6113.9393123858054,6552.2688674967712,6104.991039304542,6543.3058156150009,6538.8131842138782,5205.9131328667381,6529.8056493189333,6082.4907212955832,6520.76833650153,6073.4384826213109,6511.7011473191242,6507.1563182387899,6059.803983003726,6498.0441292169098,6050.6767444608367,6488.9018162975071,6484.319332268361,5151.3292798942775,6475.1316466755152,6027.726420091697,6465.9135876017635,{"$f":"JH70-JH85","v":6018.4931366439405},6456.6650546357096,6452.0293289737683,6004.5859470340029,6442.7348961714515,5995.2761637202575,6433.409736993658,6428.7356032839298,5095.6537498623647,6419.3641639792286,5971.866832863735,6409.961743724004,5962.4488837470226,6400.528240098628,6395.7997999234476,5948.2635503448864,6386.3194784650832,5938.7675713648669,6376.8078161037365,6372.0401997198123,5481.6647092298144,6362.4813316290174,5914.8900538912139,6352.8908629686875,5905.283745792166,6343.2686892708034,6338.4456802921204,5890.8147057219894,6328.7757524045874,5881.1288071623667,6319.0738567960134,6314.2108880844125,4980.9398877846152,6304.4608426318018,5856.7737393392408,6294.6785645982645,5846.9753050782138,6284.8639474264228,6279.9444782681667,5832.2168842066321,6270.0811518228829,5822.3372676758181,6260.1852183021374,6255.2249902163048,4921.856569910512,6245.2799438546417,5797.4950984962297,6235.3020202604339,5787.5006955499803,6225.2911107451537,6220.2732522037322,5772.4471062609673,6210.2126592295454,5762.369897399537,6200.1188070383823,6195.059374390833,4861.5915856789243,6184.915427101937,5737.0308848363575,6174.7379450358449,5726.8365938311827,6164.5268173302602,6159.4086016180108,5711.4819327563901,{"$f":"LT70-LT85","v":6149.1467967843391},5701.2031797177306,6138.8510675493535,6133.6904462488537,5242.9213017627053,6123.3436200141796,5675.3573869032871,6112.9625883067647,5664.959210078011,6102.5472380470701,6097.3266580205736,5649.2974557817206,6086.8596170902283,5638.8131276822887,6076.357973270543,6071.0941395440341,4737.4216121681629,6060.5403767846647,5612.4504190115558,6049.9517244431036,5601.8442786497735,6039.3280671782131,6034.0030755511898,5585.8692892675581,6023.3266938022362,5575.1752746061384,6012.615017106159,6007.2459067051177,4673.4679287817298,5996.4810686905612,5548.2853117619898,5985.6806433021693,5537.4670485929719,5974.8445128919802,5969.413021432415,5521.1725594231129,5958.523112048485,5510.2646644684637,5947.5972018184848,5942.1207092094219,4608.2351717275678,5931.1405744345766,5482.836902367434,5920.1241405384144,5471.8022739350354,5909.0712875200234,5903.5311662312661,5455.181894981778,5892.4234586596567,5444.0558421280357,5881.2790302250569,5875.6930077638144,4984.4977595323207,5864.4932702934702,5416.0795247849846,5853.2565077193858,5404.82420378394,5841.9825976406273,5836.3316739260945,5387.8714172516165,5825.0018122030533,5376.5228433408001,5813.6344951997607,5807.9367522892926,{"$f":"OF70-OF85","v":4473.8295990931701},5796.513020069543,5347.9869996508869,5785.0515222439763,5336.5065722298195,5773.5521339636425,5767.7881917748191,5319.2147299668513,5756.2317328173167,5307.6391845778189,5744.6370694739589,5738.8253717052821,4404.6040754452379,5727.173164841136,5278.5326240141085,5715.4824370590604,5266.8225880446198,5703.7530610131189,5697.8738399805197,5249.1849089363923,5686.0862518438653,5237.3778526395772,5674.2596952336417,5668.3317635095909,4333.9940413243448,5656.4465125081615,5207.6891608645938,5644.5219701704436,5195.7449241757158,5632.5580066035827,5626.5612011503335,5177.7544914853233,5614.5378612509476,5165.711294062573,5602.4747735085175,5596.4282831499868,4704.7718065210347,5584.3053271285289,5135.428828452089,5572.1422939440554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140496.93719918461,211494.33940583857,282995.7594725205,355004.77547385468,427524.9908855852,500560.03476490098,574113.56193204119,648189.25315318978,722790.81532466842,797921.98165843694,873586.51186891086,949788.19236110488,1026530.8364201125,1103818.2844019302,1181654.4039256366,1260043.0900669359,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"EK82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"GW82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"JI82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"LU82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"OG82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"QS82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"TE82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"VQ82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"YC82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,{"$f":"AAO82","v":1338988.2655530756},1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756,1338988.2655530756]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4463.294218510252,8926.588437020504,13389.882655530757,17853.176874041008,{"$f":"EI89+EJ85","v":22316.471092551259},26779.76531106151,31243.059529571761,35706.353748082016,40169.647966592267,44632.942185102518,49096.236403612769,53559.53062212302,58022.824840633271,62486.119059143522,66949.413277653774,71412.707496164032,75876.00171467429,80339.295933184549,84802.590151694807,89265.884370205065,93729.178588715324,98192.472807225582,102655.76702573584,107119.0612442461,111582.35546275636,116045.64968126662,120508.94389977687,124972.23811828713,129435.53233679739,133898.82655530763,138362.12077381788,142825.41499232812,147288.70921083837,151752.00342934861,156215.29764785885,160678.5918663691,165141.88608487934,169605.18030338958,174068.47452189983,178531.76874041007,182995.06295892032,187458.35717743056,191921.6513959408,196384.94561445105,200848.23983296129,205311.53405147154,209774.82826998178,214238.12248849202,218701.41670700227,223164.71092551251,227628.00514402275,232091.299362533,236554.59358104324,241017.88779955349,245481.18201806373,249944.47623657397,254407.77045508422,258871.06467359446,263334.3588921047,267797.65311061498,272260.94732912525,276724.24154763552,281187.5357661458,285650.82998465607,290114.12420316634,294577.41842167662,299040.71264018689,303504.00685869716,{"$f":"GU89+GV85","v":307967.30107720743},312430.59529571771,316893.88951422798,321357.18373273825,325820.47795124853,330283.7721697588,334747.06638826907,339210.36060677934,343673.65482528962,348136.94904379989,352600.24326231016,357063.53748082044,361526.83169933071,365990.12591784098,370453.42013635125,374916.71435486153,379380.0085733718,383843.30279188207,388306.59701039235,392769.89122890262,397233.18544741289,401696.47966592317,406159.77388443344,410623.06810294371,415086.36232145398,419549.65653996426,424012.95075847453,428476.2449769848,432939.53919549508,437402.83341400535,441866.12763251562,446329.42185102589,450792.71606953617,455256.01028804644,459719.30450655671,464182.59872506699,468645.89294357726,473109.18716208753,477572.4813805978,482035.77559910808,486499.06981761835,490962.36403612862,495425.6582546389,499888.95247314917,504352.24669165944,508815.54091016972,513278.83512867999,517742.12934719026,522205.42356570053,526668.71778421081,531132.01200272108,535595.30622123135,540058.60043974163,544521.8946582519,548985.18887676217,553448.48309527244,557911.77731378272,562375.07153229299,566838.36575080326,571301.65996931354,575764.95418782381,580228.24840633408,584691.54262484435,589154.83684335463,{"$f":"JG89+JH85","v":593618.1310618649},598081.42528037517,602544.71949888545,607008.01371739572,611471.30793590599,615934.60215441626,620397.89637292654,624861.19059143681,629324.48480994708,633787.77902845736,638251.07324696763,642714.3674654779,647177.66168398818,651640.95590249845,656104.25012100872,660567.54433951899,665030.83855802927,669494.13277653954,673957.42699504981,678420.72121356009,682884.01543207036,687347.30965058063,691810.6038690909,696273.89808760118,700737.19230611145,705200.48652462172,709663.780743132,714127.07496164227,718590.36918015254,723053.66339866281,727516.95761717309,731980.25183568336,736443.54605419363,740906.84027270391,745370.13449121418,749833.42870972445,754296.72292823473,758760.017146745,763223.31136525527,767686.60558376554,772149.89980227582,776613.19402078609,781076.48823929636,785539.78245780664,790003.07667631691,794466.37089482718,798929.66511333745,803392.95933184773,807856.253550358,812319.54776886827,816782.84198737855,821246.13620588882,825709.43042439909,830172.72464290936,834636.01886141964,839099.31307992991,843562.60729844018,848025.90151695046,852489.19573546073,856952.489953971,861415.78417248128,865879.07839099155,870342.37260950182,874805.66682801209,{"$f":"LS89+LT85","v":879268.96104652237},883732.25526503264,888195.54948354291,892658.84370205319,897122.13792056346,901585.43213907373,906048.726357584,910512.02057609428,914975.31479460455,919438.60901311482,923901.9032316251,928365.19745013537,932828.49166864564,937291.78588715591,941755.08010566619,946218.37432417646,950681.66854268673,955144.96276119701,959608.25697970728,964071.55119821755,968534.84541672783,972998.1396352381,977461.43385374837,981924.72807225864,986388.02229076892,990851.31650927919,995314.61072778946,999777.90494629974,1004241.19916481,1008704.4933833203,1013167.7876018306,1017631.0818203408,1022094.3760388511,1026557.6702573614,1031020.9644758716,1035484.2586943819,1039947.5529128922,1044410.8471314025,1048874.1413499126,1053337.4355684228,1057800.7297869329,1062264.0240054431,1066727.3182239532,1071190.6124424634,1075653.9066609736,1080117.2008794837,1084580.4950979939,1089043.789316504,1093507.0835350142,1097970.3777535243,1102433.6719720345,1106896.9661905447,1111360.2604090548,1115823.554627565,1120286.8488460751,1124750.1430645853,1129213.4372830954,1133676.7315016056,1138140.0257201158,1142603.3199386259,1147066.6141571361,1151529.9083756462,1155993.2025941564,1160456.4968126665,{"$f":"OE89+OF85","v":1164919.7910311767},1169383.0852496868,1173846.379468197,1178309.6736867072,1182772.9679052173,1187236.2621237275,1191699.5563422376,1196162.8505607478,1200626.1447792579,1205089.4389977681,1209552.7332162783,1214016.0274347884,1218479.3216532986,1222942.6158718087,1227405.9100903189,1231869.204308829,1236332.4985273392,1240795.7927458494,1245259.0869643595,1249722.3811828697,1254185.6754013798,1258648.96961989,1263112.2638384001,1267575.5580569103,1272038.8522754204,1276502.1464939306,1280965.4407124408,1285428.7349309509,1289892.0291494611,1294355.3233679712,1298818.6175864814,1303281.9118049915,1307745.2060235017,1312208.5002420119,1316671.794460522,1321135.0886790322,1325598.3828975423,1330061.6771160525,1334524.9713345626,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,{"$f":"QQ89+QR85","v":1338988.2655530728},1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,{"$f":"TC89+TD85","v":1338988.2655530728},1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,{"$f":"VO89+VP85","v":1338988.2655530728},1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,{"$f":"YA89+YB85","v":1338988.2655530728},1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,{"$f":"AAM89+AAN85","v":1338988.2655530728},1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728,1338988.2655530728]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140496.93719918461,211494.33940583857,282995.7594725205,355004.77547385468,427524.9908855852,500560.03476490098,574113.56193204119,648189.25315318978,722790.81532466842,797921.98165843694,873586.51186891086,949788.19236110488,1026530.8364201125,1103818.2844019302,1181654.4039256366,1260043.0900669359,1338988.2655530756,1334524.9713345654,1330061.677116055,1325598.3828975449,1321135.0886790345,{"$f":"EJ88-EJ89","v":1316671.7944605243},1312208.5002420142,1307745.2060235038,1303281.9118049936,1298818.6175864832,1294355.3233679731,1289892.0291494629,1285428.7349309525,1280965.4407124424,1276502.146493932,1272038.8522754218,1267575.5580569115,1263112.2638384013,1258648.9696198911,1254185.6754013808,1249722.3811828706,1245259.0869643602,1240795.79274585,1236332.4985273397,1231869.2043088295,1227405.9100903193,1222942.615871809,1218479.3216532988,1214016.0274347884,1209552.7332162783,1205089.4389977679,1200626.1447792577,1196162.8505607476,1191699.5563422372,1187236.262123727,1182772.9679052169,1178309.6736867065,1173846.3794681963,1169383.0852496859,1164919.7910311758,1160456.4968126656,1155993.2025941552,1151529.9083756451,1147066.6141571347,1142603.3199386245,1138140.0257201144,1133676.731501604,1129213.4372830938,1124750.1430645837,1120286.8488460733,1115823.5546275631,1111360.2604090529,1106896.9661905426,1102433.6719720324,1097970.377753522,1093507.0835350119,1089043.7893165017,1084580.4950979913,1080117.2008794812,1075653.9066609708,1071190.6124424606,1066727.3182239505,1062264.0240054401,1057800.7297869297,1053337.4355684195,1048874.1413499094,1044410.847131399,1039947.5529128887,1035484.2586943784,{"$f":"GV88-GV89","v":1031020.9644758682},1026557.6702573579,1022094.3760388476,1017631.0818203373,1013167.7876018271,1008704.4933833168,1004241.1991648065,999777.90494629624,995314.61072778597,990851.3165092757,986388.02229076542,981924.72807225515,977461.43385374488,972998.13963523461,968534.84541672433,964071.55119821406,959608.25697970379,955144.96276119351,950681.66854268324,946218.37432417297,941755.0801056627,937291.78588715242,932828.49166864215,928365.19745013188,923901.9032316216,919438.60901311133,914975.31479460106,910512.02057609078,906048.72635758051,901585.43213907024,897122.13792055997,892658.84370204969,888195.54948353942,883732.25526502915,879268.96104651887,874805.6668280086,870342.37260949833,865879.07839098806,861415.78417247778,856952.48995396751,852489.19573545724,848025.90151694696,843562.60729843669,839099.31307992642,834636.01886141615,830172.72464290587,825709.4304243956,821246.13620588533,816782.84198737505,812319.54776886478,807856.25355035451,803392.95933184423,798929.66511333396,794466.37089482369,790003.07667631342,785539.78245780314,781076.48823929287,776613.1940207826,772149.89980227232,767686.60558376205,763223.31136525178,758760.01714674151,754296.72292823123,749833.42870972096,{"$f":"JH88-JH89","v":745370.13449121069},740906.84027270041,736443.54605419014,731980.25183567987,727516.9576171696,723053.66339865932,718590.36918014905,714127.07496163878,709663.7807431285,705200.48652461823,700737.19230610796,696273.89808759768,691810.60386908741,687347.30965057714,682884.01543206687,678420.72121355659,673957.42699504632,669494.13277653605,665030.83855802577,660567.5443395155,656104.25012100523,651640.95590249496,647177.66168398468,642714.36746547441,638251.07324696414,633787.77902845386,629324.48480994359,624861.19059143332,620397.89637292305,615934.60215441277,611471.3079359025,607008.01371739223,602544.71949888195,598081.42528037168,593618.13106186141,589154.83684335114,584691.54262484086,580228.24840633059,575764.95418782032,571301.65996931004,566838.36575079977,562375.0715322895,557911.77731377922,553448.48309526895,548985.18887675868,544521.89465824841,540058.60043973813,535595.30622122786,531132.01200271759,526668.71778420731,522205.42356569704,517742.12934718677,513278.8351286765,508815.54091016622,504352.24669165595,499888.95247314568,495425.6582546354,490962.36403612513,486499.06981761486,482035.77559910459,477572.48138059431,473109.18716208404,468645.89294357377,464182.59872506349,{"$f":"LT88-LT89","v":459719.30450655322},455256.01028804295,450792.71606953267,446329.4218510224,441866.12763251213,437402.83341400186,432939.53919549158,428476.24497698131,424012.95075847104,419549.65653996076,415086.36232145049,410623.06810294022,406159.77388442995,401696.47966591967,397233.1854474094,392769.89122889913,388306.59701038885,383843.30279187858,379380.00857336831,374916.71435485804,370453.42013634776,365990.12591783749,361526.83169932722,357063.53748081694,352600.24326230667,348136.9490437964,343673.65482528612,339210.36060677585,334747.06638826558,330283.77216975531,325820.47795124503,321357.18373273476,316893.88951422449,312430.59529571421,307967.30107720394,303504.00685869367,299040.7126401834,294577.41842167312,290114.12420316297,285650.82998465281,281187.53576614265,276724.2415476325,272260.94732912234,267797.65311061218,263334.35889210203,258871.06467359187,254407.77045508171,249944.47623657156,245481.1820180614,241017.88779955124,236554.59358104109,232091.29936253093,227628.00514402078,223164.71092551062,218701.41670700046,214238.12248849031,209774.82826998015,205311.53405146999,200848.23983295984,196384.94561444968,191921.65139593952,187458.35717742937,182995.06295891921,178531.76874040905,{"$f":"OF88-OF89","v":174068.4745218989},169605.18030338874,165141.88608487858,160678.59186636843,156215.29764785827,151752.00342934811,147288.70921083796,142825.4149923278,138362.12077381765,133898.82655530749,129435.53233679733,124972.23811828718,120508.94389977702,116045.64968126686,111582.35546275671,107119.06124424655,102655.76702573639,98192.472807226237,93729.17858871608,89265.884370205924,84802.590151695767,80339.295933185611,75876.001714675454,71412.707496165298,66949.413277655141,62486.119059144985,58022.824840634828,53559.530622124672,49096.236403614515,44632.942185104359,40169.647966594202,35706.353748084046,31243.059529573889,26779.765311063733,22316.471092553576,17853.17687404342,13389.882655533263,8926.588437023107,4463.2942185129505,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,{"$f":"QR88-QR89","v":2.7939677238464355E-9},2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,{"$f":"TD88-TD89","v":2.7939677238464355E-9},2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,{"$f":"VP88-VP89","v":2.7939677238464355E-9},2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,{"$f":"YB88-YB89","v":2.7939677238464355E-9},2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,{"$f":"AAN88-AAN89","v":2.7939677238464355E-9},2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9,2.7939677238464355E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9044415791410249E-3,5.2498586978503934E-3,5.2646725380683587E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.9455436650801881E-3},5.2945865086906178E-3,4.9733860768554714E-3,5.3248886396702515E-3,5.3401877297414545E-3,4.6760715436717972E-3,5.3710870063922072E-3,5.044588447158725E-3,5.4023946377005569E-3,5.0737277183648529E-3,5.434119096392802E-3,5.4501403484810479E-3,5.1181665177940901E-3,5.4825064566837783E-3,5.1482909194266267E-3,5.5153116321228247E-3,5.5318817790208277E-3,4.4856091394164582E-3,5.565363154952172E-3,5.2254090731707727E-3,5.5993074595512334E-3,5.2570025877492132E-3,5.633724724626729E-3,5.6511139323109968E-3,5.3052214886251496E-3,5.6862600932591108E-3,5.3379340091277263E-3,5.7219056031782619E-3,5.7399190724805619E-3,4.647510444942049E-3,5.7763345379423627E-3,5.4217723927076251E-3,5.8132777532676474E-3,5.4561584400571296E-3,5.8507606853692726E-3,5.8697083847198414E-3,5.5086836605152617E-3,5.9080241356466489E-3,5.544348179440192E-3,5.9469111554636212E-3,5.9665730354145439E-3,4.8237745478769039E-3,6.0063420512060537E-3,5.6358651388242389E-3,6.0467164098915657E-3,5.6734476365496332E-3,6.0877105037907666E-3,6.1084445749074057E-3,5.7309085292140413E-3,6.150396273257309E-3,5.7699609786090421E-3,6.1930057506753167E-3,6.2145621652975073E-3,5.4230986592166885E-3,6.258188652316937E-3,5.8703074373492028E-3,6.302514156559913E-3,5.9115726673776734E-3,6.3475561429909323E-3,6.3703514352760919E-3,5.9747283034671155E-3,6.4165021876164833E-3,6.0176954409475996E-3,6.4634157177511616E-3,{"$f":"IF(GT90,GU86/GT90)","v":6.4871646356316256E-3},5.2282336412726284E-3,6.5352593695134102E-3,6.1282658587269627E-3,6.5841672705671574E-3,6.1738045993244674E-3,6.6339097424345881E-3,6.6591008381502023E-3,6.243579021120286E-3,6.7101369714167927E-3,6.2911033940227078E-3,6.7620645878701301E-3,6.7883702366449495E-3,5.4620547177176553E-3,6.8416807654752112E-3,6.4136038079324297E-3,6.8959450048543701E-3,6.4641410059760292E-3,6.9511894732912837E-3,6.9791878514238598E-3,6.5416706338921595E-3,7.035954576526557E-3,6.5945442543901868E-3,7.0937722870077803E-3,7.1230846590374427E-3,5.7217687869373585E-3,7.1825358665998746E-3,6.7310844776882466E-3,7.2431158164331108E-3,6.787519637787072E-3,7.3048577659463061E-3,7.3361752435798094E-3,6.8742180178673349E-3,7.3997254631121218E-3,6.9334285130742707E-3,7.4645267619767074E-3,7.4974084396341317E-3,6.5182782078769663E-3,7.5641584506062542E-3,7.0866491243493767E-3,7.6322579907279033E-3,7.1501122182430097E-3,7.7017493403725868E-3,7.7370306430605577E-3,7.2477599878046847E-3,7.8086929227084833E-3,7.3145549692820305E-3,7.8818607518448252E-3,7.919024469483265E-3,6.3390412488487161E-3,7.9945431192344554E-3,7.4878054307592245E-3,8.0716938290000921E-3,7.5597357582924199E-3,8.1505311814844082E-3,8.1906000765138067E-3,7.6706080797791613E-3,8.2720751696187516E-3,7.7465867115015935E-3,8.3553844645650726E-3,8.3977467767966142E-3,6.7101982012270729E-3,8.4839280329276328E-3,7.9441803519886261E-3,{"$f":"IF(JF90,JG86/JF90)","v":8.5721088148184542E-3},8.0264401481810275E-3,8.6623608270044606E-3,8.7082868969046295E-3,8.1534911660318416E-3,8.8017878624651238E-3,8.2407373476991348E-3,8.8975549985514206E-3,8.9463147281233033E-3,7.1355000090650407E-3,9.0456415251418849E-3,8.4683248905490643E-3,9.1474547292530392E-3,8.5633669452834949E-3,9.2518504404274955E-3,9.3050481323260648E-3,8.7105034177456415E-3,9.4135088725492595E-3,8.8117844443733953E-3,9.5248150863663939E-3,9.5815710043404764E-3,8.2984166512612874E-3,9.6973633846383182E-3,9.0769157468000815E-3,9.8163012092200262E-3,9.1880375555932915E-3,9.9385162910902713E-3,1.0000896025493663E-2,9.3605363336546794E-3,1.0128290647102566E-2,9.4796079121893129E-3,1.0259325965278116E-2,1.0326258658642246E-2,8.2057234422338553E-3,1.0463058821385124E-2,9.79260263198054E-3,1.0603918976225292E-2,9.9243440593747533E-3,1.074902489475381E-2,1.0823231194821726E-2,1.0129510040140623E-2,1.0975079526566942E-2,1.0271600546945869E-2,1.1131690459260872E-2,1.1211853279623919E-2,8.8930708462404053E-3,1.1376044509748405E-2,1.0646945798451025E-2,1.1545602671975581E-2,1.080573453188451E-2,1.1720798163288455E-2,1.1810599418878668E-2,1.1053977698748956E-2,1.1994798775714676E-2,1.1226587778463413E-2,1.2185395901916923E-2,1.2283199718109483E-2,9.7253431219608555E-3,1.2484043416102316E-2,1.1685276316647003E-2,1.2692188594216041E-2,1.1880521910875821E-2,1.2908044449105375E-2,1.301900019859018E-2,{"$f":"IF(LR90,LS86/LR90)","v":1.2187201507053574E-2},1.3247258328239258E-2,1.2401487437725079E-2,1.3484393239894338E-2,1.3606454203006156E-2,1.174675261160065E-2,1.3857915864297242E-2,1.2975127167344069E-2,1.4119668071126412E-2,1.3221174514312562E-2,1.439236048599667E-2,1.4533027409211627E-2,1.3609932699756589E-2,1.4823472157108077E-2,1.3883238789882662E-2,1.5126739418588107E-2,1.5283451539191204E-2,1.2061570191507576E-2,1.5607616310012161E-2,1.4621722922321376E-2,1.5946943928842005E-2,1.4941569858492992E-2,1.6302530193824098E-2,1.6486791987677246E-2,1.5450773772479453E-2,1.6869061277716816E-2,1.5811603596820691E-2,1.7270832738727076E-2,1.7479506567819492E-2,1.3777491702853299E-2,1.7913468617930705E-2,1.6798540465107526E-2,1.8371100186642817E-2,1.7231502293716745E-2,1.8854401143710869E-2,1.9106365097766406E-2,1.7927788242814185E-2,1.963243640082377E-2,1.8426469813488618E-2,2.0190268601325004E-2,2.0482011089705637E-2,1.6132406028629972E-2,2.1093184512159076E-2,1.9813359580294211E-2,2.1744301555602388E-2,2.043259980204136E-2,2.2439423827489188E-2,2.2804909361635199E-2,2.1442670108792711E-2,2.3574929709918851E-2,2.2177080122286062E-2,2.4401836245102167E-2,2.483863415550569E-2,2.1476452470311876E-2,2.5763496308738424E-2,2.4269426390594519E-2,2.6763688118038732E-2,2.5228115990767741E-2,2.78488255517578E-2,2.8426711148449028E-2,2.6825584439936174E-2,2.9661142273292761E-2,2.8014154756562035E-2,3.1012938461298659E-2,{"$f":"IF(OD90,OE86/OD90)","v":3.1738215547340333E-2},2.5059011237368419E-2,3.330018853781766E-2,3.1531979094532606E-2,3.5030794787402467E-2,3.3212306071664061E-2,3.6958942055588105E-2,3.8007987119986555E-2,3.6114205620151142E-2,4.0302573131865402E-2,3.8360493138539599E-2,4.2902818622544921E-2,4.4337325833933988E-2,3.5244660268276919E-2,4.7524880556618444E-2,4.5486691129846095E-2,5.1222098810835198E-2,4.9167930775975741E-2,5.5561935059948019E-2,5.8027603105247377E-2,5.6003743849818974E-2,6.369831310091964E-2,6.1759644879606869E-2,7.0628695824676568E-2,7.4705198421298177E-2,6.0689395393068814E-2,8.4488365701571311E-2,8.3341536316815581E-2,9.7281061128506874E-2,9.7008783755648309E-2,0.11472484286369673,0.12606296886760296,0.12889718365944447,0.15724198278162793,0.16533948249123429,0.20920552172254936,0.25077568312390436,0.26352574893050335,0.41705409007605149,0.57529579913787121,1.248437145557602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8853298949692295E-2,6.2998304374204728E-2,6.3176070456820305E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.9346523980962254E-2},6.3535038104287414E-2,5.9680632922265657E-2,6.3898663676043022E-2,6.4082252756897454E-2,5.6112858524061567E-2,6.4453044076706489E-2,6.0535061365904697E-2,6.4828735652406683E-2,6.0884732620378232E-2,6.5209429156713627E-2,6.5401684181772571E-2,6.1417998213529085E-2,6.5790077480205336E-2,6.177949103311952E-2,6.6183739585473897E-2,6.6382581348249925E-2,5.3827309672997495E-2,6.6784357859426061E-2,6.2704908878049276E-2,6.7191689514614794E-2,6.3084031052990555E-2,6.7604696695520744E-2,6.7813367187731954E-2,6.3662657863501795E-2,6.8235121119109329E-2,6.4055208109532719E-2,6.8662867238139136E-2,6.887902886976674E-2,5.5770125339304588E-2,6.9316014455308356E-2,6.5061268712491502E-2,6.9759333039211766E-2,6.5473901280685559E-2,7.0209128224431275E-2,7.0436500616638101E-2,6.6104203926183144E-2,7.089628962775979E-2,6.6532178153282301E-2,7.1362933865563458E-2,7.1598876424974534E-2,5.788529457452285E-2,7.2076104614472641E-2,6.763038166589086E-2,7.2560596918698789E-2,6.8081371638595595E-2,7.3052526045489202E-2,7.3301334898888876E-2,6.87709023505685E-2,7.3804755279087711E-2,6.9239531743308505E-2,7.4316069008103808E-2,7.4574745983570084E-2,6.5077183910600259E-2,7.5098263827803241E-2,7.044368924819043E-2,7.5630169878718956E-2,7.0938872008532078E-2,7.6170673715891188E-2,7.6444217223313099E-2,7.1696739641605389E-2,7.6998026251397803E-2,7.2212345291371188E-2,7.7560988613013943E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":7.78459756275795E-2},6.2738803695271544E-2,7.8423112434160919E-2,7.3539190304723556E-2,7.9010007246805888E-2,7.4085655191893612E-2,7.9606916909215064E-2,7.9909210057802424E-2,7.4922948253443436E-2,8.0521643657001513E-2,7.5493240728272487E-2,8.1144775054441565E-2,8.1460442839739397E-2,6.5544656612611857E-2,8.2100169185702537E-2,7.6963245695189156E-2,8.2751340058252437E-2,7.7569692071712354E-2,8.3414273679495402E-2,8.3750254217086317E-2,7.8500047606705911E-2,8.4431454918318688E-2,7.9134531052682242E-2,8.5125267444093364E-2,8.5477015908449305E-2,6.8661225443248305E-2,8.6190430399198492E-2,8.0773013732258953E-2,8.6917389797197334E-2,8.1450235653444863E-2,8.765829319135568E-2,8.8034102922957713E-2,8.2490616214408022E-2,8.8796705557345465E-2,8.3201142156891256E-2,8.9574321143720492E-2,8.9968901275609581E-2,7.8219338494523588E-2,9.0769901407275047E-2,8.5039789492192513E-2,9.1587095888734843E-2,8.5801346618916113E-2,9.2420992084471049E-2,9.2844367716726689E-2,8.6973119853656217E-2,9.3704315072501793E-2,8.7774659631384366E-2,9.4582329022137895E-2,9.502829363379918E-2,7.6068494986184593E-2,9.5934517430813465E-2,8.9853665169110697E-2,9.6860325948001105E-2,9.0716829099509039E-2,9.7806374177812905E-2,9.8287200918165674E-2,9.2047296957349936E-2,9.9264902035425012E-2,9.2959040538019122E-2,0.10026461357478086,0.10077296132155937,8.0522378414724871E-2,0.10180713639513159,9.5330164223863506E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.10286530577782145},9.6317281778172337E-2,0.10394832992405353,0.10449944276285555,9.7841893992382106E-2,0.10562145434958148,9.8888848172389618E-2,0.10677065998261705,0.10735577673747965,8.5626000108780492E-2,0.10854769830170262,0.10161989868658877,0.10976945675103647,0.10276040334340195,0.11102220528512995,0.11166057758791278,0.1045260410129477,0.11296210647059111,0.10574141333248074,0.11429778103639673,0.11497885205208572,9.9580999815135449E-2,0.11636836061565982,0.10892298896160098,0.11779561451064031,0.1102564506671195,0.11926219549308326,0.12001075230592395,0.11232643600385615,0.1215394877652308,0.11375529494627176,0.1231119115833374,0.12391510390370696,9.8468681306806263E-2,0.12555670585662149,0.11751123158376647,0.1272470277147035,0.11909212871249704,0.12898829873704573,0.12987877433786071,0.12155412048168748,0.1317009543188033,0.12325920656335043,0.13358028551113046,0.13454223935548704,0.10671685015488486,0.13651253411698086,0.12776334958141231,0.13854723206370698,0.12966881438261413,0.14064957795946145,0.14172719302654402,0.13264773238498748,0.14393758530857612,0.13471905334156095,0.14622475082300307,0.1473983966173138,0.11670411746353027,0.14980852099322778,0.14022331579976405,0.15230626313059248,0.14256626293050984,0.15489653338926451,0.15622800238308215,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.14624641808464289},0.15896709993887109,0.14881784925270095,0.16181271887873205,0.16327745043607386,0.14096103133920779,0.16629499037156689,0.15570152600812881,0.16943601685351695,0.15865409417175075,0.17270832583196005,0.17439632891053952,0.16331919239707907,0.17788166588529691,0.16659886547859193,0.18152087302305728,0.18340141847029445,0.14473884229809092,0.18729139572014594,0.17546067506785651,0.19136332714610405,0.1792988383019159,0.19563036232588918,0.19784150385212695,0.18540928526975342,0.20242873533260181,0.18973924316184829,0.2072499928647249,0.2097540788138339,0.16532990043423959,0.21496162341516845,0.20158248558129033,0.22045320223971382,0.20677802752460095,0.22625281372453043,0.22927638117319687,0.21513345891377023,0.23558923680988525,0.22111763776186341,0.24228322321590007,0.24578413307646763,0.19358887234355965,0.2531182141459089,0.23776031496353053,0.26093161866722864,0.24519119762449632,0.26927308592987026,0.27365891233962236,0.25731204130551255,0.2828991565190262,0.26612496146743275,0.29282203494122599,0.29806360986606828,0.2577174296437425,0.3091619557048611,0.29123311668713425,0.32116425741646482,0.30273739188921289,0.3341859066210936,0.34112053378138835,0.3219070132792341,0.35593370727951312,0.33616985707874442,0.37215526153558393,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.38085858656808402},0.30070813484842102,0.39960226245381192,0.37838374913439127,0.4203695374488296,0.39854767285996873,0.44350730466705723,0.45609584543983867,0.43337046744181373,0.48363087758238482,0.46032591766247521,0.51483382347053908,0.53204791000720786,0.42293592321932305,0.57029856667942136,0.54584029355815311,0.61466518573002238,0.59001516931170883,0.6667432207193762,0.69633123726296853,0.67204492619782763,0.76437975721103568,0.74111573855528246,0.84754434989611882,0.89646238105557807,0.72827274471682579,1.0138603884188557,1.000098435801787,1.1673727335420825,1.1641054050677797,1.3766981143643608,1.5127556264112356,1.5467662039133336,1.8869037933795352,1.9840737898948113,2.5104662606705923,3.0093081974868525,3.1623089871660399,5.0046490809126176,6.903549589654455,14.981245746691224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":7.0991028454943095E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":8.8595435602771833E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99295093916235622,0.9859515675834053,0.97900153500053966,{"$f":"1/(1+$F$95)^EI8","v":0.97210049362017426},0.96524809810034218,0.95844400553341291,0.95168787542893296,0.94497936969658658,0.9383181526292772,0.93170389088632788,0.92513625347680073,0.91861491174293308,0.91213953934369041,0.90570981223843627,0.89932540867071664,0.89298600915215809,0.88669129644647982,0.88044095555361934,0.87423467369396868,0.86807214029272228,0.86195304696433528,0.85587708749709135,0.84984395783777889,0.8438533560764766,0.83790498243144373,0.83199853923411971,0.8261337309142277,0.82031026398498363,0.81452784702840997,0.80878619068075164,0.80308500761799695,0.79742401254149808,0.79180292216369497,0.78622145519393905,0.78067933232441622,0.77517627621617036,0.7697120114852245,0.7642862646887999,0.75889876431163306,0.75354924075238783,0.74823742631016399,0.74296305517110173,0.73772586339507895,0.73252558890250374,0.7273619714611993,0.72223475267338078,0.71714367596272544,0.71208848656153279,0.7070689314979749,0.70208475958343786,0.69713572139995172,0.69222156928770884,0.68734205733267062,0.68249694135426142,0.67768597889314941,0.67290892919911349,0.66816555321899529,0.66345561358473681,0.65877887460150175,0.65413510223588123,0.64952406410418217,0.64494552946079808,0.64039926918666268,0.63588505577778331,0.63140266333385719,0.62695186754696652,0.6225324456903536,{"$f":"1/(1+$F$95)^GU8","v":0.61814417660727516},0.61378684069993528,0.6094602199184963,0.60516409775016711,0.60089825920836837,0.59666249082197442,0.59245658062463036,0.58828031814414494,0.58413349439195839,0.58001590185268415,0.57592733447372368,0.57186758765495638,0.56783645823850015,0.56383374449854473,0.55985924613125793,0.55591276424476144,0.55199410134917748,0.54810306134674658,0.54423944952201464,0.54040307253208808,0.5365937383969599,0.53281125648990113,0.52905543752792239,0.52532609356230187,0.52162303796917953,0.51794608544021814,0.51429505197333059,0.51066975486347144,0.50707001269349428,0.50349564532507296,0.49994647388968794,0.49642232077967402,0.49292300963933383,0.48944836535611175,0.48599821405183119,0.48257238307399364,0.47917070098713832,0.47579299756426369,0.47243910377830822,0.4691088517936931,0.46580207495792214,0.46251860779324311,0.45925828598836616,0.45602094639024221,0.45280642699589746,0.44961456694432739,0.44644520650844594,0.44329818708709351,0.44017335119709938,0.43707054246540156,0.43398960562122102,0.43093038648829196,0.42789273197714672,0.42487649007745426,0.42188150985041373,0.41890764142120118,0.41595473597146931,0.41302264573190034,0.41011122397481153,0.40722032500681266,0.4043498041615145,0.40149951779229065,0.39866932326508814,0.3958590789512903,{"$f":"1/(1+$F$95)^JG8","v":0.39306864422062909},0.39029787943414773,0.38754664593721305,0.38481480605257684,0.38210222307348618,0.37940876125684231,0.37673428581640778,0.37407866291606168,0.37144175966310189,0.36882344410159529,0.36622358520577386,0.36364205287347828,0.36107871791964752,0.35853345206985349,0.35600612795388265,0.35349661909936181,0.35100479992542899,0.3485305457364497,0.34607373271577629,0.34363423791955233,0.34121193927056009,0.33880671555211156,0.33641844640198243,0.33404701230638928,0.33169229459400845,0.32935417543003759,0.32703253781029923,0.32472726555538545,0.32243824330484383,0.32016535651140499,0.31790849143525024,0.31566753513831958,0.31344237547866055,0.31123290110481594,0.3090390014502517,0.30686056672782419,0.30469748792428597,0.30254965679483048,0.30041696585767547,0.29829930838868435,0.29619657841602548,0.29410867071486907,0.29203548080212138,0.28997690493119666,0.28793284008682507,0.2859031839798975,0.2838878350423471,0.28188669242206665,0.27989965597786132,0.27792662627443787,0.27596750457742825,0.2740221928484492,0.27209059374019601,0.27017261059157077,0.26826814742284577,0.26637710893086014,0.26449940048425086,0.26263492811871708,0.26078359853231797,0.25894531908080404,0.25711999777298039,0.25530754326610383,0.25350786486131172,0.25172087249908315,{"$f":"1/(1+$F$95)^LS8","v":0.24994647675473236},0.24818458883393354,0.24643512056827754,0.24469798441085971,0.24297309343189877,0.24126036131438686,0.23955970234976984,0.23787103143365843,0.23619426406156951,0.23452931632469703,0.23287610490571325,0.23123454707459937,0.22960456068450555,0.22798606416763997,0.2263789765311873,0.22478321735325549,0.22319870677885109,0.22162536551588355,0.22006311483119706,0.21851187654663054,0.2169715730351057,0.21544212721674202,0.2139234625549998,0.21241550305285023,0.210918173248972,0.20943139821397527,0.20795510354665217,0.2064892153702533,0.20503366032879106,0.20358836558336862,0.20215325880853502,0.20072826818866574,0.19931332241436897,0.19790835067891718,0.19651328267470375,0.19512804858972468,0.19375257910408503,0.19238680538653,0.19103065909100037,0.18968407235321275,0.18834697778726295,0.1870193084822542,0.18570099799894868,0.18439198036644297,0.18309219007886626,0.18180156209210294,0.18052003182053702,0.17924753513382069,0.17798400835366468,0.17672938825065201,0.17548361204107366,0.17424661738378663,0.17301834237709468,0.17179872555565032,0.17058770588737884,0.16938522277042467,0.16819121603011811,0.16700562591596449,0.16582839309865405,0.164659458667093,0.16349876412545514,0.16234625139025524,0.16120186278744195,0.16006554104951176,{"$f":"1/(1+$F$95)^OE8","v":0.1589372293126434},0.15781687111385204,0.15670441038816391,0.15559979146581066,0.15450295906944347,0.153413858311367,0.15233243469079252,0.15125863409111073,0.15019240277718363,0.14913368739265537,0.14808243495728238,0.14703859286428206,0.14600210887770024,0.14497293112979703,0.14395100811845155,0.14293628870458444,0.14192872210959881,0.14092825791283922,0.13993484604906847,0.13894843680596225,0.13796898082162157,0.13699642908210227,0.13603073291896259,0.13507184400682756,0.1341197143609707,0.13317429633491279,0.1322355426180376,0.13130340623322423,0.13037784053449639,0.12945879920468809,0.12854623625312595,0.12764010601332754,0.12674036314071629,0.12584696261035233,0.12495985971467928,0.12407901006128708,0.12320436957069045,0.12233589447412313,0.12147354131134747,0.12061726692847975,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,{"$f":"1/(1+$F$95)^QQ8","v":0.11976702847583058},0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,{"$f":"1/(1+$F$95)^TC8","v":0.11976702847583058},0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,{"$f":"1/(1+$F$95)^VO8","v":0.11976702847583058},0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,{"$f":"1/(1+$F$95)^YA8","v":0.11976702847583058},0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,{"$f":"1/(1+$F$95)^AAM8","v":0.11976702847583058},0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058,0.11976702847583058]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":110658328.23706354},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1329549.6558083007,1315776.9874665139,1302132.4235420101,1288614.8423568083,{"$f":"EJ95*EI90*EJ7","v":1275223.1316810648},1261956.1886556116,1248812.919715109,1235792.2405118234,1222893.0758400143,1210114.3595609281,1197455.0345283996,1184914.0525150467,1172490.3741390617,1160182.9687915919,1147990.8145647023,1135912.8981799206,1123948.2149173529,1112095.7685453773,1100354.5712508955,1088723.64357015,1077202.0143200997,1065788.7205303437,1054482.8073755975,1043283.3281087112,1032189.3439942263,1021199.924242471,1010314.1459441828,999531.09400566132,988849.86108444131,978269.54752548516,967789.2612978901,957408.11793210532,947125.24045765505,936939.75934136531,926850.81242608675,916857.54486991395,906959.10908589337,897154.66468221927,887443.37840291171,877824.42406897282,868296.98252001789,858860.24155637994,849513.39588167891,840255.64704585611,831086.20338866941,822004.27998364205,813009.098582468,804099.88755986455,795275.88185886957,786536.3229365825,777880.45871034462,769307.5435043514,760816.83799669903,752407.6091668593,744079.1302435766,735830.68065319036,727661.54596837133,719571.01785727544,711558.39403310884,703622.97820409911,695764.08002387499,687981.01504224294,680273.10465636733,672639.67606234166,665080.06220715528,657593.60174104664,650179.63897024386,642837.52381008829,{"$f":"GV95*GU90*GV7","v":635566.61173853697},628366.26375004277,621235.8463098075,614174.73130840703,607182.29601678287,600257.92304160027,593401.00028096617,586610.92088050907,579887.08318981319,573228.89071920572,566635.75209689711,560107.08102646703,553642.29624469497,547240.82147973601,540902.0854096337,534625.52162116929,528410.56856904784,522256.66953541397,516163.27258969581,510129.83054877789,504155.8009374942,498240.64594944497,492383.83240813122,486584.83172840456,480843.11987823097,475158.17734076589,469529.48907673673,463956.54448713228,458438.83737619495,452975.86591471516,447567.13260362257,442212.14423787594,436910.41187064507,431661.45077778504,426464.78042259999,421319.92442089325,416226.41050630278,411183.77049591776,406191.5402561776,401249.2596690458,396356.47259846219,391512.72685706685,386717.57417319651,381970.57015814848,377271.2742737137,372619.24979997211,368014.06380335306,363455.28710495436,358942.49424912134,354475.26347228099,350053.17667203146,345675.81937648373,341342.78071385296,337053.65338229877,332808.03362001182,328605.52117554436,324445.7192783833,320328.23460976389,316252.67727372196,312218.66076838184,308225.8019574809,304273.72104212455,300362.04153277434,296490.39022146334,{"$f":"JH95*JG90*JH7","v":292658.39715424029},288865.69560383807,285111.92204256676,281396.71611542738,277719.72061344679,274080.58144723019,270478.94762073061,266914.47120523261,263386.80731354974,259895.61407443273,256440.55260718783,253021.28699650295,249637.48426747977,246288.81436087115,242974.95010852115,239695.5672090062,236450.34420347668,233238.96245169599,230061.10610827655,226916.46209911074,223804.72009799507,220725.57250344628,217678.714415708,214663.84361394579,211680.6605336295,208728.86824410188,205808.17242633068,202918.28135084407,200058.90585584723,197229.75932551868,194430.55766848498,191661.01929647283,188920.8651031359,186209.81844305649,183527.60511091969,180873.95332085871,178248.59368597023,175651.25919799841,173081.68520718615,170539.60940229203,168024.77179077189,165536.91467912355,163075.78265339363,160641.12255984475,158232.68348578186,155850.21674053703,153493.47583661065,151162.21647096798,148856.19650649029,146575.17595357864,144318.91695190952,142087.18375234105,139879.74269896816,137696.36221132634,135536.81276674187,133400.86688282801,131288.29910012538,129198.8859648862,127132.4060120003,125088.63974806217,123067.36963457831,121068.380071313,119091.45737977182,117136.38978682175,{"$f":"LT95*LS90*LT7","v":115202.96740844665},113290.98223363714,111400.22810841372,109530.50071998198,107681.59758101906,105853.31801409001,104045.4631361933,102257.83584343416,100490.24079582482,98742.484402210728,97014.374805321553,95305.721866946144,93616.337153230124,91946.03392009571,90294.627098781988,88661.933281505306,87047.770707238597,85451.959247608567,83874.320392909896,82314.677238235614,80772.854469722253,79248.678350909599,77741.976709213443,76252.578922510642,74780.315905835654,73325.020098187728,71886.525449447377,70464.667407401896,69059.282904878579,67670.21034698491,66297.289598454823,64940.361971100298,63599.270211367293,62273.858487995138,60963.97237977873,59669.458863432526,58390.16630155556,57125.944430696676,55876.644349519273,54642.118507064377,53422.220691111732,52216.806016637769,51025.730914369873,49848.853119435866,48686.031660108405,47537.126846642976,46402.000260209228,45280.514741914471,44172.534381918922,43077.92450864167,41996.551678056821,40928.283663079048,39872.989443037732,38830.539193238976,37800.804274615039,36783.657223459995,35778.971741251393,34786.622684556911,33806.486055025482,32838.438989461945,31882.359749985051,30938.12771426751,30005.623365857857,29084.728284583358,{"$f":"OF95*OE90*OF7","v":28175.325137033175},27277.297667121296,26390.530686728503,25514.910066422693,24650.322726257011,23796.656626645086,22953.800759312748,22121.64513832565,21300.080791192089,20488.999750040501,19688.295042870977,18897.860684880176,18117.591669859041,17347.383961662825,16587.134485752627,15836.741120808072,15096.102690410398,14365.118954795462,13643.690602676041,12931.719243132911,12229.107397574058,11535.758491761573,10851.576847905602,10176.467676824795,9510.3370701727654,8853.0919927299783,8204.6402747605298,7564.8906044333035,6933.7525203069808,6311.136403878354,5696.9534721934388,5091.1157705208852,4493.5361650871464,3904.128335872927,3322.8067694703836,2749.486752000601,2184.0843620908313,1626.5164639110149,1076.7007002690971,534.55548576465048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999933},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2014908204288103E-2,1.1890447004112717E-2,1.1767143461199317E-2,1.1644987439139748E-2,{"$f":"EJ96/$H$96","v":1.1523968886907021E-2},1.1404077838155304E-2,1.1285304410525476E-2,1.1167638804956311E-2,1.1051071305001176E-2,1.0935592276150222E-2,1.0821192165158047E-2,1.070786149937674E-2,1.0595590886094297E-2,1.0484371011878381E-2,1.0374192641925328E-2,1.0265046619414422E-2,1.0156923864867329E-2,1.0049815375512744E-2,9.9437122246560945E-3,9.8386055610543421E-3,9.7344866082958326E-3,9.6313466641851173E-3,9.5291771001327352E-3,9.4279693605499211E-3,9.3277149622481657E-3,9.2284054938436486E-3,9.1300326151664331E-3,9.032588056674451E-3,8.9360636188721958E-3,8.8404511717341018E-3,8.7457426541325788E-3,8.6519300732706538E-3,8.5590055041191923E-3,8.4669610888586481E-3,8.3757890363253314E-3,8.2854816214621308E-3,8.196031184773668E-3,8.1074301317858623E-3,8.0196709325098432E-3,7.9327461209101943E-3,7.8466482943774785E-3,7.7613701132050548E-3,7.6769043000700747E-3,7.5932436395187075E-3,7.5103809774555051E-3,7.4283092206368848E-3,7.3470213361687253E-3,7.2665103510080129E-3,7.1867693514685001E-3,7.1077914827303761E-3,7.0295699483539087E-3,6.952098009796989E-3,6.8753689859366003E-3,6.7993762525941567E-3,6.7241132420646594E-3,6.6495734426496927E-3,6.575750398194166E-3,6.5026377076268229E-3,6.4302290245044722E-3,6.3585180565598849E-3,6.2874985652533839E-3,6.2171643653280203E-3,6.1475093243684017E-3,6.0785273623630426E-3,6.0102124512703015E-3,5.9425586145878031E-3,5.8755599269253627E-3,5.8092105135813749E-3,{"$f":"GV96/$H$96","v":5.743504550122621E-3},5.6784362619674913E-3,5.6139999239725796E-3,5.5501898600226396E-3,5.4870004426238496E-3,5.4244260925003906E-3,5.3624612781942816E-3,5.3011005156684762E-3,5.2403383679131676E-3,5.1801694445552842E-3,5.1205884014711685E-3,5.061589940402394E-3,5.0031688085746791E-3,4.9453197983199328E-3,4.8880377467013436E-3,4.8313175351415039E-3,4.7751540890535859E-3,4.7195423774754894E-3,4.6644774127069608E-3,4.6099542499496811E-3,4.5559679869502483E-3,4.5025137636460861E-3,4.4495867618142256E-3,4.3971822047229282E-3,4.3452953567861595E-3,4.2939215232208608E-3,4.2430560497070122E-3,4.1926943220504586E-3,4.1428317658484823E-3,4.0934638461580962E-3,4.0445860671670247E-3,3.9961939718673864E-3,3.9482831417320084E-3,3.9008491963933877E-3,3.8538877933252677E-3,3.8073946275268031E-3,3.7613654312093001E-3,3.7157959734855023E-3,3.6706820600614235E-3,3.6260195329306691E-3,3.5818042700712684E-3,3.5380321851449662E-3,3.4946992271989753E-3,3.4518013803701447E-3,3.4093346635915623E-3,3.3672951303015276E-3,3.3256788681549194E-3,3.2844819987368997E-3,3.2437006772789677E-3,3.2033310923773217E-3,3.1633694657135238E-3,3.1238120517774475E-3,3.084655137592479E-3,3.04589504244297E-3,3.0075281176039147E-3,2.969550746072832E-3,2.9319593423038403E-3,2.8947503519439056E-3,2.8579202515712442E-3,2.8214655484358597E-3,2.7853827802022113E-3,2.7496685146939722E-3,2.7143193496408889E-3,2.6793319124276977E-3,{"$f":"JH96/$H$96","v":2.6447028598451049E-3},2.6104288778428008E-3,2.5765066812844938E-3,2.5429330137049485E-3,2.5097046470690153E-3,2.4768183815326293E-3,2.4442710452057714E-3,2.41205949391736E-3,2.3801806109820826E-3,2.3486313069691228E-3,2.3174085194727933E-3,2.2865092128850437E-3,2.2559303781698285E-3,2.2256690326393344E-3,2.1957222197320336E-3,2.1660870087925597E-3,2.1367604948533893E-3,2.1077397984183145E-3,2.0790220652476894E-3,2.0506044661454418E-3,2.0224841967478291E-3,1.9946584773139304E-3,1.9671245525178594E-3,1.9398796912426784E-3,1.9129211863760098E-3,1.8862463546073245E-3,1.8598525362268933E-3,1.8337370949263925E-3,1.8078974176011467E-3,1.7823309141539985E-3,1.7570350173007859E-3,1.7320071823774266E-3,1.7072448871485785E-3,1.6827456316178828E-3,1.6585069378397634E-3,1.6345263497327747E-3,1.6108014328944853E-3,1.5873297744178857E-3,1.5641089827093081E-3,1.5411366873078428E-3,1.5184105387062428E-3,1.4959282081733018E-3,1.4736873875776985E-3,1.4516857892132888E-3,1.4299211456258376E-3,1.4083912094411803E-3,1.3870937531948006E-3,1.3660265691628098E-3,1.3451874691943239E-3,1.3245742845452207E-3,1.3041848657132685E-3,1.2840170822746157E-3,1.2640688227216258E-3,1.2443379943020572E-3,1.2248225228595638E-3,1.2055203526755173E-3,1.1864294463121313E-3,1.1675477844568841E-3,1.1488733657682259E-3,1.1304042067225573E-3,1.1121383414624776E-3,1.0940738216462839E-3,1.0762087162987134E-3,1.0585411116629218E-3,{"$f":"LT96/$H$96","v":1.0410691110536853E-3},1.0237908347118137E-3,1.0067044196597731E-3,9.8980801955849719E-4,9.7309980456538768E-4,9.5657796119348788E-4,9.4024069217182198E-4,9.2408621630689206E-4,9.0811276834531964E-4,8.9231859883762675E-4,8.7670197400314487E-4,8.6126117559604302E-4,8.4599450077246492E-4,8.3090026195877052E-4,8.1597678672086602E-4,8.0122241763461925E-4,7.8663551215734978E-4,7.7221444250038444E-4,7.5795759550267004E-4,7.438633725054361E-4,7.2993018922789448E-4,7.1615647564397507E-4,7.0254067586008218E-4,6.8908124799386635E-4,6.7577666405400276E-4,6.6262540982097069E-4,6.4962598472881989E-4,6.3677690174792181E-4,6.2407668726869561E-4,6.1152388098629953E-4,5.9911703578628098E-4,5.8685471763117946E-4,5.7473550544807125E-4,5.6275799101704967E-4,5.5092077886063396E-4,5.3922248613409859E-4,5.2766174251671501E-4,5.1623719010389943E-4,5.0494748330025946E-4,4.9379128871352969E-4,4.8276728504939283E-4,4.7187416300717655E-4,4.6111062517642011E-4,4.5047538593430197E-4,4.3996717134392476E-4,4.2958471905344623E-4,4.1932677819605353E-4,4.0919210929077062E-4,3.991794841440946E-4,3.8928768575245194E-4,3.7951550820546943E-4,3.6986175659005355E-4,3.6032524689526984E-4,3.5090480591801676E-4,3.4159927116948942E-4,3.3240749078242263E-4,3.2332832341911073E-4,3.143606381801961E-4,3.0550331451422059E-4,2.967552421279318E-4,2.881153208973428E-4,2.7958246077953303E-4,2.7115558172518883E-4,2.6283361359187617E-4,{"$f":"OF96/$H$96","v":2.5461549605803842E-4},2.4650017853771556E-4,2.3848662009597706E-4,2.3057378936506301E-4,2.2276066446122862E-4,2.1504623290228517E-4,2.0742949152583235E-4,1.9990944640817642E-4,1.9248511278392789E-4,1.8515551496627418E-4,1.7791968626792109E-4,1.7077666892269738E-4,1.6372551400781774E-4,1.5676528136679863E-4,1.4989503953302075E-4,1.4311386565393427E-4,1.3642084541590029E-4,1.2981507296966425E-4,1.2329565085645553E-4,1.1686168993470844E-4,1.1051230930739907E-4,1.0424663624999374E-4,9.8063806139003369E-5,9.1962962381138903E-5,8.5943256343063055E-5,8.0003847281733583E-5,7.4143902275332707E-5,6.8362596154778558E-5,6.2659111435813401E-5,5.7032638251664118E-5,5.1482374286270122E-5,4.6007524708074192E-5,4.0607302104371534E-5,3.5280926416212482E-5,3.0027624873854306E-5,2.4846631932757654E-5,1.9737189210123102E-5,1.4698545421963411E-5,9.7299563207070971E-6,4.8306846333289188E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":7.0991028454941577E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":8.8595435602769168E-2},{"$f":"SUM(K98:XFD98)","v":7.0991028454941577E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8926415366673204E-5,6.2423166625870296E-5,6.1950157031686701E-5,5.7590793859575945E-5,{"$f":"EJ92*EJ97","v":6.1014650195188348E-5},5.6716881939657634E-5,6.0092989250827691E-5,5.963728771641221E-5,5.1675600056403955E-5,5.8736017581633437E-5,5.4588460980840793E-5,5.7848093545473145E-5,5.3759143171230647E-5,5.6973320729315439E-5,5.6540805900672426E-5,5.253821791108231E-5,5.5685400669180688E-5,5.1739373239666354E-5,5.4842671699127689E-5,5.4426002834169501E-5,4.366510209769891E-5,5.3601941857427361E-5,4.979384847888475E-5,5.2790099168947645E-5,4.903582169432566E-5,5.1990296199548099E-5,5.1594854514020837E-5,4.7919880256168181E-5,5.0812781946817559E-5,4.7189744965632522E-5,5.0042313896636324E-5,4.9661378441334372E-5,3.9778067478710436E-5,4.8907999768988284E-5,4.5411621764291884E-5,4.8165805985153757E-5,4.4718844723774281E-5,4.7434633474430945E-5,4.7073129715247015E-5,4.3698988939273809E-5,4.6358187507112754E-5,4.303173825710996E-5,4.5653867821513372E-5,4.5305642750885313E-5,3.6228384603908731E-5,4.4616966041272992E-5,4.1406821422711198E-5,4.3938527382087076E-5,4.0773759591516304E-5,4.3270176868172259E-5,4.2939738414954565E-5,3.9841837780277525E-5,4.2286243788373347E-5,3.9232135656349259E-5,4.1642471976298483E-5,4.1324187532057875E-5,3.566094316779039E-5,4.0694733511998401E-5,3.7747421266407313E-5,4.00746500662105E-5,3.716900466452824E-5,3.9463799859122198E-5,3.9161794847863404E-5,3.631754947530978E-5,3.8564541341615718E-5,3.5760507882568903E-5,3.7976186382278254E-5,3.7685305004644529E-5,{"$f":"GV92*GV97","v":3.0028383707753499E-5},3.7110053785207755E-5,3.4404084064976922E-5,3.6543378421794774E-5,3.387566856916651E-5,3.5985153102154728E-5,3.5709170392171543E-5,3.3097839968477631E-5,3.5163388225268084E-5,3.2588981574254474E-5,3.4625749498646707E-5,3.4359946501529098E-5,2.7327581794413147E-5,3.3834299343289233E-5,3.1349937505561194E-5,3.3316500023324379E-5,3.0867269356905393E-5,3.2806433293059741E-5,3.2554264092005419E-5,3.0156802340482184E-5,3.2055583808291082E-5,2.9692026270365033E-5,3.1564355259594445E-5,3.1321501105454332E-5,2.4862775342482882E-5,3.0841245348898999E-5,2.856036871414408E-5,3.0368170557512976E-5,2.8119551966744666E-5,2.9902171166228404E-5,2.967179217647855E-5,2.7470708604303618E-5,2.921621129945067E-5,2.7046259043476771E-5,2.8767448570931817E-5,2.8545592613437105E-5,2.451762632211333E-5,2.8106869513569055E-5,2.6012835806699253E-5,2.7674716554745558E-5,2.5610302474791562E-5,2.7249037048157225E-5,2.7038595009118522E-5,2.5017827930495715E-5,2.6622447458732139E-5,2.4630265328386222E-5,2.6212537744149979E-5,2.6009893317574811E-5,2.0561952392189895E-5,2.5609168543194909E-5,2.3686695064867631E-5,2.5214454461288137E-5,2.3319177745658288E-5,2.4825662518960202E-5,2.4633460030164047E-5,2.2778259946140501E-5,2.4253388073803323E-5,2.2424434609483219E-5,2.3879022470944277E-5,2.369395321521993E-5,1.8690470521441741E-5,2.3327989793070678E-5,2.1563042446439694E-5,2.2967524704345855E-5,{"$f":"JH92*JH97","v":2.122754921426993E-5},2.261247685310669E-5,2.2436959372416988E-5,2.0733781863054026E-5,2.2089887900944376E-5,2.0410809740163663E-5,2.1748036056085119E-5,2.1579043375542519E-5,1.6983778771239085E-5,2.1244876877568155E-5,1.962456824702191E-5,2.0915739512885938E-5,1.9318359631280404E-5,2.0591557019870065E-5,2.0431300939824399E-5,1.8867708293222024E-5,2.0114413876815128E-5,1.857294876848922E-5,1.980230073195981E-5,1.9648012294190248E-5,1.6783416535204994E-5,1.9342928082762529E-5,1.7855423826666421E-5,1.9042443358886874E-5,1.7575991701312853E-5,1.8746490124274529E-5,1.8600191837555845E-5,1.7164762703428877E-5,1.8310910505610577E-5,1.6895798235953855E-5,1.8025994974896836E-5,1.7885154163855461E-5,1.4009179392108984E-5,1.7606666525046771E-5,1.6241099404647653E-5,1.7332384977071627E-5,1.5986147631378726E-5,1.7062247261401804E-5,1.6928713133760256E-5,1.5610959547313854E-5,1.6664676416278365E-5,1.5365577001264642E-5,1.6404631832231745E-5,1.6276088076774448E-5,1.2716390052587817E-5,1.6021921085741256E-5,1.4768312007635047E-5,1.5771600006915773E-5,1.4535738687731435E-5,1.5525067841436744E-5,1.5403205017103481E-5,1.4193496192276304E-5,1.5162251167200448E-5,1.3969669719109152E-5,1.4924947350628476E-5,1.4807647256159159E-5,1.1538433455383511E-5,1.457571723153381E-5,1.3424902731837981E-5,1.4347303379417874E-5,1.3212783933670061E-5,1.4122353520412818E-5,1.4011161491217432E-5,1.2900653831336527E-5,{"$f":"LT92*LT97","v":1.3791311451678574E-5},1.269652917553663E-5,1.3574798271031997E-5,1.3467777487890914E-5,1.1430762670626549E-5,1.3256176903860347E-5,1.2199742548841E-5,1.304779064335644E-5,1.2006317388968968E-5,1.2842570942830574E-5,1.2741133817897644E-5,1.1721706636775388E-5,1.2540575927267181E-5,1.1535586747349668E-5,1.2343068224343384E-5,1.2245443992032319E-5,9.4880594450183857E-6,1.2052426727595948E-5,1.1082645948308983E-5,1.1862347492063503E-5,1.0906302914171594E-5,1.1675162567688556E-5,1.1582641985787359E-5,1.0646838473611041E-5,1.1399717955978024E-5,1.0477170313270045E-5,1.1219581724982318E-5,1.1130546036338546E-5,8.5982113807886269E-6,1.0954513851163268E-5,1.0064291768991114E-5,1.0781166812606379E-5,9.9035561804088927E-6,1.0610464909464293E-5,1.0526093540857101E-5,9.6670665471759279E-6,1.0359285601107255E-5,9.5124290000496886E-6,1.019502531739531E-5,1.0113838651430553E-5,7.7881978597561491E-6,9.9533287868310038E-6,9.1361506229146758E-6,9.7952726351318288E-6,8.9896731381065748E-6,9.6396335806531508E-6,9.5627091696675082E-6,8.7741714106430471E-6,9.4106282803386974E-6,8.6332641975514452E-6,9.2608752837065923E-6,9.1868608600530353E-6,7.7385080387996544E-6,9.0405346719873975E-6,8.2904183667286594E-6,8.8964504114005941E-6,8.1569644463177907E-6,8.7545745730195334E-6,8.684454476589524E-6,7.9606328056965389E-6,8.5458295242514844E-6,7.8322663234982742E-6,8.4093313694809206E-6,8.3418698812653255E-6,{"$f":"OF92*OF97","v":6.3804125769265192E-6},8.2085024199116419E-6,7.5199551191920879E-6,8.0771830986012839E-6,7.3983953688135839E-6,7.9478812611080622E-6,7.8839774422191964E-6,7.2195708529954679E-6,7.7576453347696145E-6,7.1026568614265267E-6,7.6332560293327153E-6,7.5717808148595023E-6,5.7704501184545498E-6,7.4502512723817881E-6,6.818229365134585E-6,7.330592567726415E-6,6.7075306838090725E-6,7.2127766541428987E-6,7.1545510925015554E-6,6.5446921489603796E-6,7.0394476797683814E-6,6.4382352346931653E-6,6.9261187352017196E-6,6.8701113520933619E-6,5.2158442655720234E-6,6.7593943066717686E-6,6.1792667241500666E-6,6.6503858954364423E-6,6.078484191597892E-6,6.5430604615242259E-6,6.4900209468803536E-6,5.9302403620130681E-6,6.3851726983039528E-6,5.8333301154678889E-6,6.2819449278236904E-6,6.2309310962655169E-6,5.2012575683807404E-6,6.1300884863984629E-6,5.5976029970977706E-6,6.0308061347221264E-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,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":7.0991028454943095E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":556958.51046701719},{"$f":"NPV($F$100,M70:ACA70)","v":560912.41621349612},564894.39114351047,568904.63452308055,572943.34703283873,577010.73077806656,581106.98929881433,585232.32758008223,589386.95206208096,593571.07065056171,597784.89272722008,602028.62916017394,606302.49231451354,610606.69606293482,614941.45579643175,619306.98843508912,623703.51243892289,628131.24781882321,632590.41614755755,637081.24057086313,641603.9458186113,646158.75821605232,650745.90569514467,655365.61780595919,660018.1257281655,664703.66228259832,669422.46194291988,674174.76084733615,678960.79681042861,683780.80933504424,688635.03962428914,693523.73059359333,698447.12688286765,703405.4748687502,708399.02267692704,713428.02019455738,718492.71908277564,723593.3727892848,728730.23656103213,733903.56745700131,739113.62436105392,744360.66799489828,749644.96093113557,754966.76760639157,760326.35433455999,765723.98932012159,771159.9426715672,776634.48641491856,782147.89450733433,787700.44285082945,793292.40930606902,798924.0737062823,804595.71787126514,810307.62562147703,816060.08279225172,821853.37724809651,827687.7988970991,833563.63970542944,839481.19371196243,845440.75704298203,851442.62792700308,857487.10670969461,863574.49586891208,869705.10002983094,875879.22598019394,{"$f":"NPV($F$100,BY70:AEM70)","v":882097.18268565903},888359.2813052655,894665.83520700096,901017.15998348536,907413.57346776349,913855.39574920922,920342.94918954244,926876.55843896477,933456.55045240023,940083.25450586213,946757.00221292686,953478.12754132925,960246.96682967269,967063.85880427063,973929.14459608519,980843.16775779519,987806.27428100852,994818.81261355325,1001881.13367693,1008993.5908838636,1016156.5401559921,1023370.3399416816,1030635.351233955,1037951.937588568,1045320.4651421888,1052741.3026307337,1060214.8214078094,1067741.3954633013,1075321.4014420852,1082955.2186628829,1090643.229137237,1098385.8175886236,1106183.3714717191,1114036.2809917713,1121944.9391241439,1129909.7416339668,1137931.0870959533,1146009.3769143319,1154145.0153429483,1162338.4095054825,1170589.9694158309,1178900.1079986179,1187269.2411098627,1195697.787557794,1204186.1691237981,1212734.8105835293,1221344.1397281729,1230014.5873858458,1238746.5874431555,1247540.5768669182,1256396.9957260252,1265316.2872134554,1274298.8976684613,1283345.2765989094,1292455.8767037662,1301631.1538957478,1310871.5673241536,1320177.5793978227,1329549.6558082819,1338988.2655530563,1337463.5970170568,1335489.0268976188,1333504.1674446312,1331951.7517707269,{"$f":"NPV($F$100,EK70:AGY70)","v":1329949.2560065957},1328379.091165408,1326358.7325970666,1324327.7905284474,1323171.7960348723,1321125.7666780911,1319511.7902382798,1317447.3401430242,1315814.8246833105,1313731.7164676581,1311637.6229622106,1309975.2724620805,1307862.1362464505,1306180.6204427467,1304048.1954806473,1301904.4666320719,1301077.7599824248,1298920.6315510545,1297194.8428906929,1295017.8624910195,1293272.0936702646,1291075.0040290987,1288866.1959904677,1287088.392770695,1284859.0605343275,1283060.6002580461,1280810.4771844379,1278548.2913617087,1277602.363614673,1275325.2446649591,1273478.6907301769,1271180.1649272167,1269312.06516359,1266991.8535910456,1264659.1271451442,1262756.6035160655,1260401.7433032058,1258476.9418787966,1256099.6588413981,1253709.4885553385,1252634.7461214156,1250227.9764968194,1248250.9300940076,1245821.0641837278,1243820.7707860633,1241367.5061237453,1238900.8611614448,1236863.5475762824,1234373.0199121209,1232311.6674428866,1229796.9436257572,1227268.4366403008,1225611.6553588589,1223061.5949834299,1220940.320776548,1218365.2834891535,1216218.8685754461,1213618.5256458952,1211003.8390061778,1208817.5136273734,1206176.9972999166,1203964.6724965773,1201297.9858253242,1198616.5185681041,{"$f":"NPV($F$100,GW70:AJK70)","v":1197248.5726509034},1194546.679763007,1192272.5769552274,1189543.7080422386,1187242.4514929729,1184486.2498832552,1181714.6804344051,1179370.4409830794,1176570.9721348579,1174198.6491268852,1171370.9112803554,1168527.332538944,1166996.2074384887,1164130.0602258949,1161690.620456984,1158795.3243984659,1156326.5429179417,1153401.7109361805,1150460.3979653222,1147945.2940783531,1144973.8320622854,1142428.3792804321,1139426.3671244783,1136407.3615525339,1134699.649058413,1131655.7457901353,1129037.3731473673,1125961.9591830026,1123311.8664927448,1120204.5216669729,1117079.4858285326,1114379.4406017903,1111221.8102654014,1108488.9536141474,1105298.2934105911,1102089.3869226922,1099747.7118926621,1096508.2321722801,1093692.9814522204,1090419.3786883452,1087569.7773149898,1084261.5946963599,1080934.382663873,1078030.8134847383,1074668.302014272,1071729.1975572496,1068330.9133191013,1064912.996943051,1062803.7164784756,1059355.5694985006,1056330.2586965123,1052845.1932867952,1049782.7168931903,1046260.2370000073,1042717.2954888733,1039596.5546068111,1036015.4191180588,1032856.2281649245,1029236.3847184692,1025595.4261151324,1023261.6100245864,1019587.4235668113,1016334.5589080842,1012620.4146610905,{"$f":"NPV($F$100,JI70:ALW70)","v":1009327.3237730619},1005572.6829761481,1001796.0233237321,998439.9961579704,994621.99526106915,991224.34871558705,987364.44835457345,983481.82029763283,980904.71091822698,976985.59596017667,973486.15613309015,969523.77851190884,965980.78442446038,961974.55890125223,957944.62121120782,954333.61082861875,950258.90958382783,946602.8335229354,942482.76235733682,938338.2099991882,935054.61052808841,930866.88382424135,927097.01929557393,922862.39130182541,919045.30836561345,914763.14262158831,910455.40035152459,906564.70795062347,902208.43407754542,898268.8815134617,893863.41661092651,889431.53982867755,886301.47169765329,881825.66193620616,877765.7650442383,873239.14170143194,869128.086653493,864549.95816061751,859944.2485318887,855753.57009089098,851095.27732503263,846851.65874389117,842140.06632737885,837399.98605982249,833959.6238952555,829171.41487191257,824796.998705626,819953.72118732193,815523.86206851585,810624.7645090397,805695.90561067965,801179.88238203281,796194.03388706397,791620.63310268777,786577.01636614988,781502.65390833421,777725.73581826745,772598.68115681608,767883.11354929535,762696.36258215457,757920.69168766774,752673.42759084655,747394.03084225662,742525.08178204764,{"$f":"NPV($F$100,LU70:AOI70)","v":737183.90268768242},732252.74963067705,726848.94192314206,721411.93265023397,716827.0946338115,711329.28606252978,706240.43421588605,700677.85088521452,695523.78158161975,689895.53498199803,684232.55346095155,678977.39905391424,673247.37560396327,667924.72061764274,662126.73471057438,656292.85213898227,651751.22676240082,645854.24115556933,640363.48219920986,634396.2424748874,628834.74814785167,622796.28841208515,616720.28602125356,611049.28325084341,604900.56404399371,599156.3458663231,592933.90915054246,586672.6678269679,581700.75528521987,575370.53348509048,569443.56854629633,563037.1321422992,557033.42938210594,550549.72825426573,544025.43015675922,537903.05585807317,531299.86764195643,525098.06116116547,518414.89488098951,511689.76060866599,506250.7694539756,499450.26093899517,493049.77858673246,486166.57131381915,479682.82131117204,472715.77348684659,465704.80599477555,459092.41619468143,451995.84279566415,445297.25770876807,438113.89548932388,430885.12386516866,424496.22969603841,417181.98459937138,410264.22867003479,402860.18589696102,395852.01336670428,388356.93070503965,380814.29060443881,373666.56478271185,366030.9661253136,358789.6405366218,351059.7963809793,343280.77500960644,{"$f":"NPV($F$100,OG70:AQU70)","v":336780.6367186773},328911.66985653457,321435.36640976812,313468.92339333607,305894.47072863154,297829.20068372833,289712.4383994884,281986.62784682825,273768.9539676393,265941.53452467098,257621.54954116602,249248.31182635878,242149.85293212446,233678.43225875948,225595.51263961394,217018.26172975532,208828.77988257038,200144.22958853247,191403.90599982298,183050.22288609832,174200.33477390331,165736.32879503292,156775.35412463962,147756.69250518942,140008.34420155923,130882.53710525505,122140.70231746965,112899.97553616155,104042.42493106058,94685.180580826986,85267.504996053889,76231.779073403988,66695.124233379887,57539.594267032851,47882.304772403761,38162.503676802116,29265.357190214003,19425.515425078676,9964.6961099457058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":1338988.2655530563},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1524.6685359994881,1974.5701194379944,1984.8594529875554,{"$f":"IF(EI7,EH100-EI100)","v":1552.4156739043538},2002.4957641311921,1570.1648411876522,2020.3585683414713,2030.9420686191879,1155.9944935750682,2046.0293567811605,1613.9764398112893,2064.4500952556264,1632.5154597137589,2083.1082156524062,2094.0935054474976,1662.3505001300946,2113.1362156299874,1681.5158037038054,2132.4249620994087,2143.7288485753816,826.70664964709431,2157.128431370249,1725.7886603616644,2176.980399673339,1745.7688207549509,2197.0896411659196,2208.8080386309884,1777.8032197726425,2229.3322363675106,1798.4602762814611,2250.1230736081488,2262.1858227292541,945.92774703563191,2277.1189497138839,1846.5539347822778,2298.5258029601537,1868.0997636266984,2320.2115725444164,2332.7264459014405,1902.5236290786415,2354.8602128596976,1924.8014244092628,2377.2830373984762,2390.1702860596124,1074.742433922831,2406.7696245962288,1977.0464028117713,2429.8659102797974,2000.2933976645581,2453.2646623179317,2466.6449623005465,2037.3135851623956,2490.5276641615201,2061.3524692342617,2514.7238171293866,2528.5069854564499,1656.7812814419158,2550.0603754289914,2121.274206881877,2575.0372873945162,2146.4149137074128,2600.3429295509122,2614.6866397173144,2186.3253788044676,2640.516327456804,2212.3248033393174,2666.6866712530609,{"$f":"IF(GU7,GT100-GU100)","v":2681.4672572200652},1367.9459172007628,2701.8928878963925,2274.1028077795636,2728.868912988808,2301.2565492657013,2756.201609717682,2771.5694488501176,2344.2394513257314,2799.4688482214697,2372.3230079726782,2827.7378465298098,2843.5787414114457,1531.1251004552469,2866.1472125938162,2439.4397689108737,2895.2960585181136,2468.7814805242233,2924.8319817611482,2941.3129708583001,2515.1038869691547,2971.4620160677005,2545.4527818532661,3002.0121559537947,3019.0055719444063,1707.7124941209331,3043.9032682776451,2618.3726427680813,3075.4139643646777,2650.0926902578212,3107.3448257718701,3125.0358384402934,2700.0452267422806,3157.6303363889456,2732.8566512539983,3190.6602035562973,3208.9064878989011,2341.6750300300773,3239.4797203820199,2815.250720059732,3273.6027638751548,2849.60137335537,3308.1826186298858,3327.2120324869175,2903.5691791346762,3362.5114704663865,2939.1044570223894,3398.2842381482478,3417.9163760503288,2109.2804645753931,3448.1469799750485,3025.3108019882347,3485.06540971715,3062.4763936048839,3522.4798931829864,3542.941511134035,3120.7408820621204,3581.1354887523921,3159.1909531342098,3619.8434464553138,3640.958603336825,2333.8160905459663,3674.186457775184,3252.8646587270778,{"$f":"IF(JG7,JF100-JG100)","v":3714.1442469937028},3293.0908880286152,3754.6407969137654,3776.6596524160122,3356.0271657616831,3818.0008969012415,3397.6465454821009,3859.9003610135987,3882.6280569406226,2577.1093794058543,3919.1149580503115,3499.4398270865204,3962.3776211813092,3542.99408744846,4006.2255232081516,4029.937690044404,3611.0103825890692,4074.7012447909219,3656.076060892432,4120.0711655985797,4144.5523581486195,3283.5994710997911,4187.72670384706,3769.8645286674146,4234.6279937485233,3817.0829362119548,4282.1657440251438,4307.7422700637253,3890.6924009011127,4356.2738730780547,3939.552564083715,4405.4649025351973,4431.8767822489608,3130.0681310242508,4475.8097614471335,4059.8968919678591,4526.623342806357,4111.0550479389494,4578.1284928754903,4605.7096287288005,4190.6784409977263,4658.2927658583503,4243.6185811414616,4711.5924165123142,4740.0802675563609,3440.3621645669919,4788.2090233429335,4374.4161662865663,4843.2775183040649,4429.8591188060818,4899.0975594761549,4928.8588983600494,4516.0232286468381,4985.8484949688427,4573.4007843761938,5043.6167365378933,5074.3624578156741,3776.9180900667561,5127.0546614513732,4715.5676075207302,5186.7509671407752,4775.6708944868296,5247.2640968211927,5279.3967485899338,{"$f":"IF(LS7,LR100-LS100)","v":4868.9490602089791},5341.1790943652159,4931.1530570053728,5403.8077075349865,5437.0092729080934,4584.8380164224654,5497.8085712817265,5088.8518466437235,5562.5833306715358,5154.0693035947625,5628.2465996217215,5662.9815210464876,5255.1544070373056,5730.0234499509679,5322.6549863205291,5797.9859070683597,5833.8825715921121,4541.6253765814472,5896.9856068314984,5490.7589563594665,5967.239724322455,5561.4943270357326,6038.4597357665189,6076.0023908315925,5671.0027704101522,6148.7192068496952,5744.2181776706129,6222.436715780641,6261.2413235745626,4971.9125417480245,6330.221800129395,5926.9649387941463,6406.436403997126,6003.7027601932641,6483.701127840206,6524.2980975065148,6122.3742986860452,6603.188216116745,6201.8064807909541,6683.1662801759667,6725.1342723235139,5438.9911546903895,6800.5085149804363,6400.4823522627121,6883.207272913307,6483.7500026471098,6967.0478243254474,7010.9674920710386,6612.3898000941263,7096.5733990172739,6698.5850868960842,7183.362219444185,7228.7716241552262,6388.8941691302462,7314.2450966670294,6917.7559293365921,7404.042773073772,7008.1725302567356,7495.0826616646373,7542.6401006008382,7147.7258217269555,7635.5986573982518,7241.325588691805,7729.844155642495,{"$f":"IF(OE7,OD100-OE100)","v":7779.021371372859},6500.1382909291424,7868.9668621427263,7476.3034467664547,7966.4430164320511,7574.4526647045277,8065.2700449032127,8116.7622842399287,7725.810552660143,8217.6738791889511,7827.4194429683266,8319.9849835049536,8373.237714807241,7098.4588942343253,8471.4206733649771,8082.9196191455412,8577.2509098586161,8189.481847184943,8684.5502940379083,8740.3235887094925,8353.6831137246627,8849.8881121950108,8464.0059788703802,8960.9746703933051,9018.6616194501985,7748.3483036301914,9125.8070963041828,8741.8347877853957,9240.726781308098,8857.5506051009725,9357.2443502335955,9417.6755847730965,9035.7259226499009,9536.6548400241008,9155.529966347036,9657.2894946290908,9719.8010956016442,8897.1464865881135,9839.8417651353266,9460.8193151329706,9964.6961099457058,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":1830502.7236341317},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9505.6154060711924,9494.7916273315732,9480.7739509727362,9466.6832295853928,{"$f":"EJ70-EJ101","v":9455.6624710568594},9441.44654768088,9430.2997859862207,9415.9570527259893,9401.5391861086919,9393.3326623081412,9378.8076894794358,9367.3499047443747,9352.6941611983348,9341.104766052551,9326.3165665919987,9311.450381429444,9299.6491842618252,9284.6478129420975,9272.7105593148372,9257.5722551966992,9242.3537036303405,9236.4848281008362,9221.1711515148745,9208.9196003266607,9193.464992575382,9181.0716001731362,9165.4742348492982,9149.793679418086,9137.1728715221361,9121.3466126973581,9108.5791582343791,9092.6053031182673,9076.5458133073498,9069.8305749466235,9053.6650733317911,9040.5561970398448,9024.2387259702391,9010.9768936214186,8994.5054730484499,8977.9452080959018,8964.4389971877408,8947.721602349131,8934.0572390809011,8917.1806623048578,8900.212597627009,8892.5828905574854,8875.4969854645769,8861.4617297201985,8844.2118617243177,8830.0115731712194,8812.5955950283405,8795.084628755636,8780.6215300868662,8762.9410180592986,8748.3072648795769,8730.4549818753076,8712.5048507389183,8700.7431900277952,8682.6400491599961,8667.5809054054789,8649.3004508692393,8634.0628306480194,8615.6027287581492,8597.0407993919234,8581.5198506765482,8562.7745537001119,8547.0690323960807,8528.1379494583271,{"$f":"GV70-GV101","v":8509.1019376236873},8499.3907488695295,8480.2097333831462,8464.0656436671852,8444.6931226024826,8428.3562656852282,8408.789706994854,8389.1140504345858,8372.4720534745484,8352.5983362075385,8335.7569711923134,8315.6825694005129,8295.4957114656918,8284.6260969074228,8264.2790230750888,8246.9611892709981,8226.4071847813229,8208.8810511498177,8188.1173681035689,8167.2366848263682,8149.3817036622349,8128.2869892105537,8110.2165581227691,8088.9049650837878,8067.4727340384215,8055.3495074136154,8033.7405250575976,8015.1524283802137,7993.3197483538333,7974.5064677973132,7952.4471073008099,7930.2621564891488,7911.0942577355872,7888.6779152310955,7869.2770848017954,7846.6262598698559,7823.8459026924611,7807.222110823066,7784.2247111224606,7764.2389567246337,7740.9993140285151,7720.7697008106807,7697.2845721690082,7673.6643517613811,7653.0516155406367,7629.1808007924046,7608.3157959770051,7584.1910266738014,7559.926886801597,7544.9528878541369,7520.4741378176004,7498.997145294632,7474.2563075266789,7452.5154726463898,7427.509025615007,7402.3573194518576,7380.2028589747697,7354.7800098368789,7332.3525883524453,7306.654947441788,7280.8074078585632,7264.2394074105832,7238.1559798748713,7215.0635591183127,{"$f":"JH70-JH101","v":7188.6964671255773},7165.3184762321962,7138.6638950680081,7111.8529997825717,7088.028217780462,7060.9238367484086,7036.8035944903113,7009.4017648535591,6981.8385889667625,6963.543424439169,6935.7212242874666,6910.8783410529468,6882.7490148088145,6857.5969354007284,6829.1563283892956,6800.5473862660692,6774.9124521844133,6745.9857289826869,6720.0308690154088,6690.7820600814448,6661.3594566402753,6638.0488462922094,6608.3197437340514,6581.5570877304162,6551.4950280904632,6524.3971637559116,6493.9976287386471,6463.4165233311287,6435.7960978367846,6404.8704615889037,6376.9031727710681,6345.6283243457037,6314.1659752706164,6291.9452996949203,6260.1710658816337,6231.3494403021596,6199.2144756495163,6170.0296730611844,6137.5290680496182,6104.8326617191578,6075.0826044747846,6042.0129050446085,6011.8870203000752,5978.4389411701959,5944.7886238537722,5920.3651390219602,5886.3731507199154,5855.318720466621,5820.9357952541504,5789.4877697792508,5754.7085723539349,5719.7180961243812,5687.6583827709546,5652.2633315335952,5619.796289010741,5583.9911350854109,5547.9677141224201,5521.1549841608157,5484.7574958258792,5451.2811964053217,5414.459917854605,5380.5569390193195,5343.306071538329,5305.827091057663,{"$f":"LT70-LT101","v":5271.2619209293753},5233.3443412226097,5198.3375785246189,5159.9753918510123,5121.3775038504918,5088.8292672427051,5049.7997587698155,5013.6734761454809,4974.1841249935005,4937.5948569356005,4897.639355484338,4857.4372672546669,4820.1303856495124,4779.4523598720116,4741.6662847124353,4700.505786462174,4659.0904540969677,4626.8489884634182,4584.9856811623413,4546.0062186309005,4503.6441701242929,4464.1625499219463,4421.2949032298493,4378.1607373676579,4337.901705462793,4294.2513154457774,4253.4725198357701,4209.2988016408071,4164.8496055439573,4129.5534870714182,4084.6145914780955,4042.5384578152953,3997.0585069099598,3954.4376035620262,3908.4091424361523,3862.0924792473197,3818.629114441992,3771.7524021877616,3727.7251401527701,3680.28065539616,3632.5382355474303,3593.9262779643923,3545.648768614974,3500.2110861353594,3451.3464897981776,3405.3176817048279,3355.8578926704795,3306.0863133979037,3259.1442781526348,3208.7649737422034,3161.2110292911239,3110.2156021188403,3058.8978089123266,3013.5423921366928,2961.6178139586445,2912.5079531558658,2859.9458920374564,2810.194154486242,2756.9857918355083,2703.4398140349131,2652.6973733150535,2598.4914731592471,2547.0845580675177,2492.2095994266856,{"$f":"OF70-OF101","v":2436.9855266742798},2390.8403764370687,2334.9777713946842,2281.9027243221772,2225.3481260355438,2171.5763075706818,2114.3201260451424,2056.6983958169603,2001.8520721386176,1943.5139601197443,1887.9463044792574,1828.8818754082931,1769.4393997211646,1719.0467099864109,1658.9072233788193,1601.5257457106964,1540.6349593699288,1482.4969854854626,1420.8444697812793,1358.7960137219816,1299.4923581591065,1236.666092279449,1176.5792433505885,1112.9643625696444,1048.9399562044055,993.93363471423072,929.14859158945001,867.08940737259763,801.48853758499536,738.60787488023925,672.17983488748905,605.32278734567444,541.17723973709872,473.475546225789,408.47949738967873,339.92140605859458,270.91953844317322,207.75778050345434,137.90373182937037,70.740402508601619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,8.8595435602771833E-2,8.8595435602797812E-2,8.859543560274652E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":8.8595435602777606E-2},8.8595435602774941E-2,8.8595435602786043E-2,8.8595435602760508E-2,8.8595435602771833E-2,8.859543560278027E-2,8.8595435602763617E-2,8.8595435602763617E-2,8.8595435602777606E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602774941E-2,8.8595435602783157E-2,8.8595435602763617E-2,8.8595435602777606E-2,8.8595435602774941E-2,8.8595435602754957E-2,8.859543560278027E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.859543560278027E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.859543560278027E-2,8.859543560278027E-2,8.8595435602760508E-2,8.859543560278027E-2,8.8595435602766281E-2,8.8595435602766281E-2,8.8595435602766281E-2,8.8595435602771833E-2,8.859543560278027E-2,8.8595435602766281E-2,8.8595435602754957E-2,8.8595435602795147E-2,8.8595435602766281E-2,8.8595435602771833E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602777606E-2,8.8595435602792261E-2,8.8595435602766281E-2,8.8595435602760508E-2,8.859543560278027E-2,8.8595435602760508E-2,8.8595435602783157E-2,8.8595435602763617E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602786043E-2,8.8595435602774941E-2,8.8595435602757844E-2,8.8595435602754957E-2,8.8595435602792261E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.859543560278027E-2,8.8595435602757844E-2,8.8595435602783157E-2,8.8595435602754957E-2,8.8595435602783157E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":8.8595435602763617E-2},8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602792261E-2,8.8595435602766281E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602769168E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.8595435602760508E-2,8.8595435602771833E-2,8.859543560278027E-2,8.8595435602777606E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.859543560278027E-2,8.8595435602757844E-2,8.8595435602777606E-2,8.8595435602754957E-2,8.8595435602797812E-2,8.8595435602757844E-2,8.859543560278027E-2,8.8595435602766281E-2,8.8595435602763617E-2,8.8595435602774941E-2,8.8595435602792261E-2,8.8595435602757844E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602786043E-2,8.8595435602763617E-2,8.8595435602777606E-2,8.8595435602760508E-2,8.859543560278027E-2,8.8595435602777606E-2,8.8595435602757844E-2,8.8595435602777606E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602777606E-2,8.8595435602774941E-2,8.8595435602760508E-2,8.859543560278027E-2,8.8595435602763617E-2,8.8595435602769168E-2,8.8595435602777606E-2,8.8595435602777606E-2,8.8595435602763617E-2,8.8595435602763617E-2,8.859543560278027E-2,8.859543560278027E-2,8.8595435602766281E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.859543560278027E-2,8.8595435602754957E-2,8.8595435602771833E-2,8.8595435602792261E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":8.8595435602769168E-2},8.8595435602763617E-2,8.8595435602769168E-2,8.859543560278027E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602763617E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602783157E-2,8.8595435602766281E-2,8.8595435602760508E-2,8.8595435602777606E-2,8.8595435602774941E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.8595435602769168E-2,8.8595435602786043E-2,8.8595435602757844E-2,8.8595435602766281E-2,8.8595435602786043E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602763617E-2,8.8595435602777606E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602769168E-2,8.8595435602777606E-2,8.8595435602777606E-2,8.8595435602777606E-2,8.8595435602757844E-2,8.8595435602769168E-2,8.8595435602777606E-2,8.8595435602766281E-2,8.8595435602771833E-2,8.859543560278027E-2,8.8595435602766281E-2,8.8595435602769168E-2,8.8595435602783157E-2,8.8595435602766281E-2,8.8595435602769168E-2,8.8595435602774941E-2,8.8595435602777606E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.859543560278027E-2,8.8595435602769168E-2,8.8595435602777606E-2,8.8595435602763617E-2,8.8595435602771833E-2,8.8595435602777606E-2,8.8595435602757844E-2,8.8595435602777606E-2,8.859543560278027E-2,8.8595435602763617E-2,8.8595435602777606E-2,8.8595435602774941E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":8.8595435602771833E-2},8.8595435602763617E-2,8.8595435602769168E-2,8.859543560278027E-2,8.8595435602769168E-2,8.8595435602766281E-2,8.8595435602777606E-2,8.8595435602769168E-2,8.8595435602777606E-2,8.8595435602760508E-2,8.8595435602783157E-2,8.8595435602769168E-2,8.8595435602774941E-2,8.8595435602763617E-2,8.8595435602777606E-2,8.8595435602766281E-2,8.859543560278027E-2,8.8595435602763617E-2,8.8595435602771833E-2,8.8595435602777606E-2,8.8595435602769168E-2,8.8595435602769168E-2,8.8595435602769168E-2,8.8595435602777606E-2,8.8595435602774941E-2,8.8595435602760508E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602769168E-2,8.8595435602783157E-2,8.8595435602769168E-2,8.8595435602763617E-2,8.8595435602774941E-2,8.8595435602774941E-2,8.8595435602777606E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602769168E-2,8.859543560278027E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602774941E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":8.8595435602766281E-2},8.8595435602774941E-2,8.8595435602777606E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602766281E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602774941E-2,8.8595435602771833E-2,8.8595435602769168E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,8.8595435602771833E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,{"$f":"EH108+EI7","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":132},133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":260},261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"QP108+QQ7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"TB108+TC7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"VN108+VO7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"XZ108+YA7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"AAL108+AAM7","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"ROUNDUP(EI108/$G$109,0)","v":1},1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,{"$f":"ROUNDUP(GU108/$G$109,0)","v":6},6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(JG108/$G$109,0)","v":11},12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,{"$f":"ROUNDUP(LS108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,{"$f":"ROUNDUP(OE108/$G$109,0)","v":22},22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(TC108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(VO108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(YA108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":15},{"$f":"F110*G109","v":180},{"$f":"SUM(K110:XFD110)","v":180},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-06-01"},{"$f":"EDATE(F111,5)","v":"2035-11-01"},{"$f":"EDATE(G111,6)","v":"2036-05-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":11},{"$f":"MONTH(H111)","v":5},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2035-05-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"EI113+EI114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GU113+GU114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JG113+JG114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"LS113+LS114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"OE113+OE114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"EI116+EI115","v":1},1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,{"$f":"GU116+GU115","v":12},12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,{"$f":"JG116+JG115","v":23},23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,{"$f":"LS116+LS115","v":33},33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,{"$f":"OE116+OE115","v":44},44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,{"$f":"QQ116+QQ115","v":51},51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,{"$f":"TC116+TC115","v":51},51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,{"$f":"VO116+VO115","v":51},51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,{"$f":"YA116+YA115","v":51},51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,{"$f":"AAM116+AAM115","v":51},51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":3169490.9891871894},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11030.28394207068,11469.361746769568,11465.633403960292,{"$f":"EI70","v":11019.098903489747},11458.158235188052,11011.611388868532,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,11431.800000000001,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,10966.163616645903,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,11385.9,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,10919.806888978819,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,11339.081999999999,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,10872.523026758394,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,11291.327639999996,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,10824.29348729356,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,11242.618192799995,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,10775.099357039429,11213.755703649142,{"$f":"GU70","v":11209.605206678392},9877.04785482445,11201.283636765922,10754.31254116271,11192.934556655993,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,10724.921344180217,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,11142.257247789112,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,10673.73977106382,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,11090.566392744891,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,10621.534566485094,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,11037.841720599788,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,10568.285257814794,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,10984.062555011782,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,10513.970962971089,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,{"$f":"JG70","v":10929.207806112016},10481.787355154192,10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,10458.570382230509,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,10873.255962234256,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,10402.061789875119,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,10816.18508147894,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,10344.423025672619,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,10757.972783108517,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,10285.63148618607,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,10698.596238770686,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,10225.664115909789,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,10638.032163546097,10190.130812341435,10627.821035840512,10622.702820128263,{"$f":"LS70","v":10174.776151266642},10612.441015294591,10164.497398227983,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,10576.256806817017,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,10102.107346192541,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,10513.245942953356,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,10038.46949311639,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,10448.974861812421,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,9973.5588829787157,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,10383.418359048666,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,9907.3500606382877,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,10316.550726229638,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,9839.8170618510521,10276.928713710013,{"$f":"OE70","v":10271.230970799545},8937.1238176034221,10259.807238579795,9811.2812181611389,10248.345740754228,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,9770.9334030880709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,10178.776655569312,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,9700.6720711498292,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,10107.816188680696,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,9629.005512572825,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,10035.436512454307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":2263922.1351337074},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7878.7742443362013,8192.4012476925491,8189.738145685923,{"$f":"EI119/$F$120","v":7870.784931064105},8184.3987394200376,7865.4367063346663,8179.0416816626375,8176.3565152465553,7541.0954854884003,8170.9728707780732,7851.9886637790896,8165.5714285714303,7846.5783006514957,8160.1521297892559,8157.435765742498,7838.4292011139569,8151.9895713512951,7832.9740118899308,8146.5253724387476,8143.7865026943437,7192.1859666267401,8138.2951853364902,7819.2570084832423,8132.7857142857147,7813.7384380930953,8127.2580295278976,8124.4873382002052,7805.4263565648062,8118.9322199211765,7799.8620635563002,8113.3587370303776,8110.5650898910872,7158.9096859592728,8104.963946186077,7785.8707200814779,8099.3442857142854,7780.2417782835273,8093.7060472613111,8090.8799421070653,7771.7634551246747,8085.2137214624563,7766.087876255996,8079.5287689138413,8076.6792488317651,7124.9678796784574,8070.9660822526539,7751.8167059116777,8065.2340285714263,7746.0751852777694,8059.4830253493938,8056.6003980920623,7737.427295655737,8050.8208530345619,7731.638205209686,8045.0222014349747,8042.1156909512556,7406.632951557739,8036.2882610405622,7717.0816114584813,8030.4415662857109,7711.2252604118949,8024.5755429992378,8021.6352631967602,7702.4044129974227,8015.7401272381094,7696.4995407424503,8009.8255026065299,{"$f":"GU119/$F$120","v":8006.8608619131383},7055.0341820174644,8000.9168834042302,7681.6518151162218,7994.9532547542813,7675.6783370487037,7988.9699110020792,7985.9708256035519,7666.6810726859412,7979.9577869257273,7660.6581029858698,7973.9248698015172,7970.900936294257,7019.014865657814,7964.8380782151717,7645.513422847117,7958.7551769922229,7639.4204752182477,7952.6521663649764,7949.5930992584781,7630.2432655682314,7943.4597998070976,7624.0998364741572,7937.3062243404029,7934.2218121629967,6982.2751629709683,7928.0376969223298,7608.6522627326285,7921.8331376749229,7602.4374561511822,7915.6080668351315,7912.487818386503,7593.0767023081644,7906.2318529460954,7586.8104046322105,7899.9552059700663,7896.8091055491122,7261.0863805160998,7890.5013080036333,7571.053879415852,7884.1726575712783,7564.7147767027755,7877.8230853146906,7874.6404318970899,7555.166807782899,7868.259347147874,7548.7751841534246,7861.8571672323242,7858.6481448029508,6906.5766795549935,7852.2141913065616,7532.7035284327403,7845.7589678655595,7526.2376436654022,7839.2824041638405,7836.0360976778875,7516.4987153671273,7829.5273912336879,7509.9792592650638,7822.9971677198282,7819.7239648418672,6867.588213146093,7813.1613322755484,7493.5861704299641,{"$f":"JG119/$F$120","v":7806.5770043657258},7486.990967967281,7799.9709093899728,7796.6596767743004,7477.0572611030393,7790.0207962012173,7470.4074158789363,7783.3599682170789,7780.0213012815593,6827.8199774090126,7773.3274160639148,7453.6864652671338,7766.6114015958974,7446.9593587551963,7759.8731847206291,7756.4957274526432,7436.8269777536707,7749.7240692680971,7430.0441356250858,7742.9300247242782,7739.5245844500469,7103.5420912429054,7732.6968215280504,7412.9887660010472,7725.8464867706716,7406.1271173588702,7718.9735055578976,7715.5284991445524,7395.7920887373157,7708.6214077963141,7388.8735897661563,7701.6914823616189,7698.2179332819042,6745.8815044963339,7691.2536151014674,7371.4771127496379,7684.266273648941,7364.4782311346189,7677.2558328119112,7673.7419262702997,7353.9365019406323,7666.6966930950966,7346.8796329900506,7659.628169151707,7656.0851490903979,6703.6791345862603,7648.9815445463528,7329.1352264332018,7641.8544562647758,7321.9963671858804,7634.7038066110044,7631.1196219385611,7311.2438034080142,7623.9334840998554,7304.0457970784209,7616.7235896775965,7613.1097092150612,6660.6327172779838,7605.8640325801352,7285.9465023904359,7598.5944025329272,7278.6648659581679,7591.3007398860809,7587.6448715201886,{"$f":"LS119/$F$120","v":7267.6972509047446},7580.3150109247081,7260.3552844485594,7572.9609186140042,7569.2747605422192,6933.0110859092556,7561.8841703745948,7241.8940038668143,7554.4691477264414,7234.466734705903,7547.0296118266588,7543.3006260934471,7223.2797673514096,7535.824168286058,7215.790961566101,7528.3229941291402,7524.5631128959194,6571.9398790560108,7517.0247109249412,7196.9604553727204,7509.461387823826,7189.3846408285899,7501.8730612060472,7498.0694957581736,7177.9739341270079,7490.4435087946349,7170.3353522259931,7482.7923111545797,7478.9572322966933,6526.2586766371305,7471.2680622862954,7151.1282359087445,7463.5534727231588,7143.4009050737313,7455.8133795730237,7451.9337428161916,7131.7619842381182,7444.1552361133845,7123.9706306990829,7436.3510145205264,7432.439234085482,6479.6638501698717,7424.5962806748785,7104.3793720554904,7416.7273993204763,7096.4974946037773,7408.8325043073401,7404.8752748153702,7084.6257953514505,7396.9411979785064,7076.6786147416342,7388.9808919537927,7384.9908759100481,6748.4228414589807,7376.9910634312309,7056.6955309251698,7368.9648044497417,7048.6560159244236,7360.912011536343,7356.8756374545337,7036.5468826870492,7348.7828790809326,7028.440758465038,7340.6633669357243,{"$f":"OE119/$F$120","v":7336.5935505711041},6383.6598697167301,7328.4337418427112,7008.0580129722421,7320.246957681592,6999.8577076714801,7312.0331089099254,7307.91600734648,6987.5063917693597,7299.661393805407,6979.2381450629082,7291.379491417294,7287.2282787253816,6334.2130671110644,7278.9052738224209,6958.4477446602577,7270.554753978081,6950.0834332534805,7262.17662823098,7257.9771846362664,6937.485091033318,7249.5574788243703,6929.0514793927359,7241.1099383884957,7236.8757014427456,6283.7773284532841,7228.3862364417246,6907.8452709820331,7219.8687062004974,6899.3136733471201,7211.3230179384536,7207.0395854718472,6886.4633642825538,7198.4514855437146,6877.8610804091613,7189.8349942991217,7185.5160726144568,6548.6185893080619,7176.8568183134157,6856.2307478302437,7168.1689374673624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":3169490.9891871889},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},67454.147620346877,0,0,0,0,0,67319.037303736652,0,0,0,0,0,67182.582572753803,0,0,0,0,0,66601.970049811382,0,0,0,0,0,66905.586224208877,0,0,0,0,0,66322.217450807599,0,0,0,0,0,66623.049948693035,0,0,0,0,0,66036.869799823733,0,0,0,0,0,66334.862947666887,0,0,0,0,0,66188.615195820224,0,0,0,0,0,66040.912206620225,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":0},0,0,65448.939499736611,0,0,0,0,0,65741.082450752627,0,0,0,0,0,65146.126289731328,0,0,0,0,0,65435.256099767656,0,0,0,0,0,64837.256815525943,0,0,0,0,0,65123.31322176299,0,0,0,0,0,64965.009951836451,0,0,0,0,0,64805.131486198246,0,0,0,0,0,64200.862150873174,0,0,0,0,0,64480.586115922211,0,0,0,0,0,63873.08739389063,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,0,0,0,64149.549838240637,0,0,0,0,0,63538.757141768423,0,0,0,0,0,63811.892835005448,0,0,0,0,0,63640.54028460379,0,0,0,0,0,63467.482691705547,0,0,0,0,0,62849.903090295862,0,0,0,0,0,63116.184345539645,0,0,0,0,0,62495.109152101766,0,0,0,0,0,62757.860032450422,0,0,0,0,0,62133.219335143789,0,0,0,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},62392.369233099431,0,0,0,0,0,62206.891721846659,0,0,0,0,0,62019.568617761404,0,0,0,0,0,61387.581556283578,0,0,0,0,0,61639.311990116621,0,0,0,0,0,61003.541187409231,0,0,0,0,0,61251.450229918948,0,0,0,0,0,60611.820011157411,0,0,0,0,0,60855.831234517311,0,0,0,0,0,60655.064411380539,0,0,0,0,0,60452.299859207647,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":0},0,0,59804.71769960814,0,0,0,0,0,60040.69785639178,0,0,0,0,0,59389.020053600296,0,0,0,0,0,59620.863813519609,0,0,0,0,0,58965.008454672294,0,0,0,0,0,59192.63308978999,0,0,0,0,0,58975.316623765728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,2263922.1351337056,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,48181.534014533478,0,0,0,0,0,48085.026645526188,0,0,0,0,0,47987.55898053843,0,0,0,0,0,47572.835749865284,0,0,0,0,0,47789.704445863477,0,0,0,0,0,47373.012464862579,0,0,0,0,0,47587.892820495028,0,0,0,0,0,47169.192714159821,0,0,0,0,0,47382.044962619213,0,0,0,0,0,47277.582282728727,0,0,0,0,0,47172.080147585875,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},0,0,0,46749.242499811873,0,0,0,0,0,46957.916036251874,0,0,0,0,0,46532.947349808099,0,0,0,0,0,46739.468642691194,0,0,0,0,0,46312.326296804255,0,0,0,0,0,46516.652301259288,0,0,0,0,0,46403.578537026042,0,0,0,0,0,46289.379632998753,0,0,0,0,0,45857.758679195125,0,0,0,0,0,46057.561511373009,0,0,0,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":45623.633852779021},0,0,0,0,0,45821.107027314749,0,0,0,0,0,45384.826529834594,0,0,0,0,0,45579.923453575328,0,0,0,0,0,45457.528774717,0,0,0,0,0,45333.916208361101,0,0,0,0,0,44892.787921639909,0,0,0,0,0,45082.988818242608,0,0,0,0,0,44639.363680072696,0,0,0,0,0,44827.042880321736,0,0,0,0,0,44380.870953674144,0,0,0,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,44565.978023642449,0,0,0,0,0,44433.49408703333,0,0,0,0,0,44299.691869829578,0,0,0,0,0,43848.272540202554,0,0,0,0,0,44028.079992940446,0,0,0,0,0,43573.957991006595,0,0,0,0,0,43751.035878513532,0,0,0,0,0,43294.157150826722,0,0,0,0,0,43468.450881798082,0,0,0,0,0,43325.046008128971,0,0,0,0,0,43180.214185148325,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},0,0,0,42717.655499720102,0,0,0,0,0,42886.21275456556,0,0,0,0,0,42420.728609714497,0,0,0,0,0,42586.33129537115,0,0,0,0,0,42117.863181908782,0,0,0,0,0,42280.45220699285,0,0,0,0,0,42125.226159832659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":1395811.3729825343},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI123*EI110","v":0},0,48181.534014533478,0,0,0,0,0,48085.026645526188,0,0,0,0,0,47987.55898053843,0,0,0,0,0,47572.835749865284,0,0,0,0,0,47789.704445863477,0,0,0,0,0,47373.012464862579,0,0,0,0,0,47587.892820495028,0,0,0,0,0,47169.192714159821,0,0,0,0,0,47382.044962619213,0,0,0,0,0,47277.582282728727,0,0,0,0,0,47172.080147585875,0,{"$f":"GU123*GU110","v":0},0,0,0,46749.242499811873,0,0,0,0,0,46957.916036251874,0,0,0,0,0,46532.947349808099,0,0,0,0,0,46739.468642691194,0,0,0,0,0,46312.326296804255,0,0,0,0,0,46516.652301259288,0,0,0,0,0,46403.578537026042,0,0,0,0,0,46289.379632998753,0,0,0,0,0,45857.758679195125,0,0,0,0,0,46057.561511373009,0,0,0,0,0,{"$f":"JG123*JG110","v":45623.633852779021},0,0,0,0,0,45821.107027314749,0,0,0,0,0,45384.826529834594,0,0,0,0,0,45579.923453575328,0,0,0,0,0,45457.528774717,0,0,0,0,0,45333.916208361101,0,0,0,0,0,44892.787921639909,0,0,0,0,0,45082.988818242608,0,0,0,0,0,44639.363680072696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":1954135.9221755483},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ122*EJ110","v":0},67454.147620346877,0,0,0,0,0,67319.037303736652,0,0,0,0,0,67182.582572753803,0,0,0,0,0,66601.970049811382,0,0,0,0,0,66905.586224208877,0,0,0,0,0,66322.217450807599,0,0,0,0,0,66623.049948693035,0,0,0,0,0,66036.869799823733,0,0,0,0,0,66334.862947666887,0,0,0,0,0,66188.615195820224,0,0,0,0,0,66040.912206620225,0,0,{"$f":"GV122*GV110","v":0},0,0,65448.939499736611,0,0,0,0,0,65741.082450752627,0,0,0,0,0,65146.126289731328,0,0,0,0,0,65435.256099767656,0,0,0,0,0,64837.256815525943,0,0,0,0,0,65123.31322176299,0,0,0,0,0,64965.009951836451,0,0,0,0,0,64805.131486198246,0,0,0,0,0,64200.862150873174,0,0,0,0,0,64480.586115922211,0,0,0,0,0,63873.08739389063,{"$f":"JH122*JH110","v":0},0,0,0,0,64149.549838240637,0,0,0,0,0,63538.757141768423,0,0,0,0,0,63811.892835005448,0,0,0,0,0,63640.54028460379,0,0,0,0,0,63467.482691705547,0,0,0,0,0,62849.903090295862,0,0,0,0,0,63116.184345539645,0,0,0,0,0,62495.109152101766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41666666666666741,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0},0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0},0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI130*(1+EJ129*EJ110)","v":1},1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,{"$f":"GU130*(1+GV129*GV110)","v":1.2433743083946525},1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,{"$f":"JG130*(1+JH129*JH110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"LS130*(1+LT129*LT110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"OE130*(1+OF129*OF110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"QQ130*(1+QR129*QR110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"TC130*(1+TD129*TD110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"VO130*(1+VP129*VP110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"YA130*(1+YB129*YB110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"AAM130*(1+AAN129*AAN110)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":1045764.5977826699}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":1260000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":1008000}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.452450830253708}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.452450830253708}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":1260000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":252000},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,0,0,0,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":1260000},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ126","v":0},67454.147620346877,0,0,0,0,0,67319.037303736652,0,0,0,0,0,67182.582572753803,0,0,0,0,0,66601.970049811382,0,0,0,0,0,66905.586224208877,0,0,0,0,0,66322.217450807599,0,0,0,0,0,66623.049948693035,0,0,0,0,0,66036.869799823733,0,0,0,0,0,66334.862947666887,0,0,0,0,0,66188.615195820224,0,0,0,0,0,66040.912206620225,0,0,{"$f":"GV126","v":0},0,0,65448.939499736611,0,0,0,0,0,65741.082450752627,0,0,0,0,0,65146.126289731328,0,0,0,0,0,65435.256099767656,0,0,0,0,0,64837.256815525943,0,0,0,0,0,65123.31322176299,0,0,0,0,0,64965.009951836451,0,0,0,0,0,64805.131486198246,0,0,0,0,0,64200.862150873174,0,0,0,0,0,64480.586115922211,0,0,0,0,0,63873.08739389063,{"$f":"JH126","v":0},0,0,0,0,64149.549838240637,0,0,0,0,0,63538.757141768423,0,0,0,0,0,63811.892835005448,0,0,0,0,0,63640.54028460379,0,0,0,0,0,63467.482691705547,0,0,0,0,0,62849.903090295862,0,0,0,0,0,63116.184345539645,0,0,0,0,0,62495.109152101766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.452450830253708},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ164/$F$165","v":0},46441.604917231016,0,0,0,0,0,46348.582617407876,0,0,0,0,0,46254.63469976373,0,0,0,0,0,45854.8879332305,0,0,0,0,0,46063.925077947104,0,0,0,0,0,45662.280656497482,0,0,0,0,0,45869.401263694141,0,0,0,0,0,45465.821234229792,0,0,0,0,0,45670.986973156119,0,0,0,0,0,45570.29664423041,0,0,0,0,0,45468.604396807343,0,0,{"$f":"GV164/$F$165","v":0},0,0,45061.036240589478,0,0,0,0,0,45262.17416893159,0,0,0,0,0,44852.551930003632,0,0,0,0,0,45051.615336498311,0,0,0,0,0,44639.89793320607,0,0,0,0,0,44836.845327416369,0,0,0,0,0,44727.854877186197,0,0,0,0,0,44617.779918152795,0,0,0,0,0,44201.745638204382,0,0,0,0,0,44394.33320070395,0,0,0,0,0,43976.075515570839,{"$f":"JH164/$F$165","v":0},0,0,0,0,44166.417548906124,0,0,0,0,0,43745.891990484619,0,0,0,0,0,43933.943584072345,0,0,0,0,0,43815.968815610322,0,0,0,0,0,43696.82013994189,0,0,0,0,0,43271.621855396996,0,0,0,0,0,43454.954226928821,0,0,0,0,0,43027.3492571073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,112000,168000,224000,280000,336000,392000,448000,504000,560000,616000,672000,728000,784000,840000,896000,952000,1008000,1008000,1008000,1008000,{"$f":"EI172","v":1008000},1008000,981718.39508276898,981718.39508276898,981718.39508276898,981718.39508276898,981718.39508276898,981718.39508276898,955004.18036701647,955004.18036701647,955004.18036701647,955004.18036701647,955004.18036701647,955004.18036701647,927849.62927459308,927849.62927459308,927849.62927459308,927849.62927459308,927849.62927459308,927849.62927459308,900551.73392685445,900551.73392685445,900551.73392685445,900551.73392685445,900551.73392685445,900551.73392685445,872498.84352744441,872498.84352744441,872498.84352744441,872498.84352744441,872498.84352744441,872498.84352744441,844286.53974149586,844286.53974149586,844286.53974149586,844286.53974149586,844286.53974149586,844286.53974149586,815302.86927263159,815302.86927263159,815302.86927263159,815302.86927263159,815302.86927263159,815302.86927263159,786143.10542385443,786143.10542385443,786143.10542385443,786143.10542385443,786143.10542385443,786143.10542385443,756194.98055917537,756194.98055917537,756194.98055917537,756194.98055917537,756194.98055917537,756194.98055917537,725748.58352612844,725748.58352612844,725748.58352612844,725748.58352612844,725748.58352612844,725748.58352612844,694794.95079984365,694794.95079984365,{"$f":"GU172","v":694794.95079984365},694794.95079984365,694794.95079984365,694794.95079984365,663629.81357525103,663629.81357525103,663629.81357525103,663629.81357525103,663629.81357525103,663629.81357525103,631640.23567782447,631640.23567782447,631640.23567782447,631640.23567782447,631640.23567782447,631640.23567782447,599420.48846137733,599420.48846137733,599420.48846137733,599420.48846137733,599420.48846137733,599420.48846137733,566357.28289410658,566357.28289410658,566357.28289410658,566357.28289410658,566357.28289410658,566357.28289410658,533044.53061878262,533044.53061878262,533044.53061878262,533044.53061878262,533044.53061878262,533044.53061878262,498868.57590374188,498868.57590374188,498868.57590374188,498868.57590374188,498868.57590374188,498868.57590374188,464118.09254463052,464118.09254463052,464118.09254463052,464118.09254463052,464118.09254463052,464118.09254463052,428782.67447737034,428782.67447737034,428782.67447737034,428782.67447737034,428782.67447737034,428782.67447737034,393156.58232871338,393156.58232871338,393156.58232871338,393156.58232871338,393156.58232871338,393156.58232871338,356625.38077458373,356625.38077458373,356625.38077458373,356625.38077458373,356625.38077458373,356625.38077458373,{"$f":"JG172","v":319781.81287450454},319781.81287450454,319781.81287450454,319781.81287450454,319781.81287450454,319781.81287450454,282011.03158308851,282011.03158308851,282011.03158308851,282011.03158308851,282011.03158308851,282011.03158308851,243905.36022426566,243905.36022426566,243905.36022426566,243905.36022426566,243905.36022426566,243905.36022426566,204849.52384467862,204849.52384467862,204849.52384467862,204849.52384467862,204849.52384467862,204849.52384467862,165130.54550596187,165130.54550596187,165130.54550596187,165130.54550596187,165130.54550596187,165130.54550596187,124736.33627613922,124736.33627613922,124736.33627613922,124736.33627613922,124736.33627613922,124736.33627613922,83959.441146265017,83959.441146265017,83959.441146265017,83959.441146265017,83959.441146265017,83959.441146265017,42183.675742261497,42183.675742261497,42183.675742261497,42183.675742261497,42183.675742261497,42183.675742261497,-5.7480065152049065E-10,-5.7480065152049065E-10,-5.7480065152049065E-10,-5.7480065152049065E-10,-5.7480065152049065E-10,-5.7480065152049065E-10,-5.8629666455090045E-10,-5.8629666455090045E-10,-5.8629666455090045E-10,-5.8629666455090045E-10,-5.8629666455090045E-10,-5.8629666455090045E-10,-5.9802259784191842E-10,-5.9802259784191842E-10,-5.9802259784191842E-10,-5.9802259784191842E-10,{"$f":"LS172","v":-5.9802259784191842E-10},-5.9802259784191842E-10,-6.0998304979875682E-10,-6.0998304979875682E-10,-6.0998304979875682E-10,-6.0998304979875682E-10,-6.0998304979875682E-10,-6.0998304979875682E-10,-6.2218271079473196E-10,-6.2218271079473196E-10,-6.2218271079473196E-10,-6.2218271079473196E-10,-6.2218271079473196E-10,-6.2218271079473196E-10,-6.3462636501062663E-10,-6.3462636501062663E-10,-6.3462636501062663E-10,-6.3462636501062663E-10,-6.3462636501062663E-10,-6.3462636501062663E-10,-6.4731889231083917E-10,-6.4731889231083917E-10,-6.4731889231083917E-10,-6.4731889231083917E-10,-6.4731889231083917E-10,-6.4731889231083917E-10,-6.6026527015705591E-10,-6.6026527015705591E-10,-6.6026527015705591E-10,-6.6026527015705591E-10,-6.6026527015705591E-10,-6.6026527015705591E-10,-6.7347057556019704E-10,-6.7347057556019704E-10,-6.7347057556019704E-10,-6.7347057556019704E-10,-6.7347057556019704E-10,-6.7347057556019704E-10,-6.8693998707140102E-10,-6.8693998707140102E-10,-6.8693998707140102E-10,-6.8693998707140102E-10,-6.8693998707140102E-10,-6.8693998707140102E-10,-7.0067878681282904E-10,-7.0067878681282904E-10,-7.0067878681282904E-10,-7.0067878681282904E-10,-7.0067878681282904E-10,-7.0067878681282904E-10,-7.1469236254908559E-10,-7.1469236254908559E-10,-7.1469236254908559E-10,-7.1469236254908559E-10,-7.1469236254908559E-10,-7.1469236254908559E-10,-7.289862098000673E-10,-7.289862098000673E-10,-7.289862098000673E-10,-7.289862098000673E-10,-7.289862098000673E-10,-7.289862098000673E-10,-7.4356593399606861E-10,-7.4356593399606861E-10,{"$f":"OE172","v":-7.4356593399606861E-10},-7.4356593399606861E-10,-7.4356593399606861E-10,-7.4356593399606861E-10,-7.5843725267598995E-10,-7.5843725267598995E-10,-7.5843725267598995E-10,-7.5843725267598995E-10,-7.5843725267598995E-10,-7.5843725267598995E-10,-7.7360599772950972E-10,-7.7360599772950972E-10,-7.7360599772950972E-10,-7.7360599772950972E-10,-7.7360599772950972E-10,-7.7360599772950972E-10,-7.8907811768409987E-10,-7.8907811768409987E-10,-7.8907811768409987E-10,-7.8907811768409987E-10,-7.8907811768409987E-10,-7.8907811768409987E-10,-8.0485968003778186E-10,-8.0485968003778186E-10,-8.0485968003778186E-10,-8.0485968003778186E-10,-8.0485968003778186E-10,-8.0485968003778186E-10,-8.209568736385375E-10,-8.209568736385375E-10,-8.209568736385375E-10,-8.209568736385375E-10,-8.209568736385375E-10,-8.209568736385375E-10,-8.3737601111130823E-10,-8.3737601111130823E-10,-8.3737601111130823E-10,-8.3737601111130823E-10,-8.3737601111130823E-10,-8.3737601111130823E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,{"$f":"QQ172","v":-8.5412353133353442E-10},-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,{"$f":"TC172","v":-8.5412353133353442E-10},-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,{"$f":"VO172","v":-8.5412353133353442E-10},-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,{"$f":"YA172","v":-8.5412353133353442E-10},-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,{"$f":"AAM172","v":-8.5412353133353442E-10},-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10,-8.5412353133353442E-10]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":1008000.0000000006},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},26281.604917231016,0,0,0,0,0,26714.214715752496,0,0,0,0,0,27154.5510924234,0,0,0,0,0,27297.895347738639,0,0,0,0,0,28052.890399410015,0,0,0,0,0,28212.303785948592,0,0,0,0,0,28983.67046886422,0,0,0,0,0,29159.763848777162,0,0,0,0,0,29948.12486467903,0,0,0,0,0,30446.397033046898,0,0,0,0,0,30953.632726284774,0,0,{"$f":"IF(GV7,GV165-GV178)","v":0},0,0,31165.137224592603,0,0,0,0,0,31989.577897426567,0,0,0,0,0,32219.747216447144,0,0,0,0,0,33063.205567270765,0,0,0,0,0,33312.752275323939,0,0,0,0,0,34175.954715040716,0,0,0,0,0,34750.483359111357,0,0,0,0,0,35335.418067260187,0,0,0,0,0,35626.092148656971,0,0,0,0,0,36531.201554129679,0,0,0,0,0,36843.567900079164,{"$f":"IF(JH7,JH165-JH178)","v":0},0,0,0,0,37770.781291416031,0,0,0,0,0,38105.671358822845,0,0,0,0,0,39055.836379587032,0,0,0,0,0,39718.978338716748,0,0,0,0,0,40394.209229822656,0,0,0,0,0,40776.89512987421,0,0,0,0,0,41775.76540400352,0,0,0,0,0,42183.675742262072,0,0,0,0,0,1.1496013030409815E-11,0,0,0,0,0,1.1725933291018009E-11,0,0,0,0,{"$f":"IF(LT7,LT165-LT178)","v":0},1.1960451956838371E-11,0,0,0,0,0,1.2199660995975135E-11,0,0,0,0,0,1.2443654215894641E-11,0,0,0,0,0,1.2692527300212536E-11,0,0,0,0,0,1.2946377846216782E-11,0,0,0,0,0,1.3205305403141121E-11,0,0,0,0,0,1.3469411511203943E-11,0,0,0,0,0,1.3738799741428022E-11,0,0,0,0,0,1.4013575736256581E-11,0,0,0,0,0,1.4293847250981711E-11,0,0,0,0,0,1.4579724196001346E-11,0,0,{"$f":"IF(OF7,OF165-OF178)","v":0},0,0,1.4871318679921371E-11,0,0,0,0,0,1.5168745053519801E-11,0,0,0,0,0,1.5472119954590193E-11,0,0,0,0,0,1.5781562353681999E-11,0,0,0,0,0,1.6097193600755636E-11,0,0,0,0,0,1.6419137472770752E-11,0,0,0,0,0,1.6747520222226166E-11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR7,QR165-QR178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TD7,TD165-TD178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VP7,VP165-VP178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":28560},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,2053.3333333333335,2240,2426.666666666667,2613.3333333333335,2800,2986.666666666667,3173.3333333333335,0,0,0,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,337405.90391910722,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3360,3360,3360,3360,{"$f":"EJ175-EJ176","v":3360},3360,3272.3946502758968,3272.3946502758968,3272.3946502758968,3272.3946502758968,3272.3946502758968,3272.3946502758968,3183.3472678900553,3183.3472678900553,3183.3472678900553,3183.3472678900553,3183.3472678900553,3183.3472678900553,3092.832097581977,3092.832097581977,3092.832097581977,3092.832097581977,3092.832097581977,3092.832097581977,3001.8391130895152,3001.8391130895152,3001.8391130895152,3001.8391130895152,3001.8391130895152,3001.8391130895152,2908.3294784248151,2908.3294784248151,2908.3294784248151,2908.3294784248151,2908.3294784248151,2908.3294784248151,2814.2884658049866,2814.2884658049866,2814.2884658049866,2814.2884658049866,2814.2884658049866,2814.2884658049866,2717.6762309087721,2717.6762309087721,2717.6762309087721,2717.6762309087721,2717.6762309087721,2717.6762309087721,2620.4770180795149,2620.4770180795149,2620.4770180795149,2620.4770180795149,2620.4770180795149,2620.4770180795149,2520.6499351972516,2520.6499351972516,2520.6499351972516,2520.6499351972516,2520.6499351972516,2520.6499351972516,2419.1619450870949,2419.1619450870949,2419.1619450870949,2419.1619450870949,2419.1619450870949,2419.1619450870949,2315.9831693328124,2315.9831693328124,{"$f":"GV175-GV176","v":2315.9831693328124},2315.9831693328124,2315.9831693328124,2315.9831693328124,2212.0993785841702,2212.0993785841702,2212.0993785841702,2212.0993785841702,2212.0993785841702,2212.0993785841702,2105.467452259415,2105.467452259415,2105.467452259415,2105.467452259415,2105.467452259415,2105.467452259415,1998.0682948712579,1998.0682948712579,1998.0682948712579,1998.0682948712579,1998.0682948712579,1998.0682948712579,1887.8576096470222,1887.8576096470222,1887.8576096470222,1887.8576096470222,1887.8576096470222,1887.8576096470222,1776.815102062609,1776.815102062609,1776.815102062609,1776.815102062609,1776.815102062609,1776.815102062609,1662.8952530124729,1662.8952530124729,1662.8952530124729,1662.8952530124729,1662.8952530124729,1662.8952530124729,1547.0603084821018,1547.0603084821018,1547.0603084821018,1547.0603084821018,1547.0603084821018,1547.0603084821018,1429.2755815912346,1429.2755815912346,1429.2755815912346,1429.2755815912346,1429.2755815912346,1429.2755815912346,1310.5219410957113,1310.5219410957113,1310.5219410957113,1310.5219410957113,1310.5219410957113,1310.5219410957113,1188.7512692486125,1188.7512692486125,1188.7512692486125,1188.7512692486125,1188.7512692486125,1188.7512692486125,{"$f":"JH175-JH176","v":1065.9393762483485},1065.9393762483485,1065.9393762483485,1065.9393762483485,1065.9393762483485,1065.9393762483485,940.03677194362842,940.03677194362842,940.03677194362842,940.03677194362842,940.03677194362842,940.03677194362842,813.01786741421893,813.01786741421893,813.01786741421893,813.01786741421893,813.01786741421893,813.01786741421893,682.8317461489288,682.8317461489288,682.8317461489288,682.8317461489288,682.8317461489288,682.8317461489288,550.4351516865396,550.4351516865396,550.4351516865396,550.4351516865396,550.4351516865396,550.4351516865396,415.78778758713077,415.78778758713077,415.78778758713077,415.78778758713077,415.78778758713077,415.78778758713077,279.86480382088342,279.86480382088342,279.86480382088342,279.86480382088342,279.86480382088342,279.86480382088342,140.61225247420501,140.61225247420501,140.61225247420501,140.61225247420501,140.61225247420501,140.61225247420501,-1.916002171734969E-12,-1.916002171734969E-12,-1.916002171734969E-12,-1.916002171734969E-12,-1.916002171734969E-12,-1.916002171734969E-12,-1.9543222151696682E-12,-1.9543222151696682E-12,-1.9543222151696682E-12,-1.9543222151696682E-12,-1.9543222151696682E-12,-1.9543222151696682E-12,-1.9934086594730615E-12,-1.9934086594730615E-12,-1.9934086594730615E-12,-1.9934086594730615E-12,{"$f":"LT175-LT176","v":-1.9934086594730615E-12},-1.9934086594730615E-12,-2.0332768326625228E-12,-2.0332768326625228E-12,-2.0332768326625228E-12,-2.0332768326625228E-12,-2.0332768326625228E-12,-2.0332768326625228E-12,-2.0739423693157733E-12,-2.0739423693157733E-12,-2.0739423693157733E-12,-2.0739423693157733E-12,-2.0739423693157733E-12,-2.0739423693157733E-12,-2.115421216702089E-12,-2.115421216702089E-12,-2.115421216702089E-12,-2.115421216702089E-12,-2.115421216702089E-12,-2.115421216702089E-12,-2.1577296410361306E-12,-2.1577296410361306E-12,-2.1577296410361306E-12,-2.1577296410361306E-12,-2.1577296410361306E-12,-2.1577296410361306E-12,-2.2008842338568533E-12,-2.2008842338568533E-12,-2.2008842338568533E-12,-2.2008842338568533E-12,-2.2008842338568533E-12,-2.2008842338568533E-12,-2.2449019185339903E-12,-2.2449019185339903E-12,-2.2449019185339903E-12,-2.2449019185339903E-12,-2.2449019185339903E-12,-2.2449019185339903E-12,-2.2897999569046702E-12,-2.2897999569046702E-12,-2.2897999569046702E-12,-2.2897999569046702E-12,-2.2897999569046702E-12,-2.2897999569046702E-12,-2.3355959560427635E-12,-2.3355959560427635E-12,-2.3355959560427635E-12,-2.3355959560427635E-12,-2.3355959560427635E-12,-2.3355959560427635E-12,-2.3823078751636187E-12,-2.3823078751636187E-12,-2.3823078751636187E-12,-2.3823078751636187E-12,-2.3823078751636187E-12,-2.3823078751636187E-12,-2.4299540326668912E-12,-2.4299540326668912E-12,-2.4299540326668912E-12,-2.4299540326668912E-12,-2.4299540326668912E-12,-2.4299540326668912E-12,-2.4785531133202287E-12,-2.4785531133202287E-12,{"$f":"OF175-OF176","v":-2.4785531133202287E-12},-2.4785531133202287E-12,-2.4785531133202287E-12,-2.4785531133202287E-12,-2.5281241755866333E-12,-2.5281241755866333E-12,-2.5281241755866333E-12,-2.5281241755866333E-12,-2.5281241755866333E-12,-2.5281241755866333E-12,-2.5786866590983658E-12,-2.5786866590983658E-12,-2.5786866590983658E-12,-2.5786866590983658E-12,-2.5786866590983658E-12,-2.5786866590983658E-12,-2.6302603922803329E-12,-2.6302603922803329E-12,-2.6302603922803329E-12,-2.6302603922803329E-12,-2.6302603922803329E-12,-2.6302603922803329E-12,-2.6828656001259396E-12,-2.6828656001259396E-12,-2.6828656001259396E-12,-2.6828656001259396E-12,-2.6828656001259396E-12,-2.6828656001259396E-12,-2.7365229121284584E-12,-2.7365229121284584E-12,-2.7365229121284584E-12,-2.7365229121284584E-12,-2.7365229121284584E-12,-2.7365229121284584E-12,-2.7912533703710276E-12,-2.7912533703710276E-12,-2.7912533703710276E-12,-2.7912533703710276E-12,-2.7912533703710276E-12,-2.7912533703710276E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,{"$f":"QR175-QR176","v":-2.8470784377784484E-12},-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,{"$f":"TD175-TD176","v":-2.8470784377784484E-12},-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,{"$f":"VP175-VP176","v":-2.8470784377784484E-12},-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,{"$f":"YB175-YB176","v":-2.8470784377784484E-12},-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,{"$f":"AAN175-AAN176","v":-2.8470784377784484E-12},-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12,-2.8470784377784484E-12]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2033-12-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":180},{"$f":"LOOKUP(F183,110:110,172:172)","v":-8.5412353133353442E-10},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3360,3360,3360,{"$f":"IF(EI110,EI175+EI170)","v":3360},3360,29641.604917231016,3272.3946502758968,3272.3946502758968,3272.3946502758968,3272.3946502758968,3272.3946502758968,29986.609366028391,3183.3472678900553,3183.3472678900553,3183.3472678900553,3183.3472678900553,3183.3472678900553,30337.898360313455,3092.832097581977,3092.832097581977,3092.832097581977,3092.832097581977,3092.832097581977,30390.727445320616,3001.8391130895152,3001.8391130895152,3001.8391130895152,3001.8391130895152,3001.8391130895152,31054.729512499529,2908.3294784248151,2908.3294784248151,2908.3294784248151,2908.3294784248151,2908.3294784248151,31120.633264373406,2814.2884658049866,2814.2884658049866,2814.2884658049866,2814.2884658049866,2814.2884658049866,31797.958934669208,2717.6762309087721,2717.6762309087721,2717.6762309087721,2717.6762309087721,2717.6762309087721,31877.440079685934,2620.4770180795149,2620.4770180795149,2620.4770180795149,2620.4770180795149,2620.4770180795149,32568.601882758543,2520.6499351972516,2520.6499351972516,2520.6499351972516,2520.6499351972516,2520.6499351972516,32967.046968244147,2419.1619450870949,2419.1619450870949,2419.1619450870949,2419.1619450870949,2419.1619450870949,33372.79467137187,2315.9831693328124,{"$f":"IF(GU110,GU175+GU170)","v":2315.9831693328124},2315.9831693328124,2315.9831693328124,2315.9831693328124,33481.120393925419,2212.0993785841702,2212.0993785841702,2212.0993785841702,2212.0993785841702,2212.0993785841702,34201.677276010734,2105.467452259415,2105.467452259415,2105.467452259415,2105.467452259415,2105.467452259415,34325.214668706561,1998.0682948712579,1998.0682948712579,1998.0682948712579,1998.0682948712579,1998.0682948712579,35061.273862142021,1887.8576096470222,1887.8576096470222,1887.8576096470222,1887.8576096470222,1887.8576096470222,35200.60988497096,1776.815102062609,1776.815102062609,1776.815102062609,1776.815102062609,1776.815102062609,35952.769817103326,1662.8952530124729,1662.8952530124729,1662.8952530124729,1662.8952530124729,1662.8952530124729,36413.37861212383,1547.0603084821018,1547.0603084821018,1547.0603084821018,1547.0603084821018,1547.0603084821018,36882.478375742292,1429.2755815912346,1429.2755815912346,1429.2755815912346,1429.2755815912346,1429.2755815912346,37055.367730248203,1310.5219410957113,1310.5219410957113,1310.5219410957113,1310.5219410957113,1310.5219410957113,37841.723495225393,1188.7512692486125,1188.7512692486125,1188.7512692486125,1188.7512692486125,1188.7512692486125,{"$f":"IF(JG110,JG175+JG170)","v":38032.319169327777},1065.9393762483485,1065.9393762483485,1065.9393762483485,1065.9393762483485,1065.9393762483485,38836.720667664376,940.03677194362842,940.03677194362842,940.03677194362842,940.03677194362842,940.03677194362842,39045.70813076647,813.01786741421893,813.01786741421893,813.01786741421893,813.01786741421893,813.01786741421893,39868.854247001247,682.8317461489288,682.8317461489288,682.8317461489288,682.8317461489288,682.8317461489288,40401.810084865676,550.4351516865396,550.4351516865396,550.4351516865396,550.4351516865396,550.4351516865396,40944.644381509199,415.78778758713077,415.78778758713077,415.78778758713077,415.78778758713077,415.78778758713077,41192.682917461338,279.86480382088342,279.86480382088342,279.86480382088342,279.86480382088342,279.86480382088342,42055.630207824404,140.61225247420501,140.61225247420501,140.61225247420501,140.61225247420501,140.61225247420501,42324.287994736274,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":748635.55420381459},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"EJ115","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"GV115","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"JH115","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"LT115","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OF115","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11030.28394207068,11469.361746769568,11465.633403960292,{"$f":"EI70","v":11019.098903489747},11458.158235188052,11011.611388868532,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,11431.800000000001,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,10966.163616645903,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,11385.9,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,10919.806888978819,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,11339.081999999999,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,10872.523026758394,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,11291.327639999996,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,10824.29348729356,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,11242.618192799995,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,10775.099357039429,11213.755703649142,{"$f":"GU70","v":11209.605206678392},9877.04785482445,11201.283636765922,10754.31254116271,11192.934556655993,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,10724.921344180217,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,11142.257247789112,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,10673.73977106382,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,11090.566392744891,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,10621.534566485094,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,11037.841720599788,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,10568.285257814794,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,10984.062555011782,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,10513.970962971089,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,{"$f":"JG70","v":10929.207806112016},10481.787355154192,10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,10458.570382230509,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,10873.255962234256,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,10402.061789875119,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,10816.18508147894,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,10344.423025672619,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,10757.972783108517,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,10285.63148618607,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,10698.596238770686,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,10225.664115909789,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,10638.032163546097,10190.130812341435,10627.821035840512,10622.702820128263,{"$f":"LS70","v":10174.776151266642},10612.441015294591,10164.497398227983,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,10576.256806817017,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,10102.107346192541,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,10513.245942953356,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,10038.46949311639,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,10448.974861812421,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,9973.5588829787157,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,10383.418359048666,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,9907.3500606382877,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,10316.550726229638,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,9839.8170618510521,10276.928713710013,{"$f":"OE70","v":10271.230970799545},8937.1238176034221,10259.807238579795,9811.2812181611389,10248.345740754228,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,9770.9334030880709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,10178.776655569312,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,9700.6720711498292,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,10107.816188680696,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,9629.005512572825,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,10035.436512454307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},67454.147620346877,0,0,0,0,0,67319.037303736652,0,0,0,0,0,67182.582572753803,0,0,0,0,0,66601.970049811382,0,0,0,0,0,66905.586224208877,0,0,0,0,0,66322.217450807599,0,0,0,0,0,66623.049948693035,0,0,0,0,0,66036.869799823733,0,0,0,0,0,66334.862947666887,0,0,0,0,0,66188.615195820224,0,0,0,0,0,66040.912206620225,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":0},0,0,65448.939499736611,0,0,0,0,0,65741.082450752627,0,0,0,0,0,65146.126289731328,0,0,0,0,0,65435.256099767656,0,0,0,0,0,64837.256815525943,0,0,0,0,0,65123.31322176299,0,0,0,0,0,64965.009951836451,0,0,0,0,0,64805.131486198246,0,0,0,0,0,64200.862150873174,0,0,0,0,0,64480.586115922211,0,0,0,0,0,63873.08739389063,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,0,0,0,64149.549838240637,0,0,0,0,0,63538.757141768423,0,0,0,0,0,63811.892835005448,0,0,0,0,0,63640.54028460379,0,0,0,0,0,63467.482691705547,0,0,0,0,0,62849.903090295862,0,0,0,0,0,63116.184345539645,0,0,0,0,0,62495.109152101766,0,0,0,0,0,62757.860032450422,0,0,0,0,0,62133.219335143789,0,0,0,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},62392.369233099431,0,0,0,0,0,62206.891721846659,0,0,0,0,0,62019.568617761404,0,0,0,0,0,61387.581556283578,0,0,0,0,0,61639.311990116621,0,0,0,0,0,61003.541187409231,0,0,0,0,0,61251.450229918948,0,0,0,0,0,60611.820011157411,0,0,0,0,0,60855.831234517311,0,0,0,0,0,60655.064411380539,0,0,0,0,0,60452.299859207647,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":0},0,0,59804.71769960814,0,0,0,0,0,60040.69785639178,0,0,0,0,0,59389.020053600296,0,0,0,0,0,59620.863813519609,0,0,0,0,0,58965.008454672294,0,0,0,0,0,59192.63308978999,0,0,0,0,0,58975.316623765728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170+EJ178","v":0},46441.604917231016,0,0,0,0,0,46348.582617407876,0,0,0,0,0,46254.63469976373,0,0,0,0,0,45854.8879332305,0,0,0,0,0,46063.925077947104,0,0,0,0,0,45662.280656497482,0,0,0,0,0,45869.401263694141,0,0,0,0,0,45465.821234229792,0,0,0,0,0,45670.986973156119,0,0,0,0,0,45570.29664423041,0,0,0,0,0,45468.604396807343,0,0,{"$f":"GV170+GV178","v":0},0,0,45061.036240589478,0,0,0,0,0,45262.17416893159,0,0,0,0,0,44852.551930003632,0,0,0,0,0,45051.615336498311,0,0,0,0,0,44639.89793320607,0,0,0,0,0,44836.845327416369,0,0,0,0,0,44727.854877186197,0,0,0,0,0,44617.779918152795,0,0,0,0,0,44201.745638204382,0,0,0,0,0,44394.33320070395,0,0,0,0,0,43976.075515570839,{"$f":"JH170+JH178","v":0},0,0,0,0,44166.417548906124,0,0,0,0,0,43745.891990484612,0,0,0,0,0,43933.943584072345,0,0,0,0,0,43815.968815610322,0,0,0,0,0,43696.82013994189,0,0,0,0,0,43271.621855396996,0,0,0,0,0,43454.954226928821,0,0,0,0,0,43027.3492571073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11030.28394207068,11469.361746769568,11465.633403960292,11019.098903489747,{"$f":"EJ220","v":11458.158235188052},11011.611388868532,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,11431.800000000001,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,10966.163616645903,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,11385.9,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,10919.806888978819,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,11339.081999999999,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,10872.523026758394,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,11291.327639999996,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,10824.29348729356,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,11242.618192799995,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,10775.099357039429,11213.755703649142,11209.605206678392,{"$f":"GV220","v":9877.04785482445},11201.283636765922,10754.31254116271,11192.934556655993,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,10724.921344180217,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,11142.257247789112,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,10673.73977106382,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,11090.566392744891,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,10621.534566485094,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,11037.841720599788,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,10568.285257814794,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,10984.062555011782,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,10513.970962971089,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,10929.207806112016,{"$f":"JH220","v":10481.787355154192},10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,10458.570382230509,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,10873.255962234256,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,10402.061789875119,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,10816.18508147894,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,10344.423025672619,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,10757.972783108517,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,10285.63148618607,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,10698.596238770686,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,10225.664115909789,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,10638.032163546097,10190.130812341435,10627.821035840512,10622.702820128263,10174.776151266642,{"$f":"LT220","v":10612.441015294591},10164.497398227983,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,10576.256806817017,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,10102.107346192541,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,10513.245942953356,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,10038.46949311639,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,10448.974861812421,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,9973.5588829787157,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,10383.418359048666,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,9907.3500606382877,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,10316.550726229638,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,9839.8170618510521,10276.928713710013,10271.230970799545,{"$f":"OF220","v":8937.1238176034221},10259.807238579795,9811.2812181611389,10248.345740754228,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,9770.9334030880709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,10178.776655569312,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,9700.6720711498292,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,10107.816188680696,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,9629.005512572825,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,10035.436512454307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67454.147620346877,0,0,0,0,0,67319.037303736652,0,0,0,0,0,67182.582572753803,0,0,0,0,0,66601.970049811382,0,0,0,0,0,66905.586224208877,0,0,0,0,0,66322.217450807599,0,0,0,0,0,66623.049948693035,0,0,0,0,0,66036.869799823733,0,0,0,0,0,66334.862947666887,0,0,0,0,0,66188.615195820224,0,0,0,0,0,66040.912206620225,0,0,0,0,0,65448.939499736611,0,0,0,0,0,65741.082450752627,0,0,0,0,0,65146.126289731328,0,0,0,0,0,65435.256099767656,0,0,0,0,0,64837.256815525943,0,0,0,0,0,65123.31322176299,0,0,0,0,0,64965.009951836451,0,0,0,0,0,64805.131486198246,0,0,0,0,0,64200.862150873174,0,0,0,0,0,64480.586115922211,0,0,0,0,0,63873.08739389063,0,0,0,0,0,64149.549838240637,0,0,0,0,0,63538.757141768423,0,0,0,0,0,63811.892835005448,0,0,0,0,0,63640.54028460379,0,0,0,0,0,63467.482691705547,0,0,0,0,0,62849.903090295862,0,0,0,0,0,63116.184345539645,0,0,0,0,0,62495.109152101766,0,0,0,0,0,62757.860032450422,0,0,0,0,0,62133.219335143789,0,0,0,0,0,62392.369233099431,0,0,0,0,0,62206.891721846659,0,0,0,0,0,62019.568617761404,0,0,0,0,0,61387.581556283578,0,0,0,0,0,61639.311990116621,0,0,0,0,0,61003.541187409231,0,0,0,0,0,61251.450229918948,0,0,0,0,0,60611.820011157411,0,0,0,0,0,60855.831234517311,0,0,0,0,0,60655.064411380539,0,0,0,0,0,60452.299859207647,0,0,0,0,0,59804.71769960814,0,0,0,0,0,60040.69785639178,0,0,0,0,0,59389.020053600296,0,0,0,0,0,59620.863813519609,0,0,0,0,0,58965.008454672294,0,0,0,0,0,59192.63308978999,0,0,0,0,0,58975.316623765728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11030.28394207068,11469.361746769568,11465.633403960292,11019.098903489747,{"$f":"EJ232-EJ233","v":11458.158235188052},-56442.536231478342,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,-55887.237303736649,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,-56216.418956107897,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,-55216.07004981138,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,-55985.779335230058,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,-54983.135450807604,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,-55750.526921934637,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,-54745.542159823737,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,-55510.569460373328,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,-54945.997003020231,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,-55265.812849580798,11213.755703649142,11209.605206678392,{"$f":"GV232-GV233","v":9877.04785482445},11201.283636765922,10754.31254116271,-54256.004943080618,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,-55016.161106572414,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,-54003.86904194222,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,-54761.516328703838,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,-53746.690422781052,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,-54501.7786552779,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,-53927.168231236661,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,-54236.846228383452,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,-53216.79959586139,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,-53966.615152951126,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,-52943.879587778618,{"$f":"JH232-JH233","v":10481.787355154192},10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,-53690.979456010129,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,-52665.501179534171,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,-53409.831045130326,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,-52824.355203124855,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,-53123.059666032932,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,-52091.930307187344,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,-52830.552859353571,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,-51796.512913331084,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,-52532.19591654063,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,-51495.187171597689,10190.130812341435,10627.821035840512,10622.702820128263,10174.776151266642,{"$f":"LT232-LT233","v":10612.441015294591},-52227.871834871446,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,-51630.634915029645,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,-51917.461271568864,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,-50874.335613330222,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,-51600.842497000231,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,-50554.56632559681,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,-51277.891346940232,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,-50228.401652108747,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,-50948.481173879023,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,-50338.513685150901,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,-50612.482797356599,10276.928713710013,10271.230970799545,{"$f":"OF232-OF233","v":8937.1238176034221},10259.807238579795,9811.2812181611389,-49556.37195885391,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,-50269.764453303709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,-49210.243398030987,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,-49920.191742369781,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,-48857.192265991602,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,-49563.627577217165,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,-48939.880111311417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR232-QR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD232-TD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP232-VP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.323647100379155E-2},{"$f":"(1+F241)^months-1","v":0.17092684717081186},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 11 - Wind  4'!E1)","v":"Project 11 - Wind  4"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":7.0991028454943095E-3},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.93719918460164,997.4022066539668,1501.4200666819279,2009.0160013341936,2520.2154117305104,3035.0438793157864,3553.5271671402388,4075.6912211486269,4601.5621714786412,5131.1663337685059,5664.5302104738676,6201.6804921940338,6742.6440590076163,7287.4479818176742,7836.1195237063894,8388.6861412993694,8945.1754861396275,0,0,0,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":1260000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV283+BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,18,18,18,{"$f":"EH283+EI6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"GT283+GU6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"JF283+JG6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"LR283+LS6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"OD283+OE6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"QP283+QQ6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"TB283+TC6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"VN283+VO6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"XZ283+YA6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AAL283+AAM6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":7.0991028454943095E-3},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78.305120119764155,160.28319483331859,{"$f":"EI287*$F$288*EI7","v":242.81677244129384},322.76627006201289,406.40026473978725,487.45790375980528,572.20781885743611,657.53269513692885,737.14960475082603,823.59191306782407,907.47758185356236,995.07538244624311,1080.124657803417,1168.8942367210727,1258.2670027621884,1345.1037106860565,1435.6732775734608,1523.7151931585697,1615.4984340553647,1707.9060326935846,1791.511928275522,1885.1144880140528,1976.2107031900007,2071.069701304827,2163.4311840063183,2259.5643413256121,2356.352420623813,2450.6565430395108,2548.745994632277,2644.3606367330108,2743.7698201889507,2843.8569543183335,2935.1963578860359,3036.5867803605865,3135.5255979906487,3238.2823259769575,3338.5970564173995,3442.7393725635611,3547.5929177870134,3650.0192120466286,3756.2879430520275,3860.1393766340061,3967.8432710097827,4076.2834457580202,4176.0346328149953,4285.8959977522663,4393.3653358739657,4504.7125844096972,4613.6782604807195,4726.5323753777539,4840.159003548667,4951.4200990873578,5066.5857869189058,5179.3967731918738,5296.1232595655647,5413.649512207232,5525.6941955505617,5644.7922785431574,5761.5633379075298,5882.2777713974774,6000.6765599262062,6123.0301818673361,6246.2231820659463,6367.117988350984,6491.9852027441111,6614.5660118758624,{"$f":"GU287*$F$288*GU7","v":6741.1311012969336},6868.565224499599,6987.4440539605757,7116.5677024657334,7243.4349192547634,7374.3166022617861,7502.9542361295771,7635.6188065357665,7769.1953692292618,7900.5468665682019,8035.9444187545414,8169.1297342761272,8306.3740242440908,8444.5625714405414,8574.2715813879095,8714.3017037003247,8852.1522282551177,8994.0945974604801,9133.8708442969255,9277.7525066709077,9422.6251964788626,9565.3524161729838,9712.2058500238272,9856.927774590582,10005.789973086896,10155.678304457169,10297.169554474725,10449.064957122204,10598.864390792305,10752.839890584866,10904.734086377979,11060.819117211466,11217.981200380986,11373.084448034089,11532.401158463317,11689.674226607196,11851.176058446978,12013.793140114092,12171.24637175968,12336.072973913886,12498.894790859476,12665.984504001624,12831.08539411027,13000.470255736143,13171.025966337656,13339.617302910006,13512.517233311493,13683.469326798033,13858.746668453616,14035.236428331733,14203.516712619123,14382.390085082214,14559.357763334376,14740.693131200005,14920.140176853081,15103.972407268599,15289.077417385097,15472.320706769622,15659.975970980227,15845.787512136858,16036.029153388483,16227.588808091436,16411.045331010348,16605.202039802029,{"$f":"JG287*$F$288*JG7","v":16797.560911320434},16994.396094018721,17189.452346126069,17389.003950137616,17589.939282015781,17789.124627894322,17992.83447548014,18194.813924663824,18401.337602026673,18609.294230059229,18809.263478402689,19020.04948537354,19229.155054309598,19442.855166013382,19654.895416970587,19871.55093388195,20089.710942906811,20306.242586409669,20527.421214404858,20746.992795210208,20971.232829997512,21197.030922054812,21418.111110811842,21647.013778356399,21874.363952966054,22106.437522637254,22336.980997488059,22572.270424335718,22809.195955986263,23044.62566802742,23284.835850319956,23523.573417698382,23767.114824568733,24012.350634218576,24249.862370150477,24498.456037699398,24745.636320472113,24997.680092884661,25248.334858475533,25503.877664532956,25761.199671434504,26017.169969490449,26278.065870485858,26537.6353184324,26802.155804217651,27068.518934966909,27327.30728542892,27597.327919645839,27866.086587445618,28139.861237032794,28412.400453355411,28689.98237278638,28969.499252517584,29247.821287458108,29531.226901831578,29813.465159983629,30100.814681087268,30390.168208561125,30672.109461511998,30965.446656462122,31257.686703899144,31555.108720925055,31851.462469681504,32153.027272090112,{"$f":"LS287*$F$288*LS7","v":32456.696579305877},32759.341788675094,33067.242535392914,33374.149103371354,33686.341340005667,34000.713225654035,34310.993207882064,34629.726108199568,34947.541425814445,35270.719551385424,35593.011529650081,35920.697974229224,36250.673637144988,36579.811225843812,36914.391694919555,37248.166657047499,37587.417297817177,37929.038945279099,38263.617921516547,38609.965064503056,38955.589924783613,39306.774278255551,39657.270564726998,40013.360802791067,40371.941159414222,40729.885767030057,41093.47701533365,41456.467962287446,41825.141249026368,42196.393669477315,42560.813022004339,42937.211631340004,43313.100545340887,43694.763047843495,44075.953097298043,44462.954241718704,44852.664188348463,45241.958620829944,45637.1214910774,46031.907430360734,46432.600664289334,46836.099582510818,47232.993590436105,47642.096631251086,48050.921382753193,48465.752770288804,48880.346405469158,49300.987501203337,49724.575441446374,50147.987598453998,50577.509624739119,51006.897864240906,51442.438267394304,51881.030960915094,52316.410582351862,52761.128187132505,53205.819552629997,53656.771392229195,54107.741118271188,54565.015757176319,55025.49651928305,55486.062616194104,55953.001552824921,56420.071538665456,{"$f":"OE287*$F$288*OE7","v":56893.560402943032},57370.370164501401,57841.093883707355,58324.549184645308,58808.252452137989,59298.492344869308,59789.028234287114,60286.149119824222,60786.758198836003,61287.736684045944,61795.374095694242,62303.430672900366,62818.196288927553,63336.57502116407,63849.162003132857,64374.776946789796,64900.938339648892,65433.936958010352,65967.534305969268,66508.021530743368,67052.303992718036,67597.265083000151,68149.196515675605,68701.860739281692,69261.549852182099,69825.170172659506,70383.319091037381,70954.81859209112,71527.189452287028,72106.724753124756,72687.188320261528,73274.873638955876,73866.688424229767,74459.518438540137,75059.657784155163,75660.871314746066,76269.453550882477,76882.313250246254,77493.193742615244,78114.654837344729,78737.341127871114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ287*$F$288*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC287*$F$288*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO287*$F$288*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11030.28394207068,11469.361746769568,11465.633403960292,{"$f":"EI70","v":11019.098903489747},11458.158235188052,11011.611388868532,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,11431.800000000001,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,10966.163616645903,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,11385.9,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,10919.806888978819,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,11339.081999999999,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,10872.523026758394,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,11291.327639999996,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,10824.29348729356,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,11242.618192799995,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,10775.099357039429,11213.755703649142,{"$f":"GU70","v":11209.605206678392},9877.04785482445,11201.283636765922,10754.31254116271,11192.934556655993,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,10724.921344180217,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,11142.257247789112,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,10673.73977106382,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,11090.566392744891,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,10621.534566485094,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,11037.841720599788,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,10568.285257814794,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,10984.062555011782,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,10513.970962971089,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,{"$f":"JG70","v":10929.207806112016},10481.787355154192,10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,10458.570382230509,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,10873.255962234256,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,10402.061789875119,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,10816.18508147894,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,10344.423025672619,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,10757.972783108517,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,10285.63148618607,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,10698.596238770686,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,10225.664115909789,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,10638.032163546097,10190.130812341435,10627.821035840512,10622.702820128263,{"$f":"LS70","v":10174.776151266642},10612.441015294591,10164.497398227983,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,10576.256806817017,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,10102.107346192541,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,10513.245942953356,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,10038.46949311639,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,10448.974861812421,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,9973.5588829787157,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,10383.418359048666,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,9907.3500606382877,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,10316.550726229638,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,9839.8170618510521,10276.928713710013,{"$f":"OE70","v":10271.230970799545},8937.1238176034221,10259.807238579795,9811.2812181611389,10248.345740754228,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,9770.9334030880709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,10178.776655569312,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,9700.6720711498292,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,10107.816188680696,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,9629.005512572825,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,10035.436512454307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":1338988.2655530756}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":8.3495433820652103}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":7.0991028454943095E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":8.8595435602771833E-2}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":5.5430340666839939E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,11030.28394207068,11469.361746769568,11465.633403960292,{"$f":"IF(EI7,EI70)","v":11019.098903489747},11458.158235188052,11011.611388868532,11450.658354327692,11446.899121345177,10557.53367968376,11439.362019089302,10992.784129290725,11431.800000000001,10985.209620912094,11424.212981704957,11420.410072039496,10973.800881559539,11412.785399891813,10966.163616645903,11405.135521414246,11401.301103772081,10069.060353277435,11393.613259471085,10946.959811876539,11385.9,10939.233813330333,11378.161241339056,11374.282273480287,10927.596899190728,11366.505107889647,10919.806888978819,11358.702231842528,11354.791125847521,10022.473560342982,11346.949524660507,10900.219008114069,11339.081999999999,10892.338489596938,11331.188466165835,11327.23191894989,10880.468837174543,11319.299210047438,10872.523026758394,11311.340276479377,11307.35094836447,9974.95503154984,11299.352515153714,10852.543388276348,11291.327639999996,10844.505259388876,11283.276235489151,11279.240557328887,10832.398213918032,11271.149194248386,10824.29348729356,11263.031082008963,11258.961967331757,10369.286132180834,11250.803565456787,10803.914256041873,11242.618192799995,10795.715364576652,11234.405760198932,11230.289368475464,10783.366178196391,11222.036178133352,10775.099357039429,11213.755703649142,{"$f":"IF(GU7,GU70)","v":11209.605206678392},9877.04785482445,11201.283636765922,10754.31254116271,11192.934556655993,10745.949671868184,11184.55787540291,11180.359155844972,10733.353501760317,11171.940901696018,10724.921344180217,11163.494817722123,11159.261310811959,9826.6208119209386,11150.773309501239,10703.718791985963,11142.257247789112,10695.188665305546,11133.713032910966,11129.430338961869,10682.340571795523,11120.843719729935,10673.73977106382,11112.228714076564,11107.910537028194,9775.1852281593547,11099.25277569126,10652.113167825679,11090.566392744891,10643.412438611655,11081.851293569183,11077.482945741103,10630.307383231429,11068.724594124533,10621.534566485094,11059.937288358093,11055.532747768757,10165.520932722538,11046.701831205086,10599.475431182193,11037.841720599788,10590.600687383885,11028.952319440566,11024.496604655926,10577.233530896057,11015.563086007023,10568.285257814794,11006.600034125253,11002.10740272413,9669.2073513769901,10993.099867829185,10545.784939805835,10984.062555011782,10536.732701131563,10974.995365829376,10970.450536749042,10523.098201513978,10961.338347727162,10513.970962971089,10952.196034807759,10947.613550778613,9614.6234984045295,10938.425865185767,10491.020638601949,{"$f":"IF(JG7,JG70)","v":10929.207806112016},10481.787355154192,10919.959273145962,10915.32354748402,10467.880165544255,10906.029114681704,10458.570382230509,10896.70395550391,10892.029821794182,9558.9479683726167,10882.658382489481,10435.161051373987,10873.255962234256,10425.743102257275,10863.82245860888,10859.0940184337,10411.557768855138,10849.613696975335,10402.061789875119,10840.102034613989,10835.334418230064,9944.9589277400664,10825.775550139269,10378.184272401466,10816.18508147894,10368.577964302418,10806.562907781055,10801.739898802372,10354.108924232241,10792.069970914839,10344.423025672619,10782.368075306265,10777.505106594665,9444.2341062948672,10767.755061142054,10320.067957849493,10757.972783108517,10310.269523588466,10748.158165936675,10743.238696778419,10295.511102716884,10733.375370333135,10285.63148618607,10723.479436812389,10718.519208726557,9385.150788420764,10708.574162364894,10260.789317006482,10698.596238770686,10250.794914060232,10688.585329255406,10683.567470713984,10235.741324771219,10673.506877739797,10225.664115909789,10663.413025548634,10658.353592901085,9324.8858041891763,10648.209645612189,10200.325103346609,10638.032163546097,10190.130812341435,10627.821035840512,10622.702820128263,{"$f":"IF(LS7,LS70)","v":10174.776151266642},10612.441015294591,10164.497398227983,10602.145286059605,10596.984664759106,9706.2155202729573,10586.637838524432,10138.651605413539,10576.256806817017,10128.253428588263,10565.841456557322,10560.620876530826,10112.591674291973,10550.15383560048,10102.107346192541,10539.652191780795,10534.388358054286,9200.7158306784149,10523.834595294917,10075.744637521808,10513.245942953356,10065.138497160026,10502.622285688465,10497.297294061442,10049.16350777781,10486.620912312488,10038.46949311639,10475.909235616411,10470.54012521537,9136.7621472919818,10459.775287200813,10011.579530272242,10448.974861812421,10000.761267103224,10438.138731402232,10432.707239942667,9984.4667779333649,10421.817330558737,9973.5588829787157,10410.891420328737,10405.414927719674,9071.5293902378198,10394.434792944829,9946.131120877686,10383.418359048666,9935.0964924452874,10372.365506030275,10366.825384741518,9918.47611349203,10355.717677169909,9907.3500606382877,10344.573248735309,10338.987226274066,9447.7919780425727,10327.787488803722,9879.3737432952366,10316.550726229638,9868.118422294192,10305.276816150879,10299.625892436346,9851.1656357618685,10288.296030713305,9839.8170618510521,10276.928713710013,{"$f":"IF(OE7,OE70)","v":10271.230970799545},8937.1238176034221,10259.807238579795,9811.2812181611389,10248.345740754228,9799.8007907400715,10236.846352473895,10231.082410285071,9782.5089484771033,10219.525951327569,9770.9334030880709,10207.931287984211,10202.119590215534,8867.8982939554899,10190.467383351388,9741.8268425243605,10178.776655569312,9730.1168065548718,10167.047279523371,10161.168058490772,9712.4791274466443,10149.380470354117,9700.6720711498292,10137.553913743894,10131.625982019843,8797.2882598345968,10119.740731018413,9670.9833793748458,10107.816188680696,9659.0391426859678,10095.852225113835,10089.855419660586,9641.0487099955753,10077.8320797612,9629.005512572825,10065.768992018769,10059.722501660239,9168.0660250312867,10047.599545638781,9598.723046962341,10035.436512454307,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":806179.49825180368}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.39791892207598445}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-1.9803743803618206E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":8.9052433871482156E-4}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":1.0738787961243945E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,2053.3333333333335,2240,2426.666666666667,2613.3333333333335,2800,2986.666666666667,3173.3333333333335,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20160,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,2053.3333333333335,2240,2426.666666666667,2613.3333333333335,2800,2986.666666666667,3173.3333333333335,0,0,0,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":38662.001509388341},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20160,186.66666666666669,373.33333333333337,560,746.66666666666674,933.33333333333337,1120,1306.6666666666667,1493.3333333333335,1680,1866.6666666666667,2053.3333333333335,2240,2426.666666666667,2613.3333333333335,2800,2986.666666666667,3173.3333333333335,0,0,0,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 11 - Wind  4'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"Project 12 - BESS 4","index":22,"n_rows":340,"n_cols":754,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,12,"PIRR",{"$f":"G73","v":0.13395201455050287}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"INDEX(InputC!I11:AD11,E1)","v":"2035-01-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-09-01"},{"$f":"SUM(K6:XFD6)","v":8},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-09-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2075-09-01"},{"$f":"SUM(K7:XFD7)","v":480},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"EI8+EJ7","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"QQ8+QR7","v":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,{"$f":"TC8+TD7","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"VO8+VP7","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,{"$f":"YA8+YB7","v":480},480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,{"$f":"AAM8+AAN7","v":480},480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":8000},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*GU$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*JG$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*LS$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*OE$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*QQ$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*TC$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*VO$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"INDEX(InputC!I31:AD31,E1)","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","v":0.98},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5644800,{"$f":"EJ16*EJ21*EJ24","v":5832960},5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,{"$f":"GV16*GV21*GV24","v":5268480},5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,{"$f":"JH16*JH21*JH24","v":5644800},5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,{"$f":"LT16*LT21*LT24","v":5832960},5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,{"$f":"OF16*OF21*OF24","v":5268480},5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,{"$f":"QR16*QR21*QR24","v":5644800},5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,{"$f":"TD16*TD21*TD24","v":5832960},5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,{"$f":"VP16*VP21*VP24","v":5268480},5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":0.99810324618643165},0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,0.95003069623630676,0.94822872189021357,0.94643016544583325,0.94463502042024772,0.94284328034283538,0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,0.90771366105377194,0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,0.89064278137974806,0.88895345128763892,0.88726732543882436,0.88558439775564368,{"$f":"GT30*(1-$G$30*GU7)","v":0.88390466217196406},0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,0.84133236197580441,0.8397365616097483,0.83814378808412227,0.8365540356577551,0.83496729860036523,0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,0.80385705585887446,0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,0.78873935116359484,0.78724330679136389,0.78575010004700119,0.78425972554822532,{"$f":"JF30*(1-$G$30*JG7)","v":0.78277217792296361},0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,0.74507081309267542,0.74365759718656343,0.74224706180311073,0.74083920185802576,0.73943401227666061,0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,0.71188326669440583,0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,0.69849526328638889,0.69717038973199097,0.69584802913655985,0.6945281767336311,{"$f":"LR30*(1-$G$30*LS7)","v":0.69321082776578091},0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67759618865154703,0.67631095549666287,0.67502816011266653,0.67374779787570682,0.67246986417070276,0.67119435439132713,0.66992126393998985,0.6686505882278212,0.66738232267465536,0.66611646270901415,0.6648530037680902,0.66359194129773069,0.66233327075242099,0.66107698759526812,0.65982308729798456,0.65857156534087169,0.65732241721280371,0.6560756384112113,0.65483122444206554,0.65358917081986145,0.65234947306760194,0.65111212671678165,0.64987712730737102,0.64864447038779993,0.64741415151494186,0.64618616625409775,0.64496051017898015,0.64373717887169724,0.64251616792273658,0.64129747293094985,0.64008108950353637,0.63886701325602757,0.63765523981227112,0.63644576480441539,0.63523858387289323,0.63403369266640652,0.63283108684191069,0.63163076206459867,0.63043271400788559,0.62923693835339289,0.62804343079093305,0.62685218701849377,0.62566320274222276,0.62447647367641201,0.62329199554348258,0.6221097640739689,0.62092977500650348,0.61975202408780172,0.61857650707264644,0.61740321972387258,0.61623215781235197,0.61506331711697793,{"$f":"OD30*(1-$G$30*OE7)","v":0.61389669342465025},0.61273228253026002,0.61157008023667436,0.61041008235472116,0.60925228470317427,0.60809668310873832,0.6069432734060336,0.60579205143758108,0.60464301305378743,0.60349615411293023,0.60235147048114268,0.60120895803239904,0.60006861264849964,0.5989304302190559,0.59779440664147576,0.59666053782094874,0.59552881967043114,0.59439924811063138,0.59327181906999538,0.59214652848469174,0.59102337229859714,0.58990234646328177,0.58878344693799467,0.58766666968964909,0.58655201069280827,0.58543946592967044,0.58432903139005488,0.58322070307138707,0.58211447697868435,0.58101034912454164,0.57990831552911704,0.57880837222011716,0.57771051523278338,0.57661474060987705,0.57552104440166552,0.5744294226659078,0.57333987146784038,0.572252386880163,0.57116696498302444,0.57008360186400864,0.56900229361812027,0.56792303634777097,0.56684582616276502,0.56577065918028546,0.56469753152488023,0.5636264393284478,0.5625573787302236,0.56149034587676605,0.56042533692194252,0.55936234802691553,0.55830137536012892,0.55724241509729411,0.55618546342137631,0.5551305165225805,0.55407757059833818,0.5530266218532931,0.55197766649928803,0.550930700755351,0.54988572084768139,0.54884272300963677,0.54780170348171897,0.54676265851156081,0.54572558435391227,0.54469047727062714,{"$f":"QP30*(1-$G$30*QQ7)","v":0.54365733353064971},0.54262614941000109,0.54159692119176572,0.54056964516607842,0.53954431763011035,0.5385209348880563,0.53749949325112101,0.53647998903750593,0.53546241857239596,0.53444677818794628,0.53343306422326897,0.53242127302441999,0.53141140094438599,0.53040344434307107,0.5293973995872836,0.52839326305072321,0.5273910311139679,0.52639070016446077,0.52539226659649696,0.52439572681121072,0.52340107721656259,0.52240831422732625,0.52141743426507581,0.52042843375817249,0.51944130914175224,0.51845605685771268,0.51747267335470015,0.51649115508809718,0.51551149852000955,0.51453370011925337,0.51355775636134271,0.51258366372847675,0.51161141870952687,0.51064101780002447,0.50967245750214785,0.50870573432470989,0.50774084478314541,0.50677778539949858,0.50581655270241033,0.50485714322710606,0.50389955351538285,0.50294378011559715,0.50198981958265243,0.50103766847798659,0.50008732336955952,0.4991387808318411,0.49819203744579843,0.49724708979888371,0.49630393448502191,0.49536256810459844,0.49442298726444706,0.49348518857783735,0.49254916866446286,0.49161492415042862,0.49068245166823921,0.48975174785678638,0.48882280936133726,0.48789563283352194,0.48697021493132159,0.48604655231905641,0.48512464166737351,0.48420447965323493,0.48328606295990578,0.48236938827694215,{"$f":"TB30*(1-$G$30*TC7)","v":0.48145445230017925},0.48054125173171941,0.47962978327992034,0.4787200436593832,0.47781202959094066,0.47690573780164519,0.47600116502475731,0.47509830799973363,0.47419716347221524,0.473297728194016,0.47239999892311074,0.47150397242362363,0.47060964546581652,0.46971701482607719,0.46882607728690789,0.46793682963691369,0.46704926867079077,0.46616339118931516,0.46527919399933088,0.46439667391373862,0.46351582775148426,0.46263665233754736,0.4617591445029296,0.46088330108464359,0.46000911892570134,0.45913659487510278,0.45826572578782465,0.45739650852480895,0.45652893995295168,0.45566301694509159,0.4547987363799989,0.45393609514236405,0.45307509012278646,0.45221571821776324,0.45135797632967817,0.45050186136679038,0.44964737024322327,0.44879449987895342,0.4479432471997995,0.44709360913741109,0.44624558262925768,0.44539916461861762,0.44455435205456711,0.4437111418919692,0.44286953109146282,0.44202951661945183,0.44119109544809409,0.44035426455529053,0.43951902092467421,0.43868536154559951,0.43785328341313129,0.43702278352803403,0.43619385889676099,0.43536650653144349,0.43454072344988004,0.43371650667552575,0.43289385323748142,0.43207276017048291,0.43125322451489057,0.43043524331667832,0.42961881362742321,0.42880393250429466,0.42799059701004405,0.42717880421299387,{"$f":"VN30*(1-$G$30*VO7)","v":0.42636855118702732},0.42555983501157774,0.424752652771618,0.42394700155765014,0.42314287846569482,0.42234028059728074,0.42153920505943432,0.42073964896466926,0.41994160943097608,0.41914508358181185,0.41835006854608964,0.41755656145816827,0.41676455945784202,0.41597405969033024,0.41518505930626709,0.41439755546169132,0.41361154531803596,0.41282702604211807,0.41204399480612858,0.41126244878762214,0.41048238516950675,0.40970380114003385,0.40892669389278802,0.408151060626677,0.40737689854592141,0.40660420486004478,0.40583297678386354,0.40506321153747693,0.40429490634625698,0.40352805844083844,0.40276266505710895,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,{"$f":"XZ30*(1-$G$30*YA7)","v":0.40199872343619891},0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.40199872343619891},0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891,0.40199872343619891]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5634093.2040731693,5810853.6068457561,5612740.4981679525,5788830.9949309323,5777851.0076651936,5394834.3082333254,5755953.4726294493,5559712.1089640493,5734138.9272796642,5538641.3007114343,5712407.0570924003,5701572.0272222059,5507184.7245834554,5679963.5826535784,5486312.9903876623,5658437.0321440715,5647704.3701245161,5091476.7041623266,5626300.0791256204,5434479.0706396056,5604976.9084622003,5413882.8843252696,5583734.5506954873,5573143.5808925023,5383134.8705340782,5552021.8685707543,5362733.2741147047,5530980.2056367397,5520489.2978389272,4976790.712383667,5499567.1405085446,5312066.9182856232,5478724.2762704492,5291934.6630057516,5457960.4046109598,5447607.9973992091,5261879.2511180481,5426962.0536346855,5241937.2025774485,5406394.3561379071,5396139.7570252484,4864688.0333597343,5375688.873257136,5192412.1111802207,5355315.4964969456,5172733.3368446156,5335019.3330000965,5324900.1147347679,5143354.925937362,5304719.2227959568,5123862.0739163319,5284614.8146203477,5274591.2013174761,4924935.8519322434,5254600.9756303057,5075452.5398622565,5234686.5110984109,5056217.0317699835,5214847.5205938369,5204956.2386719724,5027500.3723324016,5185229.9232227467,5008446.5986370761,5165578.3687327597,5155780.5382625796,4648001.1668455433,5136240.5942897368,4961127.4938920448,5116774.7049450194,4942325.2674292689,5097382.5895680571,5087714.1097020768,4914255.453447246,5068432.1313642403,4895630.8677970283,5049223.2299880013,5039646.096570964,4543304.503268104,5020546.2916744705,4849377.6303382646,5001518.8733186377,4830998.9257955188,4982563.5671649938,4973112.870717627,4803561.3870143108,4954265.2207559403,4785356.3219081061,4935489.0016904175,4926127.5941046365,4440966.1418878399,4907458.0141103882,4740144.9429747071,4888859.1901431615,4722180.2204808956,4870330.8540439866,4861093.0354232388,4695360.7148421183,4842669.9305501683,4677565.7205402041,4824316.6475856043,4815166.1065864349,4495966.2817875249,4796917.0606380329,4633372.7321708677,4778737.1769304872,4615812.6667413907,4760626.1933451323,4751596.4574579317,4589597.2729903646,4733588.3347554132,4572203.1126092933,4715648.4612163445,4706704.0370140849,4243153.0383584229,4688866.0525425803,4529005.5754607506,4671095.6724259509,4511841.0521571618,4653392.6404497772,4644566.3002129737,4486216.162616781,4626963.812168574,4469213.8073347742,4609428.0359687954,4600685.085763202,4147575.6169641647,4583248.9035701556,4426989.2987746224,4565878.80293753,4410211.407973323,4548574.5334221609,4539947.0073295925,4385163.7214806853,4522741.0169844739,4368544.3458510255,4505600.2357934006,4497054.2213637447,4054151.085978948,4480010.7908150321,4327270.9483187674,4463031.9533333741,4310870.981086269,4446117.464116862,4437684.2738612248,4286387.4960884191,4420865.8500674078,4270142.4734584047,4404111.1665853057,4395757.6519347057,4104360.6281774649,4379098.1262625866,4229798.7630886519,4362501.7386926087,4213768.2066610111,4345968.2499370519,4337725.0180853372,4189836.2144661993,4321285.4308697898,4173957.1124992939,4304908.1482094396,4296742.7972622626,3873567.8113328298,4280458.5289732721,4134522.1480012466,4264235.976594734,4118852.6813653284,4248074.9062289037,4240017.3539501894,4095459.759546279,4223948.0699833455,4079938.3358451193,4207939.687155731,4199958.2615068518,3786315.3319487195,4184040.7978931312,4041391.6476325183,4168183.6600331725,4026075.1372067919,4152386.6192978015,4144510.5641422379,4003209.1431525741,4128803.2423085808,3988037.3409805731,4113155.4498102623,4105353.8065250353,3701028.2228716426,4089794.8852767632,3950358.9205465182,4074294.930938975,3935387.4159591426,4058853.7200323883,4051155.0737602008,3913036.48057228,4035801.5608286266,3898206.4246716001,4020506.236328512,4012880.3257922805,3746864.435877332,3997671.8707089447,3861376.7142026927,3982521.0543008852,3846742.4441647003,3967427.6581227127,3959902.4245821126,3824894.9657002524,3944894.7509738146,3810398.9582039802,3929943.955097083,3922489.8189131422,3536174.0322236191,3907623.9357114034,3774398.840428405,3892814.3928683577,3760094.2086998429,3878060.9768591193,3870705.2499120114,3738738.8467432661,3856035.6255636951,3724569.3631796632,3841421.5977706909,3834135.3667055955,3456521.3794566984,3819604.3389215907,3689380.1514439541,3805128.3824243993,3675397.732890889,3790707.288498803,3783517.2499932214,3654523.4024715438,3769178.0603135019,3640673.0878583072,3754893.214871455,3747771.1068466054,3378662.9101872505,3733567.3918305477,3606276.5164276245,3719417.5076153851,3592609.0531679639,3705321.2501872312,3698293.1679754425,3572204.9190052175,3684276.9698923216,3558666.5840317127,3670313.8919378067,3663352.2100662808,3420506.7177725937,3649468.4350672755,3525044.7986086104,3635637.2783253123,3511685.1962447395,3621858.5404219343,3614988.766423184,3491740.6671236744,3601288.2845205599,3478507.2844191645,3587639.7262106477,3580834.856878248,3228167.7758650244,3567263.815217312,3445642.8328759302,3553744.2065822273,3432584.1568122059,3540275.8360464578,3533560.8043533531,3413088.8800860192,3520168.9270945573,3400153.5805719541,3506827.8038446624,3500176.2148341923,3155452.9930004915,3486910.8621634627,3368029.4038916915,3473695.7839848381,3355264.8757348922,3460530.7897625202,3453967.0147900674,3336208.7319511212,3440876.7908264641,3323564.8012755923,3427836.1776329353,3421334.4162907228,3084376.11746115,3408367.8669369346,3292164.2246973659,3395450.4596375865,3279687.2187382127,3382582.0081487186,3376166.0828250544,3261060.3163860156,3363370.7173877885,3248701.1914385217,3350623.8452333338,3344268.5366770541,3122575.2643457726,3331594.0600673822,3218007.9158019559,3318967.6185827507,3205811.9555758974,3306389.030174362,3300117.6241722377,3187604.625951644,3287610.4755452629,3175523.8914563661,3275150.7278853413,3268938.5732522137,2946989.3433328439,3256549.5904206177,3145521.9847412058,3244207.560718351,3133600.7396666622,3231912.3061972829,3225782.1642053844,3115803.5318551809,3213556.740277932,3103994.9170409921,3201377.6496062907,3195305.4243407273,2880608.1311149877,3183195.5045129959,3074668.806097236,3171131.4801909383,3063016.088189574,3159113.177434722,3153121.1174679287,3045619.7641584468,3141171.0723646367,3034077.1395039279,3129266.3168562106,3123330.8690360426,2815722.1619476313,3111493.7262917589,3005411.601968246,3099701.4452525657,2994021.3626277675,3087953.855896642,3082096.7676443462,2977016.8924321262,3070415.8984312932,2965734.2664839062,3058779.2986607198,3052977.547361121,2850594.1037453976,3041407.0373708168,2937714.4228781322,3029880.3785714749,2926580.7497504167,3018397.4047710318,3012672.2479826673,2909959.3068457497,3001254.4914476001,2898930.8231085073,2989880.0071816556,2984208.9408759219,2690301.9894590727,2972899.0577117284,2871542.1291161226,2961632.0379862958,2860659.2430230896,2950407.7192510515,2944811.5221579806,2844412.1996836332,2933650.9516630736,2833632.1335801566,2922532.6787253567,2916989.3537217057,2629702.684036938,2905934.2267398443,2806860.3724967386,2894920.9976937533,2796222.6244368372,2883949.5077940291,2878479.365566982,2780341.54727716,2867570.1879724842,2769804.3031768766,2856702.3551787208,2851283.894092306,2570468.3836707538,2840477.7848858014,2743635.5785306096,2829712.6298601232,2733237.4467465808,2818988.273802612,2813641.3470438723,2717714.0923440517,2802977.89970105,2707414.2006584941,2792354.8658634359,2787058.4561227732,2602302.925117969,2776495.7555428082,2681834.9289968964,2765973.0866468926,2671671.0161095816,2755490.2977185482,2750263.8109880998,2656497.326725441,2739840.558799915,2646429.4410691378,2729456.8097989322,2724279.7021859759,2455972.5032130829,2713954.9274303368,2621426.3449082719,2703669.2826412977,2611491.3751149871,2693422.6195198083,2688313.8598946827,2596659.4745117989,2678125.3924426795,2586818.3689271128,2667975.5383648695,2662915.045587969,2400651.491514876,2652822.8373550782,2562378.4698596164,2642768.8776826086,2552667.2861956297,2632753.0216119597,2627759.3372780336,2538169.4755489468,2617800.36601394,2528550.0417934284,2607879.1383541534,2602932.6336531551,2346576.5908098947,2593067.7533602077,2504660.6537517877,2583240.260075259,2495168.2154134819,2573450.012104915,2568568.8109804275,2480996.969315601,2558834.1664810199,2471594.2142104437,2549136.4154076814,2544301.331190451,2375638.2941997359,2534658.6582542122,2448242.9368820079,2525052.5301800994,2438964.3166103419,2515482.8084663763,2510711.556856452,2425112.2791640786,2501196.1861402504,2415921.3220022968,2491716.8778222245,2486990.7043318828,2242053.4795617969,2477565.2335107368,2393096.0343926237,2468175.4843752594,2384026.4159155302,2458821.3215434779,2454157.5428249571,2370486.3969159736,2444856.5067293653,2361502.4669289668,2435590.7207230371,2430971.0047352142,2191551.0139973112,2421757.8435310838,2339191.3210701551,2412579.5993782911,2330325.9966025483,2403436.1399443559,2398877.4132802486,2317090.9678048319,2389785.8838977721,2308309.40168601,2380728.810592982,2376213.1541424179,2142186.1212210488,2367207.5202612048,2286500.8164867498,2358236.016921463,2277835.1842868449,2349298.5147715141,2344842.4738544109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5634093.2040731693,{"$f":"SUM(EJ32:EJ34)","v":5810853.6068457561},5612740.4981679525,5788830.9949309323,5777851.0076651936,5394834.3082333254,5755953.4726294493,5559712.1089640493,5734138.9272796642,5538641.3007114343,5712407.0570924003,5701572.0272222059,5507184.7245834554,5679963.5826535784,5486312.9903876623,5658437.0321440715,5647704.3701245161,5091476.7041623266,5626300.0791256204,5434479.0706396056,5604976.9084622003,5413882.8843252696,5583734.5506954873,5573143.5808925023,5383134.8705340782,5552021.8685707543,5362733.2741147047,5530980.2056367397,5520489.2978389272,4976790.712383667,5499567.1405085446,5312066.9182856232,5478724.2762704492,5291934.6630057516,5457960.4046109598,5447607.9973992091,5261879.2511180481,5426962.0536346855,5241937.2025774485,5406394.3561379071,5396139.7570252484,4864688.0333597343,5375688.873257136,5192412.1111802207,5355315.4964969456,5172733.3368446156,5335019.3330000965,5324900.1147347679,5143354.925937362,5304719.2227959568,5123862.0739163319,5284614.8146203477,5274591.2013174761,4924935.8519322434,5254600.9756303057,5075452.5398622565,5234686.5110984109,5056217.0317699835,5214847.5205938369,5204956.2386719724,5027500.3723324016,5185229.9232227467,5008446.5986370761,5165578.3687327597,5155780.5382625796,{"$f":"SUM(GV32:GV34)","v":4648001.1668455433},5136240.5942897368,4961127.4938920448,5116774.7049450194,4942325.2674292689,5097382.5895680571,5087714.1097020768,4914255.453447246,5068432.1313642403,4895630.8677970283,5049223.2299880013,5039646.096570964,4543304.503268104,5020546.2916744705,4849377.6303382646,5001518.8733186377,4830998.9257955188,4982563.5671649938,4973112.870717627,4803561.3870143108,4954265.2207559403,4785356.3219081061,4935489.0016904175,4926127.5941046365,4440966.1418878399,4907458.0141103882,4740144.9429747071,4888859.1901431615,4722180.2204808956,4870330.8540439866,4861093.0354232388,4695360.7148421183,4842669.9305501683,4677565.7205402041,4824316.6475856043,4815166.1065864349,4495966.2817875249,4796917.0606380329,4633372.7321708677,4778737.1769304872,4615812.6667413907,4760626.1933451323,4751596.4574579317,4589597.2729903646,4733588.3347554132,4572203.1126092933,4715648.4612163445,4706704.0370140849,4243153.0383584229,4688866.0525425803,4529005.5754607506,4671095.6724259509,4511841.0521571618,4653392.6404497772,4644566.3002129737,4486216.162616781,4626963.812168574,4469213.8073347742,4609428.0359687954,4600685.085763202,4147575.6169641647,4583248.9035701556,4426989.2987746224,4565878.80293753,{"$f":"SUM(JH32:JH34)","v":4410211.407973323},4548574.5334221609,4539947.0073295925,4385163.7214806853,4522741.0169844739,4368544.3458510255,4505600.2357934006,4497054.2213637447,4054151.085978948,4480010.7908150321,4327270.9483187674,4463031.9533333741,4310870.981086269,4446117.464116862,4437684.2738612248,4286387.4960884191,4420865.8500674078,4270142.4734584047,4404111.1665853057,4395757.6519347057,4104360.6281774649,4379098.1262625866,4229798.7630886519,4362501.7386926087,4213768.2066610111,4345968.2499370519,4337725.0180853372,4189836.2144661993,4321285.4308697898,4173957.1124992939,4304908.1482094396,4296742.7972622626,3873567.8113328298,4280458.5289732721,4134522.1480012466,4264235.976594734,4118852.6813653284,4248074.9062289037,4240017.3539501894,4095459.759546279,4223948.0699833455,4079938.3358451193,4207939.687155731,4199958.2615068518,3786315.3319487195,4184040.7978931312,4041391.6476325183,4168183.6600331725,4026075.1372067919,4152386.6192978015,4144510.5641422379,4003209.1431525741,4128803.2423085808,3988037.3409805731,4113155.4498102623,4105353.8065250353,3701028.2228716426,4089794.8852767632,3950358.9205465182,4074294.930938975,3935387.4159591426,4058853.7200323883,4051155.0737602008,3913036.48057228,{"$f":"SUM(LT32:LT34)","v":4035801.5608286266},3898206.4246716001,4020506.236328512,4012880.3257922805,3746864.435877332,3997671.8707089447,3861376.7142026927,3982521.0543008852,3846742.4441647003,3967427.6581227127,3959902.4245821126,3824894.9657002524,3944894.7509738146,3810398.9582039802,3929943.955097083,3922489.8189131422,3536174.0322236191,3907623.9357114034,3774398.840428405,3892814.3928683577,3760094.2086998429,3878060.9768591193,3870705.2499120114,3738738.8467432661,3856035.6255636951,3724569.3631796632,3841421.5977706909,3834135.3667055955,3456521.3794566984,3819604.3389215907,3689380.1514439541,3805128.3824243993,3675397.732890889,3790707.288498803,3783517.2499932214,3654523.4024715438,3769178.0603135019,3640673.0878583072,3754893.214871455,3747771.1068466054,3378662.9101872505,3733567.3918305477,3606276.5164276245,3719417.5076153851,3592609.0531679639,3705321.2501872312,3698293.1679754425,3572204.9190052175,3684276.9698923216,3558666.5840317127,3670313.8919378067,3663352.2100662808,3420506.7177725937,3649468.4350672755,3525044.7986086104,3635637.2783253123,3511685.1962447395,3621858.5404219343,3614988.766423184,3491740.6671236744,3601288.2845205599,3478507.2844191645,3587639.7262106477,3580834.856878248,{"$f":"SUM(OF32:OF34)","v":3228167.7758650244},3567263.815217312,3445642.8328759302,3553744.2065822273,3432584.1568122059,3540275.8360464578,3533560.8043533531,3413088.8800860192,3520168.9270945573,3400153.5805719541,3506827.8038446624,3500176.2148341923,3155452.9930004915,3486910.8621634627,3368029.4038916915,3473695.7839848381,3355264.8757348922,3460530.7897625202,3453967.0147900674,3336208.7319511212,3440876.7908264641,3323564.8012755923,3427836.1776329353,3421334.4162907228,3084376.11746115,3408367.8669369346,3292164.2246973659,3395450.4596375865,3279687.2187382127,3382582.0081487186,3376166.0828250544,3261060.3163860156,3363370.7173877885,3248701.1914385217,3350623.8452333338,3344268.5366770541,3122575.2643457726,3331594.0600673822,3218007.9158019559,3318967.6185827507,3205811.9555758974,3306389.030174362,3300117.6241722377,3187604.625951644,3287610.4755452629,3175523.8914563661,3275150.7278853413,3268938.5732522137,2946989.3433328439,3256549.5904206177,3145521.9847412058,3244207.560718351,3133600.7396666622,3231912.3061972829,3225782.1642053844,3115803.5318551809,3213556.740277932,3103994.9170409921,3201377.6496062907,3195305.4243407273,2880608.1311149877,3183195.5045129959,3074668.806097236,3171131.4801909383,{"$f":"SUM(QR32:QR34)","v":3063016.088189574},3159113.177434722,3153121.1174679287,3045619.7641584468,3141171.0723646367,3034077.1395039279,3129266.3168562106,3123330.8690360426,2815722.1619476313,3111493.7262917589,3005411.601968246,3099701.4452525657,2994021.3626277675,3087953.855896642,3082096.7676443462,2977016.8924321262,3070415.8984312932,2965734.2664839062,3058779.2986607198,3052977.547361121,2850594.1037453976,3041407.0373708168,2937714.4228781322,3029880.3785714749,2926580.7497504167,3018397.4047710318,3012672.2479826673,2909959.3068457497,3001254.4914476001,2898930.8231085073,2989880.0071816556,2984208.9408759219,2690301.9894590727,2972899.0577117284,2871542.1291161226,2961632.0379862958,2860659.2430230896,2950407.7192510515,2944811.5221579806,2844412.1996836332,2933650.9516630736,2833632.1335801566,2922532.6787253567,2916989.3537217057,2629702.684036938,2905934.2267398443,2806860.3724967386,2894920.9976937533,2796222.6244368372,2883949.5077940291,2878479.365566982,2780341.54727716,2867570.1879724842,2769804.3031768766,2856702.3551787208,2851283.894092306,2570468.3836707538,2840477.7848858014,2743635.5785306096,2829712.6298601232,2733237.4467465808,2818988.273802612,2813641.3470438723,2717714.0923440517,{"$f":"SUM(TD32:TD34)","v":2802977.89970105},2707414.2006584941,2792354.8658634359,2787058.4561227732,2602302.925117969,2776495.7555428082,2681834.9289968964,2765973.0866468926,2671671.0161095816,2755490.2977185482,2750263.8109880998,2656497.326725441,2739840.558799915,2646429.4410691378,2729456.8097989322,2724279.7021859759,2455972.5032130829,2713954.9274303368,2621426.3449082719,2703669.2826412977,2611491.3751149871,2693422.6195198083,2688313.8598946827,2596659.4745117989,2678125.3924426795,2586818.3689271128,2667975.5383648695,2662915.045587969,2400651.491514876,2652822.8373550782,2562378.4698596164,2642768.8776826086,2552667.2861956297,2632753.0216119597,2627759.3372780336,2538169.4755489468,2617800.36601394,2528550.0417934284,2607879.1383541534,2602932.6336531551,2346576.5908098947,2593067.7533602077,2504660.6537517877,2583240.260075259,2495168.2154134819,2573450.012104915,2568568.8109804275,2480996.969315601,2558834.1664810199,2471594.2142104437,2549136.4154076814,2544301.331190451,2375638.2941997359,2534658.6582542122,2448242.9368820079,2525052.5301800994,2438964.3166103419,2515482.8084663763,2510711.556856452,2425112.2791640786,2501196.1861402504,2415921.3220022968,2491716.8778222245,2486990.7043318828,{"$f":"SUM(VP32:VP34)","v":2242053.4795617969},2477565.2335107368,2393096.0343926237,2468175.4843752594,2384026.4159155302,2458821.3215434779,2454157.5428249571,2370486.3969159736,2444856.5067293653,2361502.4669289668,2435590.7207230371,2430971.0047352142,2191551.0139973112,2421757.8435310838,2339191.3210701551,2412579.5993782911,2330325.9966025483,2403436.1399443559,2398877.4132802486,2317090.9678048319,2389785.8838977721,2308309.40168601,2380728.810592982,2376213.1541424179,2142186.1212210488,2367207.5202612048,2286500.8164867498,2358236.016921463,2277835.1842868449,2349298.5147715141,2344842.4738544109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":75},{"$f":"F42*F16","v":600000},null,null,null,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":600000},null,null,"USD",null,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.125},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":600000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH51*(1+EI50*EI7)","v":1.0016515813019202},1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,{"$f":"GT51*(1+GU50*GU7)","v":1.1132283652740662},1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,{"$f":"JF51*(1+JG50*JG7)","v":1.2372340007090989},1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,{"$f":"LR51*(1+LS50*LS7)","v":1.3750529722926954},1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,{"$f":"OD51*(1+OE50*OE7)","v":1.5282239863496427},1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,{"$f":"QP51*(1+QQ50*QQ7)","v":1.6984571500255348},1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,{"$f":"TB51*(1+TC50*TC7)","v":1.8876530641057869},1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,2.003192532853578,2.006500968184985,2.0098148676663241,2.0131342403220831,2.0164590951916543,2.01978944132936,2.0231252878044756,2.0264666437012555,2.0298135181189574,2.0331659201718675,2.0365238589893249,2.0398873437157459,2.0432563835106503,2.0466309875486854,2.0500111650196513,2.0533969251285256,2.0567882770954884,2.0601852301559482,2.0635877935605662,2.0669959765752814,2.0704097884813377,2.0738292385753061,2.0772543361691125,2.080685090590062,2.0841215111808649,2.0875636072996611,2.0910113883200463,2.0944648636310981,{"$f":"VN51*(1+VO50*VO7)","v":2.0979240426374002},2.1013889347590688,2.104859549431779,2.1083358961067886,2.1118179842509659,2.1153058233468136,2.1187994228924962,2.1222987924018648,2.1258039414044836,2.1293148794456553,2.1328316160864484,2.1363541609037213,2.1398825234901495,2.1434167134542519,2.1469567404204164,2.1505026140289263,2.1540543439359872,2.1576119398137519,2.1611754113503481,2.1647447682499039,2.1683200202325752,2.1719011770345706,2.1754882484081794,2.1790812441217975,2.182680173959954,2.186285047723338,2.1898958752288258,2.1935126663095059,2.1971354308147077,2.2007641786100276,2.2043989195773559,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,{"$f":"XZ51*(1+YA50*YA7)","v":2.2080396636149029},2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.2080396636149029},2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,{"$f":"IF($F$52,EJ51,1)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,{"$f":"IF($F$52,GV51,1)","v":1.1150669524269201},1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,{"$f":"IF($F$52,JH51,1)","v":1.2392773932507701},1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,{"$f":"IF($F$52,LT51,1)","v":1.3773239840708837},1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,{"$f":"IF($F$52,OF51,1)","v":1.5307479725106439},1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,{"$f":"IF($F$52,QR51,1)","v":1.7012622900966297},1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,{"$f":"IF($F$52,TD51,1)","v":1.8907706766109764},1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,2.003192532853578,2.006500968184985,2.0098148676663241,2.0131342403220831,2.0164590951916543,2.01978944132936,2.0231252878044756,2.0264666437012555,2.0298135181189574,2.0331659201718675,2.0365238589893249,2.0398873437157459,2.0432563835106503,2.0466309875486854,2.0500111650196513,2.0533969251285256,2.0567882770954884,2.0601852301559482,2.0635877935605662,2.0669959765752814,2.0704097884813377,2.0738292385753061,2.0772543361691125,2.080685090590062,2.0841215111808649,2.0875636072996611,2.0910113883200463,2.0944648636310981,2.0979240426374002,{"$f":"IF($F$52,VP51,1)","v":2.1013889347590688},2.104859549431779,2.1083358961067886,2.1118179842509659,2.1153058233468136,2.1187994228924962,2.1222987924018648,2.1258039414044836,2.1293148794456553,2.1328316160864484,2.1363541609037213,2.1398825234901495,2.1434167134542519,2.1469567404204164,2.1505026140289263,2.1540543439359872,2.1576119398137519,2.1611754113503481,2.1647447682499039,2.1683200202325752,2.1719011770345706,2.1754882484081794,2.1790812441217975,2.182680173959954,2.186285047723338,2.1898958752288258,2.1935126663095059,2.1971354308147077,2.2007641786100276,2.2043989195773559,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,{"$f":"IF($F$52,YB51,1)","v":2.2080396636149029},2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,{"$f":"IF($F$52,AAN51,1)","v":2.2080396636149029},2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029,2.2080396636149029]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":1.6000000000000001E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":1.6000000000000001E-3},1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6026425300830725E-3,1.6052894245194196E-3,1.6079406905171261E-3,1.610596335296181E-3,1.6132563660884974E-3,1.615920790137933E-3,1.618589614700309E-3,1.62126284704343E-3,1.6239404944471049E-3,1.6266225642031648E-3,1.6293090636154842E-3,1.6320000000000004E-3,1.6346953806847342E-3,1.6373952130098086E-3,1.6400995043274694E-3,1.6428082620021053E-3,1.6455214934102678E-3,1.6482392059406919E-3,1.6509614069943155E-3,1.6536881039842992E-3,1.6564193043360476E-3,1.6591550154872287E-3,1.6618952448877945E-3,1.6646400000000015E-3,1.6673892882984299E-3,1.6701431172700056E-3,1.6729014944140193E-3,1.675664427242148E-3,1.6784319232784741E-3,1.6812039900595069E-3,1.6839806351342027E-3,1.6867618660639861E-3,1.6895476904227693E-3,1.6923381157969741E-3,1.6951331497855513E-3,1.6979328000000025E-3,1.7007370740643997E-3,1.7035459796154069E-3,1.706359524302301E-3,1.7091777157869921E-3,1.7120005617440445E-3,1.714828069860698E-3,1.7176602478368879E-3,1.720497103385267E-3,1.7233386442312259E-3,1.7261848781129146E-3,1.7290358127812636E-3,1.7318914560000035E-3,1.7347518155456886E-3,1.7376168992077159E-3,1.7404867147883479E-3,1.7433612701027331E-3,1.7462405729789265E-3,1.749124631257913E-3,1.7520134527936266E-3,1.754907045452973E-3,1.7578054171158513E-3,1.7607085756751741E-3,1.7636165290368898E-3,1.7665292851200048E-3,1.7694468518566033E-3,1.7723692371918714E-3,1.775296449084116E-3,1.7782284955047886E-3,1.7811653844385061E-3,1.7841071238830723E-3,1.7870537218495003E-3,1.7900051863620338E-3,1.7929615254581696E-3,1.7959227471886785E-3,1.7988888596176286E-3,1.8018598708224056E-3,1.8048357888937362E-3,1.8078166219357094E-3,1.8108023780657992E-3,1.8137930654148855E-3,1.8167886921272771E-3,1.8197892663607345E-3,1.8227947962864911E-3,1.8258052900892755E-3,1.828820755967334E-3,1.831841202132453E-3,1.8348666368099822E-3,1.8378970682388549E-3,1.840932504671612E-3,1.8439729543744251E-3,1.8470184256271164E-3,1.8500689267231842E-3,1.853124465969824E-3,1.8561850516879508E-3,1.8592506922122222E-3,1.8623213958910622E-3,1.8653971710866821E-3,1.8684780261751038E-3,1.8715639695461833E-3,1.8746550096036335E-3,1.877751154765046E-3,1.8808524134619148E-3,1.8839587941396603E-3,1.8870703052576495E-3,1.8901869552892219E-3,1.8933087527217111E-3,1.8964357060564684E-3,1.8995678238088851E-3,1.902705114508417E-3,1.905847586698607E-3,1.908995248937108E-3,1.912148109795707E-3,1.9153061778603476E-3,1.9184694617311541E-3,1.921637970022454E-3,1.9248117113628031E-3,1.9279906943950071E-3,1.9311749277761462E-3,1.9343644201775985E-3,1.9375591802850637E-3,1.9407592167985863E-3,1.9439645384325801E-3,1.9471751539158512E-3,1.9503910719916222E-3,1.9536123014175554E-3,1.9568388509657781E-3,1.960070729422904E-3,1.9633079455900599E-3,1.966550508282908E-3,1.9697984263316697E-3,1.9730517085811508E-3,1.9763103638907654E-3,1.9795744011345583E-3,1.9828438292012322E-3,1.986118656994169E-3,1.9893988934314558E-3,1.9926845474459078E-3,1.995975627985095E-3,1.9992721440113639E-3,2.0025741045018629E-3,2.0058815184485677E-3,2.0091943948583046E-3,2.0125127427527757E-3,2.0158365711685821E-3,2.0191658891572511E-3,2.0225007057852584E-3,2.0258410301340537E-3,2.029186871300086E-3,2.0325382383948273E-3,2.0358951405447978E-3,2.0392575868915922E-3,2.0426255865919011E-3,2.0459991488175401E-3,2.049378282755472E-3,2.0527629976078319E-3,2.0561533025919548E-3,2.059549206940397E-3,2.0629507199009644E-3,2.0663578507367358E-3,2.0697706087260889E-3,2.0731890031627249E-3,2.0766130433556951E-3,2.0800427386294248E-3,2.0834780983237404E-3,2.0869191317938922E-3,2.0903658484105825E-3,2.0938182575599902E-3,2.0972763686437951E-3,2.1007401910792061E-3,2.104209734298985E-3,2.107685007751472E-3,2.1111660209006114E-3,2.1146527832259805E-3,2.1181453042228102E-3,2.1216435934020145E-3,2.1251476602902161E-3,2.1286575144297709E-3,2.1321731653787951E-3,2.1356946227111908E-3,2.1392218960166721E-3,2.1427549949007917E-3,2.1462939289849658E-3,2.1498387079065024E-3,2.1533893413186252E-3,2.1569458388905009E-3,2.1605082103072675E-3,2.164076465270056E-3,2.1676506134960215E-3,2.1712306647183673E-3,2.174816628686372E-3,2.1784085151654157E-3,2.1820063339370067E-3,2.1856100947988087E-3,2.1892198075646667E-3,2.1928354820646336E-3,2.1964571281449987E-3,2.2000847556683128E-3,2.2037183745134141E-3,2.2073579945754585E-3,2.2110036257659434E-3,2.2146552780127364E-3,2.2183129612601011E-3,2.2219766854687257E-3,2.2256464606157482E-3,2.2293222966947865E-3,2.233004203715961E-3,2.2366921917059278E-3,2.2403862707079001E-3,2.2440864507816799E-3,2.2477927420036835E-3,2.2515051544669692E-3,2.2552236982812633E-3,2.2589483835729922E-3,2.2626792204853046E-3,2.2664162191781013E-3,2.2701593898280647E-3,2.2739087426286832E-3,2.2776642877902816E-3,2.2814260355400475E-3,2.2851939961220594E-3,2.2889681797973152E-3,2.2927485968437587E-3,2.2965352575563098E-3,2.3003281722468903E-3,2.3041273512444537E-3,2.3079328048950117E-3,2.3117445435616646E-3,2.3155625776246271E-3,2.3193869174812586E-3,2.3232175735460889E-3,2.3270545562508499E-3,2.3308978760445019E-3,2.3347475433932625E-3,2.3386035687806353E-3,2.3424659627074374E-3,2.3463347356918298E-3,2.3502098982693441E-3,2.3540914609929135E-3,2.3579794344328994E-3,2.3618738291771215E-3,2.365774655830885E-3,2.369681925017012E-3,2.3735956473758687E-3,2.3775158335653935E-3,2.3814424942611295E-3,2.3853756401562495E-3,2.3893152819615877E-3,2.3932614304056675E-3,2.3972140962347324E-3,2.401173290212773E-3,2.4051390231215586E-3,2.4091113057606649E-3,2.4130901489475037E-3,2.4170755635173533E-3,2.4210675603233869E-3,2.4250661502367024E-3,2.429071344146353E-3,2.4330831529593756E-3,2.4371015876008205E-3,2.4411266590137824E-3,2.4451583781594285E-3,2.4491967560170305E-3,2.453241803583992E-3,2.4572935318758803E-3,2.4613519519264561E-3,2.4654170747877026E-3,2.469488911529857E-3,2.473567473241439E-3,2.4776527710292828E-3,2.4817448160185654E-3,2.4858436193528391E-3,2.4899491921940597E-3,2.4940615457226187E-3,2.4981806911373726E-3,2.5023066396556732E-3,2.506439402513399E-3,2.5105789909649861E-3,2.5147254162834576E-3,2.5188786897604549E-3,2.5230388227062686E-3,2.5272058264498689E-3,2.5313797123389377E-3,2.5355604917398967E-3,2.5397481760379421E-3,2.5439427766370724E-3,2.5481443049601214E-3,2.552352772448788E-3,2.5565681905636685E-3,2.5607905707842877E-3,2.5650199246091284E-3,2.5692562635556658E-3,2.5734995991603957E-3,2.577749942978868E-3,2.5820073065857176E-3,2.5862717015746961E-3,2.5905431395587021E-3,2.594821632169815E-3,2.5991071910593244E-3,2.6033998278977648E-3,2.6076995543749429E-3,2.612006382199974E-3,2.6163203231013119E-3,2.6206413888267797E-3,2.6249695911436046E-3,2.6293049418384465E-3,2.6336474527174332E-3,2.6379971356061912E-3,2.6423540023498776E-3,2.6467180648132127E-3,2.6510893348805128E-3,2.6554678244557215E-3,2.6598535454624432E-3,2.6642465098439755E-3,2.6686467295633401E-3,2.6730542166033171E-3,2.6774689829664783E-3,2.6818910406752167E-3,2.6863204017717837E-3,2.6907570783183165E-3,2.6952010823968766E-3,2.6996524261094783E-3,2.7041111215781242E-3,2.708577180944837E-3,2.7130506163716931E-3,2.7175314400408558E-3,2.7220196641546076E-3,2.7265153009353848E-3,2.7310183626258087E-3,2.7355288614887225E-3,2.7400468098072199E-3,2.7445722198846841E-3,2.7491051040448148E-3,2.7536454746316689E-3,2.7581933440096879E-3,2.7627487245637347E-3,2.7673116286991281E-3,2.7718820688416739E-3,2.7764600574377006E-3,2.7810456069540931E-3,2.7856387298783257E-3,2.7902394387184976E-3,2.7948477460033655E-3,2.7994636642823785E-3,2.8040872061257122E-3,2.8087183841243035E-3,2.8133572108898827E-3,2.8180036990550108E-3,2.8226578612731124E-3,2.827319710218509E-3,2.8319892585864565E-3,2.8366665190931771E-3,2.8413515044758944E-3,2.8460442274928699E-3,2.8507447009234349E-3,2.8554529375680285E-3,2.8601689502482288E-3,2.8648927518067917E-3,2.8696243551076823E-3,2.874363773036113E-3,2.8791110184985761E-3,2.8838661044228811E-3,2.8886290437581869E-3,2.8933998494750416E-3,2.8981785345654136E-3,2.9029651120427284E-3,2.9077595949419045E-3,2.91256199631939E-3,2.9173723292531943E-3,2.9221906068429286E-3,2.9270168422098372E-3,2.9318510484968364E-3,2.9366932388685493E-3,2.9415434265113402E-3,2.9464016246333528E-3,2.9512678464645443E-3,2.9561421052567236E-3,2.9610244142835849E-3,2.9659147868407454E-3,2.97081323624578E-3,2.9757197758382608E-3,2.9806344189797895E-3,2.9855571790540366E-3,2.990488069466776E-3,2.9954271036459227E-3,3.0003742950415694E-3,3.0053296571260222E-3,3.0102932033938376E-3,3.0152649473618605E-3,3.0202449025692594E-3,3.0252330825775624E-3,3.0302295009706978E-3,3.0352341713550282E-3,3.0402471073593873E-3,3.0452683226351194E-3,3.0502978308561135E-3,3.0553356457188431E-3,3.0603817809424032E-3,3.065436250268545E-3,3.0704990674617167E-3,3.0755702463091004E-3,3.0806498006206466E-3,3.0857377442291157E-3,3.0908340909901141E-3,3.0959388547821308E-3,3.1010520495065772E-3,3.1061736890878235E-3,3.1113037874732374E-3,3.1164423586332222E-3,3.1215894165612531E-3,3.1267449752739175E-3,3.1319090488109531E-3,3.1370816512352839E-3,3.1422627966330614E-3,3.1474524991136998E-3,3.1526507728099184E-3,3.1578576318777758E-3,3.163073090496711E-3,3.1682971628695824E-3,3.1735298632227047E-3,3.1787712058058888E-3,3.1840212048924801E-3,3.1892798747793984E-3,3.1945472297871744E-3,3.1998232842599919E-3,3.2051080525657251E-3,3.210401549095976E-3,3.2157037882661189E-3,3.2210147845153332E-3,3.226334552306647E-3,3.2316631061269762E-3,3.2370004604871613E-3,3.2423466299220088E-3,3.247701628990332E-3,3.2530654722749881E-3,3.2584381743829198E-3,3.2638197499451935E-3,3.2692102136170405E-3,3.2746095800778967E-3,3.2800178640314424E-3,3.2854350802056409E-3,3.2908612433527815E-3,3.2962963682495175E-3,3.301740469696906E-3,3.3071935625204503E-3,3.3126556615701405E-3,3.3181267817204898E-3,3.32360693787058E-3,3.3290961449440994E-3,3.3345944178893839E-3,3.340101771679458E-3,3.3456182213120744E-3,3.3511437818097571E-3,3.3566784682198406E-3,3.3622222956145105E-3,3.3677752790908467E-3,3.3733374337708618E-3,3.3789087748015458E-3,3.384489317354902E-3,3.3900790766279942E-3,3.3956780678429839E-3,3.4012863062471738E-3,3.4069038071130489E-3,3.4125305857383176E-3,3.4181666574459543E-3,3.4238120375842396E-3,3.429466741526803E-3,3.4351307846726665E-3,3.440804182446282E-3,3.4464869502975797E-3,3.4521791037020032E-3,3.4578806581605573E-3,3.4635916291998465E-3,3.4693120323721206E-3,3.4750418832553134E-3,3.4807811974530874E-3,3.486529990594876E-3,3.4922882783359264E-3,3.4980560763573408E-3,3.5038334003661214E-3,3.5096202660952099E-3,3.5154166893035326E-3,3.5212226857760445E-3,3.5270382713237696E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3,3.5328634617838449E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":5634093.2040731693},5810853.6068457561,5612740.4981679525,5788830.9949309323,5777851.0076651936,5394834.3082333254,5755953.4726294493,5559712.1089640493,5734138.9272796642,5538641.3007114343,5712407.0570924003,5701572.0272222059,5507184.7245834554,5679963.5826535784,5486312.9903876623,5658437.0321440715,5647704.3701245161,5091476.7041623266,5626300.0791256204,5434479.0706396056,5604976.9084622003,5413882.8843252696,5583734.5506954873,5573143.5808925023,5383134.8705340782,5552021.8685707543,5362733.2741147047,5530980.2056367397,5520489.2978389272,4976790.712383667,5499567.1405085446,5312066.9182856232,5478724.2762704492,5291934.6630057516,5457960.4046109598,5447607.9973992091,5261879.2511180481,5426962.0536346855,5241937.2025774485,5406394.3561379071,5396139.7570252484,4864688.0333597343,5375688.873257136,5192412.1111802207,5355315.4964969456,5172733.3368446156,5335019.3330000965,5324900.1147347679,5143354.925937362,5304719.2227959568,5123862.0739163319,5284614.8146203477,5274591.2013174761,4924935.8519322434,5254600.9756303057,5075452.5398622565,5234686.5110984109,5056217.0317699835,5214847.5205938369,5204956.2386719724,5027500.3723324016,5185229.9232227467,5008446.5986370761,5165578.3687327597,{"$f":"GU34","v":5155780.5382625796},4648001.1668455433,5136240.5942897368,4961127.4938920448,5116774.7049450194,4942325.2674292689,5097382.5895680571,5087714.1097020768,4914255.453447246,5068432.1313642403,4895630.8677970283,5049223.2299880013,5039646.096570964,4543304.503268104,5020546.2916744705,4849377.6303382646,5001518.8733186377,4830998.9257955188,4982563.5671649938,4973112.870717627,4803561.3870143108,4954265.2207559403,4785356.3219081061,4935489.0016904175,4926127.5941046365,4440966.1418878399,4907458.0141103882,4740144.9429747071,4888859.1901431615,4722180.2204808956,4870330.8540439866,4861093.0354232388,4695360.7148421183,4842669.9305501683,4677565.7205402041,4824316.6475856043,4815166.1065864349,4495966.2817875249,4796917.0606380329,4633372.7321708677,4778737.1769304872,4615812.6667413907,4760626.1933451323,4751596.4574579317,4589597.2729903646,4733588.3347554132,4572203.1126092933,4715648.4612163445,4706704.0370140849,4243153.0383584229,4688866.0525425803,4529005.5754607506,4671095.6724259509,4511841.0521571618,4653392.6404497772,4644566.3002129737,4486216.162616781,4626963.812168574,4469213.8073347742,4609428.0359687954,4600685.085763202,4147575.6169641647,4583248.9035701556,4426989.2987746224,{"$f":"JG34","v":4565878.80293753},4410211.407973323,4548574.5334221609,4539947.0073295925,4385163.7214806853,4522741.0169844739,4368544.3458510255,4505600.2357934006,4497054.2213637447,4054151.085978948,4480010.7908150321,4327270.9483187674,4463031.9533333741,4310870.981086269,4446117.464116862,4437684.2738612248,4286387.4960884191,4420865.8500674078,4270142.4734584047,4404111.1665853057,4395757.6519347057,4104360.6281774649,4379098.1262625866,4229798.7630886519,4362501.7386926087,4213768.2066610111,4345968.2499370519,4337725.0180853372,4189836.2144661993,4321285.4308697898,4173957.1124992939,4304908.1482094396,4296742.7972622626,3873567.8113328298,4280458.5289732721,4134522.1480012466,4264235.976594734,4118852.6813653284,4248074.9062289037,4240017.3539501894,4095459.759546279,4223948.0699833455,4079938.3358451193,4207939.687155731,4199958.2615068518,3786315.3319487195,4184040.7978931312,4041391.6476325183,4168183.6600331725,4026075.1372067919,4152386.6192978015,4144510.5641422379,4003209.1431525741,4128803.2423085808,3988037.3409805731,4113155.4498102623,4105353.8065250353,3701028.2228716426,4089794.8852767632,3950358.9205465182,4074294.930938975,3935387.4159591426,4058853.7200323883,4051155.0737602008,{"$f":"LS34","v":3913036.48057228},4035801.5608286266,3898206.4246716001,4020506.236328512,4012880.3257922805,3746864.435877332,3997671.8707089447,3861376.7142026927,3982521.0543008852,3846742.4441647003,3967427.6581227127,3959902.4245821126,3824894.9657002524,3944894.7509738146,3810398.9582039802,3929943.955097083,3922489.8189131422,3536174.0322236191,3907623.9357114034,3774398.840428405,3892814.3928683577,3760094.2086998429,3878060.9768591193,3870705.2499120114,3738738.8467432661,3856035.6255636951,3724569.3631796632,3841421.5977706909,3834135.3667055955,3456521.3794566984,3819604.3389215907,3689380.1514439541,3805128.3824243993,3675397.732890889,3790707.288498803,3783517.2499932214,3654523.4024715438,3769178.0603135019,3640673.0878583072,3754893.214871455,3747771.1068466054,3378662.9101872505,3733567.3918305477,3606276.5164276245,3719417.5076153851,3592609.0531679639,3705321.2501872312,3698293.1679754425,3572204.9190052175,3684276.9698923216,3558666.5840317127,3670313.8919378067,3663352.2100662808,3420506.7177725937,3649468.4350672755,3525044.7986086104,3635637.2783253123,3511685.1962447395,3621858.5404219343,3614988.766423184,3491740.6671236744,3601288.2845205599,3478507.2844191645,3587639.7262106477,{"$f":"OE34","v":3580834.856878248},3228167.7758650244,3567263.815217312,3445642.8328759302,3553744.2065822273,3432584.1568122059,3540275.8360464578,3533560.8043533531,3413088.8800860192,3520168.9270945573,3400153.5805719541,3506827.8038446624,3500176.2148341923,3155452.9930004915,3486910.8621634627,3368029.4038916915,3473695.7839848381,3355264.8757348922,3460530.7897625202,3453967.0147900674,3336208.7319511212,3440876.7908264641,3323564.8012755923,3427836.1776329353,3421334.4162907228,3084376.11746115,3408367.8669369346,3292164.2246973659,3395450.4596375865,3279687.2187382127,3382582.0081487186,3376166.0828250544,3261060.3163860156,3363370.7173877885,3248701.1914385217,3350623.8452333338,3344268.5366770541,3122575.2643457726,3331594.0600673822,3218007.9158019559,3318967.6185827507,3205811.9555758974,3306389.030174362,3300117.6241722377,3187604.625951644,3287610.4755452629,3175523.8914563661,3275150.7278853413,3268938.5732522137,2946989.3433328439,3256549.5904206177,3145521.9847412058,3244207.560718351,3133600.7396666622,3231912.3061972829,3225782.1642053844,3115803.5318551809,3213556.740277932,3103994.9170409921,3201377.6496062907,3195305.4243407273,2880608.1311149877,3183195.5045129959,3074668.806097236,{"$f":"QQ34","v":3171131.4801909383},3063016.088189574,3159113.177434722,3153121.1174679287,3045619.7641584468,3141171.0723646367,3034077.1395039279,3129266.3168562106,3123330.8690360426,2815722.1619476313,3111493.7262917589,3005411.601968246,3099701.4452525657,2994021.3626277675,3087953.855896642,3082096.7676443462,2977016.8924321262,3070415.8984312932,2965734.2664839062,3058779.2986607198,3052977.547361121,2850594.1037453976,3041407.0373708168,2937714.4228781322,3029880.3785714749,2926580.7497504167,3018397.4047710318,3012672.2479826673,2909959.3068457497,3001254.4914476001,2898930.8231085073,2989880.0071816556,2984208.9408759219,2690301.9894590727,2972899.0577117284,2871542.1291161226,2961632.0379862958,2860659.2430230896,2950407.7192510515,2944811.5221579806,2844412.1996836332,2933650.9516630736,2833632.1335801566,2922532.6787253567,2916989.3537217057,2629702.684036938,2905934.2267398443,2806860.3724967386,2894920.9976937533,2796222.6244368372,2883949.5077940291,2878479.365566982,2780341.54727716,2867570.1879724842,2769804.3031768766,2856702.3551787208,2851283.894092306,2570468.3836707538,2840477.7848858014,2743635.5785306096,2829712.6298601232,2733237.4467465808,2818988.273802612,2813641.3470438723,{"$f":"TC34","v":2717714.0923440517},2802977.89970105,2707414.2006584941,2792354.8658634359,2787058.4561227732,2602302.925117969,2776495.7555428082,2681834.9289968964,2765973.0866468926,2671671.0161095816,2755490.2977185482,2750263.8109880998,2656497.326725441,2739840.558799915,2646429.4410691378,2729456.8097989322,2724279.7021859759,2455972.5032130829,2713954.9274303368,2621426.3449082719,2703669.2826412977,2611491.3751149871,2693422.6195198083,2688313.8598946827,2596659.4745117989,2678125.3924426795,2586818.3689271128,2667975.5383648695,2662915.045587969,2400651.491514876,2652822.8373550782,2562378.4698596164,2642768.8776826086,2552667.2861956297,2632753.0216119597,2627759.3372780336,2538169.4755489468,2617800.36601394,2528550.0417934284,2607879.1383541534,2602932.6336531551,2346576.5908098947,2593067.7533602077,2504660.6537517877,2583240.260075259,2495168.2154134819,2573450.012104915,2568568.8109804275,2480996.969315601,2558834.1664810199,2471594.2142104437,2549136.4154076814,2544301.331190451,2375638.2941997359,2534658.6582542122,2448242.9368820079,2525052.5301800994,2438964.3166103419,2515482.8084663763,2510711.556856452,2425112.2791640786,2501196.1861402504,2415921.3220022968,2491716.8778222245,{"$f":"VO34","v":2486990.7043318828},2242053.4795617969,2477565.2335107368,2393096.0343926237,2468175.4843752594,2384026.4159155302,2458821.3215434779,2454157.5428249571,2370486.3969159736,2444856.5067293653,2361502.4669289668,2435590.7207230371,2430971.0047352142,2191551.0139973112,2421757.8435310838,2339191.3210701551,2412579.5993782911,2330325.9966025483,2403436.1399443559,2398877.4132802486,2317090.9678048319,2389785.8838977721,2308309.40168601,2380728.810592982,2376213.1541424179,2142186.1212210488,2367207.5202612048,2286500.8164867498,2358236.016921463,2277835.1842868449,2349298.5147715141,2344842.4738544109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":4145874.7876442764},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9029.4373872996694,{"$f":"EJ55*EJ57+EJ56*EJ58","v":9328.1018425000166},9024.9538323176166,9323.4699860847049,9321.1549204267139,8717.6249180236246,9316.5265134962065,9013.7546825208865,9311.9004047949293,9009.2789147647854,9307.276593181703,9304.9655484266423,9002.5694298541039,9300.3451803070111,8998.0992161201611,9295.7271064249526,9293.4189294669886,8391.9715199340444,9288.8042948054626,8986.9333904683663,9284.1919515345689,8982.4709407887349,9279.581898516517,9277.277730496904,8975.7814205942777,9272.6711107260016,8971.3245084102764,9268.0667783659446,9265.7654696100235,8367.0004033505174,9261.16456623677,8960.1919077442253,9256.5659474358963,8955.7427365118492,9251.9696120729986,9249.6723003264451,8949.0731216266831,9245.0793879947414,8944.6294714125888,9240.4887562674739,9238.1942952765967,8342.1035907207079,9233.6070823328537,8933.5299968681484,9229.0221471635214,8929.0940645717328,9224.4394886375758,9222.1490127625839,8922.4442957656993,9217.5697670822756,8918.0138680592481,9212.9927952202488,9210.7051616182343,8614.3266059798607,9206.1315983668101,8906.9474210664594,9201.5603061120619,8902.5246883122836,9196.9912837263328,9194.7076233821081,8895.8947065314696,9190.1420036867657,8891.4774619878208,9185.5786510437356,9183.2978245150352,{"$f":"GV55*GV57+GV56*GV58","v":8292.5319935859661},9178.7378703399645,8880.4439442700386,9174.1801804039987,8876.0343717815922,9169.624753582837,9167.3478884891138,8869.4241181478064,9162.795854233309,8865.020017539191,9158.2460802839869,9155.9720405734988,8267.856768855685,9151.4256549796646,8854.0193311121984,9146.8815268874787,8849.6228797298518,9142.3396551759797,9140.0695651128426,8843.032295540097,9135.5310758717951,8838.641299755478,9130.9948402114696,9128.7275671243679,8243.2549676245198,9124.1947097371576,8827.6733469266164,9119.6641031341806,8823.2899776072609,9115.1357461978168,9112.8724110055082,8816.7190043332193,9108.3474264747274,8812.341074377935,9103.824688818926,9101.5641622204712,8512.2523132500082,9097.0447927854075,8801.405757745244,9092.5276674371526,8797.0354315619406,9088.0127850614081,9085.7561846401622,8790.48401084945,9081.2446646350872,8786.1191078448683,9076.7353848192015,9074.4815846345682,8194.2707623949627,9069.9756630169541,8775.2163302962144,9065.471978808655,8770.8590084378629,9060.970530898685,9058.7206452085447,8764.3270821064034,9054.2225496641895,8759.9751672895854,9049.7266876431204,9047.4795938572188,8169.887923387615,9042.9870800417812,8749.1048320017981,9038.4967969780355,{"$f":"JH55*JH57+JH56*JH58","v":8744.7604757727822},9034.0087435583009,9031.765552618941,8738.2479858149527,9027.2808415895324,8733.9090205383018,9022.798357437352,9020.5579500946496,8145.5776378576111,9016.078804185192,8723.0710309763217,9011.6018823896065,8718.7396017961673,9007.1271836035103,9004.8906674940536,8712.2464903771706,9000.4193011526822,8707.920436108081,8995.9501550622517,8993.716414266597,8411.3875359835038,8989.2505964856264,8697.1146960240967,8984.7869962004661,8692.7961554271278,8980.32561231002,8978.0957511688739,8686.322364884265,8973.6376898071394,8682.0091832047983,8969.181842089778,8966.9547480042202,8097.1738643126737,8962.5022186926144,8671.235596637398,8958.0519002784458,8666.9299062724003,8953.6037916638998,8951.3805656885597,8660.4753791145431,8946.935769716225,8656.1750317210735,8942.4931808013462,8940.2727136479571,8073.0799464433649,8935.8334332646009,8645.4335029943777,8931.3963571999429,8641.1406246242514,8926.9614843594354,8924.7448738063376,8634.7053035313529,8920.3133037509542,8630.4177522342325,8915.8839341857201,8913.6700742454323,8049.0577223388209,8909.2440033668663,8619.708185957059,8904.8201302478392,8615.4280814584854,8900.3984537970537,8898.1884389813713,8609.0119092810601,{"$f":"LT55*LT57+LT56*LT58","v":8893.7700554879611},8604.7371160042712,8889.3538659369278,8887.1465935493434,8311.7179421912024,8882.7336928694203,8594.0594170692912,8878.3229834093927,8589.7920484323859,8873.9144640812065,8871.7110253766914,8583.3949681909944,8867.3057892073684,8579.1328949718318,8862.9027404521385,8860.702036015362,8001.2275027321148,8856.3022663448901,8568.4869685547019,8851.9046813741279,8564.2322978826905,8847.5092800182647,8845.3123978570638,8557.8542527674472,8840.9202698907065,8553.6048617561482,8836.5303228295816,8834.3361668000452,7977.4190824690731,8829.9494890664464,8542.9906133146997,8825.5649895317747,8538.7486028235671,8821.1826671144445,8818.9923219869343,8532.3895361936247,8814.6132632188273,8528.1527896530679,8810.2363788664607,8808.048751758748,7953.681506445273,8803.6751270057102,8517.5701249264439,8799.3036739701565,8513.3407369446049,8794.9343915737245,8792.7505640283343,8507.0005923276622,8788.3845355698231,8502.776452633012,8784.0206750568686,8781.839557443549,8213.2293697089117,8777.4789468306699,8492.2252776408295,8773.1205014731258,8488.0084746088014,8768.7642202957559,8766.5868909387973,8481.6871957005878,8762.233854016944,8477.4756253389642,8757.8829785897196,8755.708351101166,{"$f":"OF55*OF57+OF56*OF58","v":7906.4180445273305},8751.360715903631,8466.9558463805079,8747.0152395184996,8462.7515908505611,8742.6719208738214,8740.5010703693097,8456.4491215143571,8736.160986326553,8452.250083084502,8731.8230573466863,8729.6549006709101,7882.8917389054586,8725.3202022791211,8441.7616067378513,8720.9876562759819,8437.5698613736895,8716.6572615927289,8714.4928706622159,8431.2861456398023,8710.1657009560222,8427.0996018517526,8705.8406799001186,8703.6789747825987,7859.4354380636396,8699.3571747018468,8416.6423349729866,8695.0375206051067,8412.4630625494119,8690.720011426798,8688.5620608492009,8406.1980446147008,8684.2477670517164,8402.0239582894483,8679.9356155110108,8677.7803427545114,8115.9078241850684,8673.4714026046386,8391.5978080117984,8669.1646020531934,8387.4309714143801,8664.8599400377698,8662.7084106492021,8381.184595641751,8658.4069544469312,8377.0229297109199,8654.1076341269472,8651.9587745913632,7812.7320181162286,8647.6626561064077,8366.6278034439583,8643.3686708533041,8362.4733656687022,8639.0768177727987,8636.9316904663956,8356.2455765866071,8632.6430336598387,8352.0962940921254,8628.3565063800434,8626.2140409822205,7789.4844842564135,8621.9307060100891,8341.7320995209247,8617.6494979221716,{"$f":"QR55*QR57+QR56*QR58","v":8337.5900236739435},8613.3704156623699,8611.2316713881228,8331.3807659759077,8606.955775891447,8327.2438300696667,8602.6820035849269,8600.5459132984961,7766.3061256645251,8596.2753238006189,8316.9104751540035,8592.0068548582076,8312.7807244511932,8587.7405054183091,8585.6081251828891,8306.5899429953024,8581.3449530235976,8302.4653169388475,8577.0838977367039,8574.9541635919068,8019.7394770922965,8570.6962816429041,8292.1627099123652,8566.4405139394494,8288.0452476790779,8562.186859431722,8560.0608242983271,8281.8728874874996,8555.8103376169038,8277.7605346516903,8551.5619615089236,8549.4385645924503,7720.1561115464065,8545.1933523797888,8267.48858402109,8540.9502481215368,8263.3833736918059,8536.7092507709931,8534.5895418591608,8257.2293799503022,8530.3517029087525,8253.1292638149935,8526.1159682515718,8523.998889706394,7697.1840461805314,8519.7663095300559,8242.8878783592299,8515.5358310357115,8238.7948834772342,8511.3074531797665,8509.1940516652157,8232.6592015346687,8504.9688228112864,8228.5712856883838,8500.7456919890537,8498.6349130142517,7674.2803363996445,8494.4149272864051,8218.3603744578504,8490.1970369867922,8214.2795586749053,8485.9812410749291,8483.8741281893963,8208.1621340427628,{"$f":"TD55*TD57+TD56*TD58","v":8479.6614719093886},8204.0863821823696,8475.450907418186,8473.3464092687809,7924.710663762462,8469.1389805134331,8193.9058544980799,8464.9336409511725,8189.8371815741093,8460.7303895446112,8458.6295465756757,8183.7379599260103,8454.4294254586894,8179.6743358564045,8450.2313899061937,8448.133153892988,7628.6771706036379,8443.9382447456628,8169.5241013092018,8439.7454185748302,8165.4675351119595,8435.5546743461891,8433.4600826371116,8159.3864622831807,8429.2724593835701,8155.3349299169549,8425.0869154887205,8422.9949229781269,7605.9773096052131,8418.8124961855283,8145.2148983667012,8414.6321461713269,8141.1704028714648,8410.4538719042994,8408.3655128538576,8135.1074248584528,8404.1903502751666,8131.0679482155811,8400.0172608678367,8397.9314932817142,7583.3449942215548,8393.7615117014011,8120.9780297903644,8389.593600719827,8116.9455690795976,8385.4277593088427,8383.345614371161,8110.9006320394865,8379.1828753893878,8106.8731752470103,8375.0222034100552,8372.9426422255456,7830.8078814450682,8368.785068825593,8096.8132803423377,8364.629559863115,8092.7928186053878,8360.4761143130199,8358.4001649974125,8086.7658688555375,8354.2498126449536,8082.7503961472394,8350.1015211443701,8348.0281478937268,{"$f":"VP55*VP57+VP56*VP58","v":7538.2821969427659},8343.8829457524007,8072.720435425239,8339.73980190562,8068.7119369580059,8335.5987153313381,8333.5289432021345,8062.7029209755037,8329.3909406213843,8058.6993966915888,8325.2549927602468,8323.1877890306805,7515.85131486312,8319.0549213361173,8048.699281080234,8314.9241058114421,8044.7027102848624,8310.7953414376589,8308.7317281140495,8038.7115747060652,8304.6060385570781,8034.7199632928496,8300.4823976056996,8298.4213450392053,7493.4871780256526,8294.300775089072,8024.7496039851412,8290.1822512023991,8020.7649253696954,8286.0657723632212,8284.0082995190896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":3},{"$f":"F65/months","v":0.25},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*GU16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*JG16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*LS16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*OE16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*QQ16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*TC16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*VO16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":960000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,{"$f":"SUM(EJ64:EJ65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(GV64:GV65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(JH64:JH65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(LT64:LT65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(OF64:OF65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(QR64:QR65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(TD64:TD65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(VP64:VP65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":1465304.5998140711},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2003.3031626038405,{"$f":"EJ66*EJ51","v":2006.6117806492746},2009.9258631464077,2013.245419120226,2016.5704576106216,2019.900987672416,2023.237018375386,2026.5785588042875,2029.9256180588809,2033.2782052539558,2036.6363295193551,2040.0000000000005,2043.3692258559176,2046.7440162622609,2050.1243804093369,2053.5103275026313,2056.9018667628347,2060.2990074258651,2063.7017587428945,2067.110129980374,2070.5241304200595,2073.9437693590357,2077.3690561097433,2080.8000000000015,2084.2366103730374,2087.6788965875066,2091.126868017524,2094.5805340526849,2098.0399040980924,2101.5049875743834,2104.9757939177534,2108.4523325799823,2111.9346130284616,2115.4226447462174,2118.9164372319392,2122.4160000000029,2125.9213425804996,2129.4324745192584,2132.9494053778762,2136.4721447337402,2140.0007021800557,2143.5350873258722,2147.0753097961097,2150.6213792315834,2154.1733052890322,2157.7310976411432,2161.2947659765791,2164.8643200000042,2168.4397694321106,2172.0211240096446,2175.608393485435,2179.2015876284163,2182.8007162236581,2186.4057890723911,2190.0168159920331,2193.6338068162163,2197.2567713948142,2200.8857195939677,2204.5206612961119,2208.1616064000059,2211.8085648207543,2215.4615464898388,2219.1205613551447,2222.7856193809857,2226.4567305481323,{"$f":"GV66*GV51","v":2230.1339048538402},2233.8171523118754,2237.5064829525422,2241.2019068227119,2244.9034339858481,2248.6110745220358,2252.3248385280067,2256.04473611717,2259.7707774196369,2263.5029725822487,2267.2413317686069,2270.9858651590962,2274.7365829509181,2278.4934953581137,2282.2566126115944,2286.0259449591672,2289.8015026655662,2293.5832960124776,2297.3713352985687,2301.165630839515,2304.966192968031,2308.7730320338956,2312.5861584039803,2316.4055824622797,2320.2313146099382,2324.0633652652778,2327.9017448638278,2331.7464638583524,2335.5975327188794,2339.454961932729,2343.3187620045419,2347.1889434563072,2351.0655168273934,2354.9484926745754,2358.8378815720621,2362.7336941115273,2366.6359409021388,2370.5446325705852,2374.4597797611063,2378.3813931355212,2382.3094833732584,2386.2440611713851,2390.1851372446336,2394.1327223254343,2398.0868271639424,2402.0474625280676,2406.014639203504,2409.9883679937589,2413.9686597201826,2417.955525221998,2421.9489753563294,2425.9490209982328,2429.9556730407248,2433.9689423948139,2437.9888399895276,2442.0153767719444,2446.0485637072225,2450.08841177863,2454.1349319875749,2458.1881353536346,2462.2480329145869,2466.3146357264382,2470.3879548634563,2474.4680014181977,{"$f":"JH66*JH51","v":2478.5547865015401},2482.6483212427111,2486.7486167893194,2490.8556843073848,2494.9695349813687,2499.0901800142046,2503.2176306273282,2507.3518980607096,2511.492993572881,2515.6409284409692,2519.7957139607279,2523.9573614465639,2528.1258822315731,2532.3012876675671,2536.4835891251073,2540.6727979935335,2544.8689256809971,2549.0719836144899,2553.2819832398764,2557.4989360219251,2561.7228534443398,2565.9537470097898,2570.1916282399434,2574.4365086754965,2578.6883998762055,2582.9473134209197,2587.2132609076107,2591.486253953406,2595.7663041946184,2600.0534232867813,2604.3476229046751,2608.6489147423649,2612.9573105132281,2617.2728219499872,2621.5954608047437,2625.9252388490077,2630.262167873731,2634.6062596893394,2638.9575261257642,2643.3159790324753,2647.6816302785123,2652.0544917525181,2656.4345753627699,2660.8218930372136,2665.2164567234936,2669.6182783889881,2674.02737002084,2678.4437436259896,2682.8674112312074,2687.2983848831277,2691.736676648281,2696.182298613126,2700.6352628840841,2705.0955815875695,2709.5632668700268,2714.038330897959,2718.5207858579652,2723.0106439567694,2727.5079174212583,2732.0126184985106,2736.5247594558332,2741.0443525807923,2745.5714101812487,2750.1059445853907,{"$f":"LT66*LT51","v":2754.6479681417677},2759.197493219323,2763.7545322074293,2768.31909751592,2772.8912015751262,2777.4708568359069,2782.0580757696853,2786.6528708684828,2791.2552546449515,2795.8652396324096,2800.4828383848749,2805.1080634770997,2809.7409275046043,2814.381443083711,2819.029622851579,2823.6854794662404,2828.3490256066302,2833.0202739726265,2837.6992372850805,2842.3859282858543,2847.0803597378522,2851.7825444250593,2856.4924951525745,2861.2102247466437,2865.9357460546985,2870.6690719453868,2875.4102153086128,2880.1591890555665,2884.9160061187645,2889.6806794520808,2894.4532220307838,2899.2336468515728,2904.0219669326111,2908.8181953135622,2913.6223450556272,2918.4344292415781,2923.2544609757938,2928.0824533842965,2932.9184196147867,2937.7623728366798,2942.614326241142,2947.4742930411244,2952.3422864714016,2957.2183197886061,2962.102406271265,2966.9945592198355,2971.8947919567418,2976.8031178264114,2981.7195501953115,2986.6441024519845,2991.5767880070844,2996.5176202934153,3001.4666127659661,3006.423778901948,3011.3891322008312,3016.3626861843795,3021.3444543966916,3026.3344504042334,3031.332687795878,3036.3391801829412,3041.3539411992192,3046.3769845010256,3051.4083237672276,3056.4479726992854,{"$f":"OF66*OF51","v":3061.4959450212878},3066.5522544799896,3071.6169148448503,3076.6899399080698,3081.7713434846282,3086.8611394123209,3091.9593415517984,3097.0659637866033,3102.1810200232067,3107.304524191049,3112.4364902425746,3117.5769321532734,3122.7258639217152,3127.8832995695911,3133.0492531417485,3138.2237387062328,3143.4067703543219,3148.5983622005683,3153.7985283828352,3159.0072830623362,3164.2246404236716,3169.4506146748708,3174.6852200474277,3179.9284707963407,3185.1803812001513,3190.4409655609848,3195.7102382045855,3200.9882134803593,3206.2749057614105,3211.5703294445821,3216.8744989504944,3222.1874287235851,3227.5091332321472,3232.8396269683699,3238.1789244483775,3243.5270402122683,3248.8839888241555,3254.2497848722055,3259.6244429686781,3265.0079777499673,3270.4004038766398,3275.8017360334748,3281.2119889295054,3286.631177298058,3292.0593158967913,3297.4964195077391,3302.9425029373465,3308.3975810165157,3313.8616686006408,3319.3347805696517,3324.8169318280538,3330.308137304969,3335.808411954175,3341.3177707541463,3346.8362287080977,3352.3638008440207,3357.9005022147294,3363.4463478978955,3369.0013529960952,3374.5655326368474,3380.1389019726548,3385.721476181046,3391.3132704646164,3396.9143000510694,{"$f":"QR66*QR51","v":3402.5245801932592},3408.1441261692307,3413.7729532822609,3419.4110768609025,3425.0585122590251,3430.7152748558547,3436.3813800560188,3442.0568432895857,3447.7416800121096,3453.4359057046686,3459.1395358739101,3464.8525860520922,3470.5750717971259,3476.3070086926164,3482.0484123479073,3487.7992983981221,3493.5596825042066,3499.3295803529732,3505.1090076571404,3510.8979801553792,3516.6965136123531,3522.5046238187633,3528.3223265913903,3534.1496377731364,3539.9865732330704,3545.8331488664712,3551.6893805948675,3557.5552843660871,3563.4308761542934,3569.3161719600353,3575.211187810286,3581.1159397584893,3587.0304438846028,3592.9547162951412,3598.8887731232203,3604.8326305286009,3610.7863046977336,3616.749811843802,3622.7231682067668,3628.7063900534104,3634.6994936773808,3640.7024953992373,3646.715411566493,3652.7382585536607,3658.7710527622967,3664.8138106210454,3670.8665485856864,3676.9292831391749,3683.0020307916907,3689.0848080806804,3695.1776315709044,3701.2805178544813,3707.3934835509313,3713.516545307225,3719.6497197978256,3725.7930237247369,3731.9464738175452,3738.1100868334697,3744.283879557403,3750.4678688019617,3756.6620714075275,3762.8665042422972,3769.0811842023259,3775.3061282115737,{"$f":"TD66*TD51","v":3781.5413532219527},3787.7868762133721,3794.0427141937853,3800.3088841992339,3806.5854032938987,3812.8722885701418,3819.1695571485538,3825.4772261780035,3831.7953128356808,3838.1238343271461,3844.4628078863752,3850.812250775808,3857.1721802863945,3863.5426137376421,3869.9235684776631,3876.315061883221,3882.7171113597792,3889.1297343415467,3895.5529482915276,3901.986770701566,3908.431219092397,3914.8863110136913,3921.3520640441047,3927.8284957913265,3934.3156238921247,3940.8134660123978,3947.3220398472195,3953.8413631208887,3960.3714535869781,3966.9123290283806,3973.4640072573607,3980.0265061156001,3986.5998434742478,3993.184037233968,3999.7791053249898,4006.3850657071562,4013.0019363699698,4019.6297353326481,4026.2684806441662,4032.9181903833087,4039.57888265872,4046.2505756089513,4052.9332874025108,4059.6270362379146,4066.3318403437352,4073.0477179786499,4079.7746874314917,4086.5127670213005,4093.2619750973709,4100.0223300393027,4106.7938502570514,4113.5765541909768,4120.3704603118967,4127.1755871211326,4133.9919531505629,4140.8195769626755,4147.6584771506123,4154.5086723382246,4161.3701811801238,4168.2430223617293,4175.1272145993225,4182.0227766400922,4188.9297272621961,4195.8480852748007,{"$f":"VP66*VP51","v":4202.7778695181378},4209.7190988635584,4216.6717922135776,4223.6359685019315,4230.6116466936273,4237.5988457849926,4244.5975848037297,4251.6078828089676,4258.6297588913103,4265.6632321728966,4272.7083218074422,4279.7650469802993,4286.8334269085035,4293.9134808408326,4301.0052280578529,4308.1086878719743,4315.2238796275042,4322.350822700696,4329.4895364998074,4336.6400404651504,4343.8023540691411,4350.976496816359,4358.1624882435954,4365.3603479199082,4372.5700954466756,4379.7917504576517,4387.0253326190123,4394.2708616294158,4401.5283572200551,4408.7978391547122,4416.079327229806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2680570.1878302023},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,{"$f":"EJ59-EJ68","v":7321.4900618507418},7015.0279691712094,7310.224566964479,7304.5844628160921,6697.7239303512088,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,7264.9655484266423,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,6331.6725125081794,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,7196.477730496903,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,6265.495415776134,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,7127.2563003264422,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,6198.5685033948357,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,7057.2846927625797,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,6427.92081690747,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,6986.5460169821017,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,6956.8410939669029,{"$f":"GV59-GV68","v":6062.3980887321259},6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,6915.0230499611071,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,5993.1201859047669,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,6842.6982298142739,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,5923.0236530145812,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,6769.5536490009663,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,6145.6163723478694,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,6695.5710473955287,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,5780.3021026747801,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,6620.7318052190167,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,5707.6398904730286,6576.6724443153435,6278.7168771383422,6564.0287955598378,{"$f":"JH59-JH68","v":6266.2056892712426},6551.3604223155899,6545.0169358296216,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,5634.0846442847305,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,6468.4070783689458,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,5849.6646825391636,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,6390.8824902612632,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,5484.216553799446,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,6312.4230395627956,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,5407.8634897198717,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,6233.0081971580566,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,5330.5369364808557,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,6152.6170288001231,5858.9059646956694,{"$f":"LT59-LT68","v":6139.1220873461934},5845.5396227849487,6125.5993337294985,6118.8274960334238,5538.8267406160758,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,6071.228186991817,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,5172.878477125485,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,5988.8199027044893,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,5092.5030763503091,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,5905.3699769313071,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,5011.0671802041306,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,5820.8557720715926,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,5211.762756942946,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,5735.2542031429193,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,5699.2603784018811,{"$f":"OF59-OF68","v":4844.9220995060423},5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,5648.5417288175113,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,4760.1658749837434,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,5560.6943422793811,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,4674.2550568634888,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,5471.6875618987069,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,4867.0238353609129,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,5381.4964217196966,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,4498.8703495155878,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,5290.0954617582975,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,4409.3455822837586,5236.2092298290427,4950.4188290563088,5220.7351978711022,{"$f":"QR59-QR68","v":4935.0654434806838},5205.2262894931391,5197.4587181058614,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,4318.5644456524151,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,5103.5597128349818,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,4503.0429634799439,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,5008.3714437034596,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,4133.1256676618032,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,4911.866373652394,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,4038.4129934182347,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,4814.0164200943109,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,3942.3338625820993,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,4432.8560058311887,{"$f":"TD59-TD68","v":4698.1201186874359},4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,4152.1800626189261,{"$f":"VP59-VP68","v":3335.5043274246282},4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,"Monthly","Annual",null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-75000,-75000,-75000,-75000,-75000,-75000,-75000,-75000,{"$f":"EI70-EI46","v":7026.1342246958284},7321.4900618507418,7015.0279691712094,7310.224566964479,7304.5844628160921,6697.7239303512088,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,7264.9655484266423,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,6331.6725125081794,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,7196.477730496903,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,6265.495415776134,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,7127.2563003264422,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,6198.5685033948357,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,7057.2846927625797,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,6427.92081690747,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,6986.5460169821017,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,{"$f":"GU70-GU46","v":6956.8410939669029},6062.3980887321259,6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,6915.0230499611071,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,5993.1201859047669,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,6842.6982298142739,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,5923.0236530145812,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,6769.5536490009663,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,6145.6163723478694,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,6695.5710473955287,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,5780.3021026747801,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,6620.7318052190167,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,5707.6398904730286,6576.6724443153435,6278.7168771383422,{"$f":"JG70-JG46","v":6564.0287955598378},6266.2056892712426,6551.3604223155899,6545.0169358296216,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,5634.0846442847305,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,6468.4070783689458,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,5849.6646825391636,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,6390.8824902612632,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,5484.216553799446,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,6312.4230395627956,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,5407.8634897198717,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,6233.0081971580566,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,5330.5369364808557,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,6152.6170288001231,{"$f":"LS70-LS46","v":5858.9059646956694},6139.1220873461934,5845.5396227849487,6125.5993337294985,6118.8274960334238,5538.8267406160758,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,6071.228186991817,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,5172.878477125485,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,5988.8199027044893,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,5092.5030763503091,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,5905.3699769313071,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,5011.0671802041306,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,5820.8557720715926,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,5211.762756942946,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,5735.2542031429193,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,{"$f":"OE70-OE46","v":5699.2603784018811},4844.9220995060423,5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,5648.5417288175113,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,4760.1658749837434,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,5560.6943422793811,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,4674.2550568634888,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,5471.6875618987069,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,4867.0238353609129,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,5381.4964217196966,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,4498.8703495155878,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,5290.0954617582975,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,4409.3455822837586,5236.2092298290427,4950.4188290563088,{"$f":"QQ70-QQ46","v":5220.7351978711022},4935.0654434806838,5205.2262894931391,5197.4587181058614,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,4318.5644456524151,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,5103.5597128349818,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,4503.0429634799439,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,5008.3714437034596,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,4133.1256676618032,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,4911.866373652394,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,4038.4129934182347,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,4814.0164200943109,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,3942.3338625820993,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,{"$f":"TC70-TC46","v":4432.8560058311887},4698.1201186874359,4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,{"$f":"VO70-VO46","v":4152.1800626189261},3335.5043274246282,4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":1.053080344503865E-2},{"$f":"(1+F73)^(months/$F$5)-1","v":0.13395201455050287},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,150789.8102583779,227377.74811172354,304772.21848486364,382981.71481323609,462014.81997497811,541880.20723282953,622586.64118595526,{"$f":"EI82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"GU82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"JG82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"LS82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"OE82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"QQ82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"TC82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"VO82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"YA82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"AAM82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":1.053080344503865E-2},{"$f":"(1+F80)^((months/Months_Period))-1","v":0.13395201455050287},{"$f":"SUM(K80:XFD80)","v":22586.641185955279},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,789.81025837789878,1587.9378533456504,2394.4703731400687,3209.4963283724742,4033.1051617420362,4865.3872578514111,5706.4339531257392,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K82:ABZ82)","v":622586.64118595526},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,150789.8102583779,227377.74811172354,304772.21848486364,382981.71481323609,462014.81997497811,541880.20723282953,622586.64118595526,622586.64118595526,{"$f":"EJ79+EJ80+EJ81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"GV79+GV80+GV81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"JH79+JH80+JH81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"LT79+LT80+LT81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"OF79+OF80+OF81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"QR79+QR80+QR81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"TD79+TD80+TD81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"VP79+VP80+VP81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"YB79+YB80+YB81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"AAN79+AAN80+AAN81","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,150789.8102583779,227377.74811172354,304772.21848486364,382981.71481323609,462014.81997497811,541880.20723282953,622586.64118595526,622586.64118595526,{"$f":"EJ82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"GV82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"JH82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"LT82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"OF82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"QR82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"TD82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"VP82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"YB82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"AAN82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.0833333333333333E-3},null,{"$f":"SUM(K85:XFD85)","v":622586.64118595468},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*EI84*EI7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"$F$85*GU84*GU7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"$F$85*JG84*JG7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"$F$85*LS84*LS7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"$F$85*OE84*OE7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"$F$85*QQ84*QQ7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"$F$85*TC84*TC7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,{"$f":"$F$85*VO84*VO7","v":1297.0555024707401},1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,1297.0555024707401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":22586.641185954679},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5729.0787222250883,{"$f":"EJ70-EJ85","v":6024.4345593800017},5717.9724667004693,6013.1690644937389,6007.5289603453521,5400.6684278804687,5996.2339926500799,5690.1206212458592,5984.9192842653083,5678.9452070400894,5973.5847611916079,5967.9100459559022,5662.1447015274462,5956.5456615740104,5650.9193332400837,5945.1612764515812,5939.4615602334134,5034.6170100374393,5928.047033591828,5622.7677580172522,5916.6123186437699,5611.4716689589595,5905.1573399360341,5899.4222280261629,5594.4893077505003,5887.9367116677549,5583.1421379220128,5876.4307418425196,5870.6700630411915,4968.4399133053939,5859.1332698482765,5554.6840726935034,5847.5758319366951,5543.2645892948922,5835.9976723703194,5830.2007978557021,5526.0962765754439,5818.5914110047424,5514.6245635639725,5806.9611090629942,5801.1380906258009,4901.5130009240956,5789.476270066004,5485.8531151658253,5777.7933394037491,5474.3074644598501,5766.0892201902561,5760.2291902918396,5456.9490238628487,5748.4931406018904,5445.349972103073,5736.735705121092,5730.8489429238361,5130.8653144367299,5719.0592799040369,5416.2581117795025,5707.248032246508,5404.5834662475763,5695.4151199594808,5689.4905145113617,5387.0306392399752,5677.6249547261868,5375.301398161936,5665.7375291920098,5659.7855914961629,{"$f":"GV70-GV85","v":4765.3425862613858},5647.8652155573491,5345.8819588467568,5635.9227711105468,5334.075435325004,5623.9581765900612,5617.967547490367,5316.3238795598963,5605.969574342932,5304.4615424862022,5593.9492460446399,5587.9306729436621,4696.0646834340268,5575.8766571508104,5274.707216029864,5563.8000794575719,5262.765874593545,5551.7008566927625,5545.6427273435338,5244.811162229842,5533.5093804330236,5232.8127652508419,5521.3531793367492,5515.2664821913486,4625.9681505438411,5503.0758420011398,5202.7160995920485,5490.8621368050881,5190.6369424176419,5478.6252817943478,5472.4981465302262,5172.474558406172,5460.226407176594,5160.3370792326195,5447.9313047761234,5441.7749656382039,4848.5608698771293,5429.4446577440822,5129.8904755133981,5417.0907718308908,5117.6704457179421,5404.7132214192834,5398.5155449247886,5099.2957860532761,5386.1023350004043,5087.0161428460606,5373.6652431449575,5367.4377141700688,4483.2466002040401,5354.964635324216,5056.211852469145,5342.4674553396826,5043.847832926398,5329.946086033131,5323.6763027482766,5025.2562028637194,5311.118483486227,5012.8312530402154,5298.536253184805,5292.2359560328441,4410.5843880022885,5279.6169418446034,4981.6613746676021,5266.9732930890978,{"$f":"JH70-JH85","v":4969.1501868005025},5254.3049198448498,5247.9614333588815,4950.3367990368279,5235.2558041374241,4937.7633380533571,5222.5252243392833,5216.1505495632,4337.0291418139905,5203.3823732734827,4906.2198145448538,5190.5890184723021,4893.5582170938542,5177.7703934652027,5171.3515758982057,4874.5181899128975,5158.4948730009446,4861.7929500228511,5145.6126693516353,5139.1619757739318,4552.6091800684235,5126.2413470050969,4829.8675653134133,5113.2949850542291,4817.0522530801818,5100.3227964183598,5093.8269877905232,4797.7806084601189,5080.8158831417813,4784.900257447277,5067.7787167143624,5061.2503307911147,4187.161051328706,5048.1738942718866,4752.5846333619147,5035.0711589586981,4739.6122359279298,5021.9420295038208,5015.3675370920555,4720.1038976113277,5002.198636966973,4707.065037497815,4989.0031029678366,4982.3953181400038,4110.8079872491317,4969.1596524048728,4674.3506305027977,4955.8971111032133,4661.2177109223039,4942.6075970055672,4935.9526946873166,4641.4675024474864,4922.62253839613,4628.2666681759229,4909.2651648449528,4902.5762408767332,4033.4814340101157,4889.1778569393564,4595.1447660650601,4875.752009278588,4581.8478195319121,4862.2985987455213,4855.561526329383,4561.8504622249293,{"$f":"LT70-LT85","v":4842.0665848754534},4548.4841203142087,4828.5438312587585,4821.7719935626837,4241.7712381453357,4808.2073335627729,4514.9458388288658,4794.6146100701699,4501.4812913166943,4780.9937219780568,4774.1726845210769,4481.2314022431547,4760.5093592320236,4467.6959494173807,4746.8176151298194,4739.9610540783815,3875.8229746547449,4726.2264899015236,4433.7322287988818,4712.463250617534,4420.0964356740978,4698.6712331224653,4691.7644002337493,4399.5885255500634,4677.9290213652685,4385.8802873400209,4664.0646050502282,4657.1214752737387,3795.4475738795691,4643.2133071436256,4351.4818888131758,4629.2758402094614,4337.6711334202164,4615.3089693301417,4608.314474460567,4316.8996044813066,4594.3032997722939,4303.0148337980308,4580.2624567809335,4573.2308764513282,3714.0116777333906,4559.1453314938453,4268.1723359843027,4545.0298517108104,4254.1828282025999,4530.8843298831489,4523.8002696008525,4233.1419720305103,4509.6094829037711,4219.0768477102874,4495.3883845790442,4488.2664346793936,3914.7072544722059,4473.9996654579818,4183.7806429692582,4459.7023128180062,4169.6085177413697,4445.3742674207824,4438.1987006721793,4148.2925130469066,4423.8244103469851,4134.0431383671985,4409.419152351752,4402.204875931141,{"$f":"OF70-OF85","v":3547.8665970353022},4387.7529589529013,4098.283429064918,4373.2697971396892,4083.9247448951928,4358.7552789907604,4351.4862263467712,4062.3276552570142,4336.9244638326063,4047.8900564227124,4322.3310646333712,4315.0224660468966,3463.1103725130033,4300.3814002387899,4011.6568511253627,4285.7084150990095,3997.1075885486271,4271.003396921421,4263.638839808641,3975.2233601067264,4248.88555806161,3960.5934847061417,4234.0999573819508,4226.695001515518,3377.1995543927487,4211.8607066701215,3923.8765942976615,4196.9938046540074,3909.1326543172609,4182.0941795114759,4174.6320594279669,3886.9551134203757,4159.6831313488292,3872.1288288503383,4144.7011885918937,4137.1978000715035,3569.9683328901729,4122.1661152616934,3834.9178625723807,4107.1011218324866,3819.9750650670003,4092.0027015335554,4084.4409192489566,3797.4979158729529,4069.2921360793998,3782.4710077324407,4054.1096287188602,4046.5056911041074,3201.8148470448477,4031.2723730660155,3744.755369145164,4016.005031077595,3729.6094512437876,4000.7035445479123,3993.0399592875574,3706.8262732718458,3977.6870289743692,3691.5944437234893,3962.2996509132081,3954.5930058746335,3112.2900798130186,3939.1537273583026,3653.3633265855688,3923.6796954003621,{"$f":"QR70-QR85","v":3638.0099410099438},3908.1707870223991,3900.4032156351213,3614.9141866442651,3884.8417611616815,3599.473052743072,3869.2451210581685,3861.4335675381708,3021.508943181675,3845.7839156252103,3560.7154368093534,3830.0987663353753,3545.1501501833272,3814.3779942549527,3806.5042103642418,3521.7351421264402,3790.7297680486508,3506.0802341151348,3774.9193876088239,3767.0006809657871,3205.9874610092038,3751.1361553534007,3466.7848808502349,3735.2353736955729,3451.0031719752669,3719.2982080945103,3711.3159412327195,3427.2621006506724,3695.3239589918703,3411.3888602209145,3679.2952712278975,3671.2671223632215,2836.0701651910631,3655.1831336139076,3371.5443084271292,3639.0621151221958,3355.5415665233322,3622.9039364564514,3614.810871181654,3331.4674874261518,3598.5967067606316,3315.3712659450166,3582.3450542143391,3574.2051286819933,2741.3574909474946,3557.8969964382704,3274.9658273028035,3541.5510454257965,3258.737350214803,3525.1671426283456,3516.9609176235708,3234.3231812094473,3500.5198367896146,3217.9992379104187,3484.0404697204876,3475.7863868187751,2645.2783601113592,3459.2493379821954,3177.0209924297078,3442.6736657140909,3160.5619847966382,3426.0592343618919,3417.7374415163304,3135.8005033604486,{"$f":"TD70-TD85","v":3401.0646162166959},3119.2440034982574,3384.3526907536607,3375.9820225988069,2821.0697579978232,3359.2111894725513,3077.6807948787855,3342.4009123024289,3060.986366267688,3325.551052746725,3317.1112362185604,3035.8702066794622,3300.2017427015553,3019.0762196480218,3283.2523189577905,3274.7625895390274,2448.9045567731187,3257.7530079333765,2976.9156505469336,3240.7031454025246,2959.9808135488229,3223.6128608617573,3215.0525161222668,2934.5024640211141,3197.9013330207054,2917.465961433817,3180.709373170761,3172.0980573864981,2348.550353547495,3154.8446646864077,2874.6953886386009,3137.5501375849863,2857.515056926477,3120.2143321995909,3111.5309050581282,2831.6668566805565,3094.1329114344562,2814.3827104121929,3076.69327775293,3067.9578004276655,2246.7106090920947,3050.4554336217097,2770.9892399171135,3032.9110620111724,2753.5582262651224,3015.3245388594523,3006.5154244689293,2727.3323625474459,2988.8653978212769,2709.7953427369675,2971.1728506822637,2962.3105855638287,2413.3819186624314,2944.5539792337204,2665.7658247210347,2926.7544804296995,2648.0788389840354,2908.9119395040552,2899.9744813465486,2621.4673440230681,2882.067095574891,2603.6721170364071,2864.1162914114338,2855.124560148186,{"$f":"VP70-VP85","v":2038.4488249538881},2837.1083444181022,2558.9931407409213,2819.0483309329484,2541.0447877936385,2800.9443670756054,2791.8758559276648,2514.0395356957961,2773.7056792593339,2495.9806620479521,2755.4911684820645,2746.3672395796411,1931.9623854838765,2728.0859380245447,2450.6385505516409,2709.7599154687277,2432.4233281866182,2691.3890162662228,2682.186689143502,2405.0160317701748,2663.748182017197,2386.6879640057505,2645.2644068913642,2636.005494648557,1823.8615801082369,2617.4535221606802,2340.6687688953889,2598.8558871022433,2322.1810656789003,2580.212430737769,2570.8734698185435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,150789.8102583779,227377.74811172354,304772.21848486364,382981.71481323609,462014.81997497811,541880.20723282953,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"EK82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"GW82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"JI82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"LU82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"OG82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"QS82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"TE82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"VQ82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"YC82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,{"$f":"AAO82","v":622586.64118595526},622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526,622586.64118595526]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1297.0555024707401,{"$f":"EI89+EJ85","v":2594.1110049414801},3891.1665074122202,5188.2220098829603,6485.2775123537003,7782.3330148244404,9079.3885172951814,10376.444019765921,11673.49952223666,12970.555024707399,14267.610527178138,15564.666029648877,16861.721532119616,18158.777034590355,19455.832537061095,20752.888039531834,22049.943542002573,23346.999044473312,24644.054546944051,25941.11004941479,27238.16555188553,28535.221054356269,29832.276556827008,31129.332059297747,32426.387561768486,33723.443064239225,35020.498566709968,36317.554069180711,37614.609571651454,38911.665074122197,40208.720576592939,41505.776079063682,42802.831581534425,44099.887084005168,45396.942586475911,46693.998088946653,47991.053591417396,49288.109093888139,50585.164596358882,51882.220098829624,53179.275601300367,54476.33110377111,55773.386606241853,57070.442108712596,58367.497611183338,59664.553113654081,60961.608616124824,62258.664118595567,63555.71962106631,64852.775123537052,66149.830626007795,67446.886128478538,68743.941630949281,70040.997133420024,71338.052635890766,72635.108138361509,73932.163640832252,75229.219143302995,76526.274645773738,77823.33014824448,79120.385650715223,80417.441153185966,81714.496655656709,83011.552158127452,84308.607660598194,{"$f":"GU89+GV85","v":85605.663163068937},86902.71866553968,88199.774168010423,89496.829670481166,90793.885172951908,92090.940675422651,93387.996177893394,94685.051680364137,95982.107182834879,97279.162685305622,98576.218187776365,99873.273690247108,101170.32919271785,102467.38469518859,103764.44019765934,105061.49570013008,106358.55120260082,107655.60670507156,108952.66220754231,110249.71771001305,111546.77321248379,112843.82871495454,114140.88421742528,115437.93971989602,116734.99522236676,118032.05072483751,119329.10622730825,120626.16172977899,121923.21723224974,123220.27273472048,124517.32823719122,125814.38373966196,127111.43924213271,128408.49474460345,129705.55024707419,131002.60574954493,132299.66125201568,133596.71675448641,134893.77225695713,136190.82775942786,137487.88326189859,138784.93876436932,140081.99426684005,141379.04976931078,142676.1052717815,143973.16077425223,145270.21627672296,146567.27177919369,147864.32728166442,149161.38278413514,150458.43828660587,151755.4937890766,153052.54929154733,154349.60479401806,155646.66029648879,156943.71579895951,158240.77130143024,159537.82680390097,160834.8823063717,162131.93780884243,163428.99331131316,164726.04881378388,166023.10431625461,167320.15981872534,{"$f":"JG89+JH85","v":168617.21532119607},169914.2708236668,171211.32632613753,172508.38182860825,173805.43733107898,175102.49283354971,176399.54833602044,177696.60383849117,178993.65934096189,180290.71484343262,181587.77034590335,182884.82584837408,184181.88135084481,185478.93685331554,186775.99235578626,188073.04785825699,189370.10336072772,190667.15886319845,191964.21436566918,193261.26986813991,194558.32537061063,195855.38087308136,197152.43637555209,198449.49187802282,199746.54738049355,201043.60288296427,202340.658385435,203637.71388790573,204934.76939037646,206231.82489284719,207528.88039531792,208825.93589778864,210122.99140025937,211420.0469027301,212717.10240520083,214014.15790767156,215311.21341014229,216608.26891261301,217905.32441508374,219202.37991755447,220499.4354200252,221796.49092249593,223093.54642496665,224390.60192743738,225687.65742990811,226984.71293237884,228281.76843484957,229578.8239373203,230875.87943979102,232172.93494226175,233469.99044473248,234767.04594720321,236064.10144967394,237361.15695214467,238658.21245461539,239955.26795708612,241252.32345955685,242549.37896202758,243846.43446449831,245143.48996696903,246440.54546943976,247737.60097191049,249034.65647438122,250331.71197685195,{"$f":"LS89+LT85","v":251628.76747932268},252925.8229817934,254222.87848426413,255519.93398673486,256816.98948920559,258114.04499167632,259411.10049414705,260708.15599661777,262005.2114990885,263302.26700155926,264599.32250403002,265896.37800650077,267193.43350897153,268490.48901144229,269787.54451391305,271084.6000163838,272381.65551885456,273678.71102132532,274975.76652379608,276272.82202626683,277569.87752873759,278866.93303120835,280163.9885336791,281461.04403614986,282758.09953862062,284055.15504109138,285352.21054356213,286649.26604603289,287946.32154850365,289243.37705097441,290540.43255344516,291837.48805591592,293134.54355838668,294431.59906085744,295728.65456332819,297025.71006579895,298322.76556826971,299619.82107074047,300916.87657321122,302213.93207568198,303510.98757815274,304808.04308062349,306105.09858309425,307402.15408556501,308699.20958803577,309996.26509050652,311293.32059297728,312590.37609544804,313887.4315979188,315184.48710038955,316481.54260286031,317778.59810533107,319075.65360780183,320372.70911027258,321669.76461274334,322966.8201152141,324263.87561768485,325560.93112015561,326857.98662262637,328155.04212509713,329452.09762756788,330749.15313003864,332046.2086325094,333343.26413498016,{"$f":"OE89+OF85","v":334640.31963745091},335937.37513992167,337234.43064239243,338531.48614486319,339828.54164733394,341125.5971498047,342422.65265227546,343719.70815474621,345016.76365721697,346313.81915968773,347610.87466215849,348907.93016462924,350204.9856671,351502.04116957076,352799.09667204152,354096.15217451227,355393.20767698303,356690.26317945379,357987.31868192455,359284.3741843953,360581.42968686606,361878.48518933682,363175.54069180758,364472.59619427833,365769.65169674909,367066.70719921985,368363.7627016906,369660.81820416136,370957.87370663212,372254.92920910288,373551.98471157363,374849.04021404439,376146.09571651515,377443.15121898591,378740.20672145666,380037.26222392742,381334.31772639818,382631.37322886894,383928.42873133969,385225.48423381045,386522.53973628121,387819.59523875196,389116.65074122272,390413.70624369348,391710.76174616424,393007.81724863499,394304.87275110575,395601.92825357651,396898.98375604727,398196.03925851802,399493.09476098878,400790.15026345954,402087.2057659303,403384.26126840105,404681.31677087181,405978.37227334257,407275.42777581332,408572.48327828408,409869.53878075484,411166.5942832256,412463.64978569635,413760.70528816711,415057.76079063787,416354.81629310863,{"$f":"QQ89+QR85","v":417651.87179557938},418948.92729805014,420245.9828005209,421543.03830299166,422840.09380546241,424137.14930793317,425434.20481040393,426731.26031287469,428028.31581534544,429325.3713178162,430622.42682028696,431919.48232275771,433216.53782522847,434513.59332769923,435810.64883016999,437107.70433264074,438404.7598351115,439701.81533758226,440998.87084005302,442295.92634252377,443592.98184499453,444890.03734746529,446187.09284993605,447484.1483524068,448781.20385487756,450078.25935734832,451375.31485981907,452672.37036228983,453969.42586476059,455266.48136723135,456563.5368697021,457860.59237217286,459157.64787464362,460454.70337711438,461751.75887958513,463048.81438205589,464345.86988452665,465642.92538699741,466939.98088946816,468237.03639193892,469534.09189440968,470831.14739688043,472128.20289935119,473425.25840182195,474722.31390429271,476019.36940676346,477316.42490923422,478613.48041170498,479910.53591417574,481207.59141664649,482504.64691911725,483801.70242158801,485098.75792405877,486395.81342652952,487692.86892900028,488989.92443147104,490286.9799339418,491584.03543641255,492881.09093888331,494178.14644135407,495475.20194382482,496772.25744629558,498069.31294876634,499366.3684512371,{"$f":"TC89+TD85","v":500663.42395370785},501960.47945617861,503257.53495864937,504554.59046112013,505851.64596359088,507148.70146606164,508445.7569685324,509742.81247100316,511039.86797347391,512336.92347594467,513633.97897841543,514931.03448088618,516228.08998335694,517525.1454858277,518822.20098829846,520119.25649076921,521416.31199323997,522713.36749571073,524010.42299818149,525307.47850065224,526604.53400312294,527901.58950559364,529198.64500806434,530495.70051053504,531792.75601300574,533089.81151547644,534386.86701794714,535683.92252041784,536980.97802288854,538278.03352535923,539575.08902782993,540872.14453030063,542169.20003277133,543466.25553524203,544763.31103771273,546060.36654018343,547357.42204265413,548654.47754512483,549951.53304759553,551248.58855006623,552545.64405253693,553842.69955500762,555139.75505747832,556436.81055994902,557733.86606241972,559030.92156489042,560327.97706736112,561625.03256983182,562922.08807230252,564219.14357477322,565516.19907724392,566813.25457971462,568110.31008218531,569407.36558465601,570704.42108712671,572001.47658959741,573298.53209206811,574595.58759453881,575892.64309700951,577189.69859948021,578486.75410195091,579783.80960442161,581080.86510689231,582377.92060936301,{"$f":"VO89+VP85","v":583674.9761118337},584972.0316143044,586269.0871167751,587566.1426192458,588863.1981217165,590160.2536241872,591457.3091266579,592754.3646291286,594051.4201315993,595348.47563407,596645.5311365407,597942.5866390114,599239.64214148209,600536.69764395279,601833.75314642349,603130.80864889419,604427.86415136489,605724.91965383559,607021.97515630629,608319.03065877699,609616.08616124769,610913.14166371839,612210.19716618909,613507.25266865978,614804.30817113048,616101.36367360118,617398.41917607188,618695.47467854258,619992.53018101328,621289.58568348398,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,{"$f":"YA89+YB85","v":622586.64118595468},622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,{"$f":"AAM89+AAN85","v":622586.64118595468},622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468,622586.64118595468]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,150789.8102583779,227377.74811172354,304772.21848486364,382981.71481323609,462014.81997497811,541880.20723282953,622586.64118595526,621289.58568348456,{"$f":"EJ88-EJ89","v":619992.53018101375},618695.47467854305,617398.41917607235,616101.36367360153,614804.30817113083,613507.25266866013,612210.19716618932,610913.14166371862,609616.08616124792,608319.0306587771,607021.97515630641,605724.91965383559,604427.86415136489,603130.80864889419,601833.75314642338,600536.69764395268,599239.64214148198,597942.58663901116,596645.53113654046,595348.47563406976,594051.42013159895,592754.36462912825,591457.30912665755,590160.25362418673,588863.19812171604,587566.14261924534,586269.08711677452,584972.03161430382,583674.97611183301,582377.92060936231,581080.86510689161,579783.80960442079,578486.75410195009,577189.69859947939,575892.64309700858,574595.58759453788,573298.53209206718,572001.47658959636,570704.42108712567,569407.36558465485,568110.31008218415,566813.25457971345,565516.19907724264,564219.14357477194,562922.08807230112,561625.03256983042,560327.97706735972,559030.92156488891,557733.86606241821,556436.81055994751,555139.75505747669,553842.69955500599,552545.6440525353,551248.58855006448,549951.53304759378,548654.47754512297,547357.42204265227,546060.36654018157,544763.31103771075,543466.25553524005,542169.20003276924,540872.14453029854,539575.08902782784,538278.03352535702,{"$f":"GV88-GV89","v":536980.97802288632},535683.92252041562,534386.86701794481,533089.81151547411,531792.75601300341,530495.7005105326,529198.6450080619,527901.58950559108,526604.53400312038,525307.47850064968,524010.42299817887,522713.36749570817,521416.31199323741,520119.25649076665,518822.20098829595,517525.1454858252,516228.08998335444,514931.03448088368,513633.97897841292,512336.92347594223,511039.86797347147,509742.81247100071,508445.75696853001,507148.70146605925,505851.6459635885,504554.59046111774,503257.53495864698,501960.47945617628,500663.42395370553,499366.36845123477,498069.31294876407,496772.25744629331,495475.20194382255,494178.1464413518,492881.09093888104,491584.03543641034,490286.97993393958,488989.92443146883,487692.86892899813,486395.81342652743,485098.75792405667,483801.70242158591,482504.64691911521,481207.59141664451,479910.53591417376,478613.480411703,477316.4249092323,476019.3694067616,474722.31390429084,473425.25840182009,472128.20289934939,470831.14739687869,469534.09189440793,468237.03639193717,466939.98088946647,465642.92538699578,464345.86988452502,463048.81438205426,461751.75887958356,460454.70337711286,459157.64787464211,457860.59237217135,456563.53686970065,455266.48136722995,{"$f":"JH88-JH89","v":453969.42586475919},452672.37036228843,451375.31485981774,450078.25935734704,448781.20385487628,447484.14835240552,446187.09284993482,444890.03734746412,443592.98184499337,442295.92634252261,440998.87084005191,439701.81533758121,438404.75983511045,437107.7043326397,435810.648830169,434513.5933276983,433216.53782522754,431919.48232275678,430622.42682028608,429325.37131781538,428028.31581534463,426731.26031287387,425434.20481040317,424137.14930793247,422840.09380546171,421543.03830299096,420245.98280052026,418948.92729804956,417651.8717955788,416354.81629310804,415057.76079063735,413760.70528816665,412463.64978569589,411166.59428322513,409869.53878075443,408572.48327828373,407275.42777581298,405978.37227334222,404681.31677087152,403384.26126840082,402087.20576593006,400790.15026345931,399493.09476098861,398196.03925851791,396898.98375604715,395601.92825357639,394304.87275110569,393007.81724863499,391710.76174616424,390413.70624369348,389116.65074122278,387819.59523875208,386522.53973628132,385225.48423381057,383928.42873133987,382631.37322886917,381334.31772639841,380037.26222392765,378740.20672145695,377443.15121898626,376146.0957165155,374849.04021404474,373551.98471157404,372254.92920910334,{"$f":"LT88-LT89","v":370957.87370663258},369660.81820416183,368363.76270169113,367066.70719922043,365769.65169674967,364472.59619427891,363175.54069180822,361878.48518933752,360581.42968686676,359284.374184396,357987.31868192524,356690.26317945449,355393.20767698373,354096.15217451297,352799.09667204221,351502.04116957146,350204.9856671007,348907.93016462994,347610.87466215919,346313.81915968843,345016.76365721767,343719.70815474691,342422.65265227616,341125.5971498054,339828.54164733464,338531.48614486388,337234.43064239313,335937.37513992237,334640.31963745161,333343.26413498085,332046.2086325101,330749.15313003934,329452.09762756858,328155.04212509783,326857.98662262707,325560.93112015631,324263.87561768555,322966.8201152148,321669.76461274404,320372.70911027328,319075.65360780252,317778.59810533177,316481.54260286101,315184.48710039025,313887.43159791949,312590.37609544874,311293.32059297798,309996.26509050722,308699.20958803646,307402.15408556571,306105.09858309495,304808.04308062419,303510.98757815344,302213.93207568268,300916.87657321192,299619.82107074116,298322.76556827041,297025.71006579965,295728.65456332889,294431.59906085813,293134.54355838738,291837.48805591662,290540.43255344586,289243.3770509751,{"$f":"OF88-OF89","v":287946.32154850435},286649.26604603359,285352.21054356283,284055.15504109208,282758.09953862132,281461.04403615056,280163.9885336798,278866.93303120905,277569.87752873829,276272.82202626753,274975.76652379677,273678.71102132602,272381.65551885526,271084.6000163845,269787.54451391374,268490.48901144299,267193.43350897223,265896.37800650147,264599.32250403072,263302.26700155996,262005.2114990892,260708.15599661844,259411.10049414769,258114.04499167693,256816.98948920617,255519.93398673541,254222.87848426466,252925.8229817939,251628.76747932314,250331.71197685238,249034.65647438163,247737.60097191087,246440.54546944011,245143.48996696936,243846.4344644986,242549.37896202784,241252.32345955708,239955.26795708633,238658.21245461557,237361.15695214481,236064.10144967405,234767.0459472033,233469.99044473254,232172.93494226178,230875.87943979102,229578.82393732027,228281.76843484951,226984.71293237875,225687.65742990799,224390.60192743724,223093.54642496648,221796.49092249572,220499.43542002497,219202.37991755421,217905.32441508345,216608.26891261269,215311.21341014194,214014.15790767118,212717.10240520042,211420.04690272966,210122.99140025891,208825.93589778815,207528.88039531739,206231.82489284663,{"$f":"QR88-QR89","v":204934.76939037588},203637.71388790512,202340.65838543436,201043.60288296361,199746.54738049285,198449.49187802209,197152.43637555133,195855.38087308058,194558.32537060982,193261.26986813906,191964.2143656683,190667.15886319755,189370.10336072679,188073.04785825603,186775.99235578527,185478.93685331452,184181.88135084376,182884.825848373,181587.77034590225,180290.71484343149,178993.65934096073,177696.60383848997,176399.54833601922,175102.49283354846,173805.4373310777,172508.38182860694,171211.32632613619,169914.27082366543,168617.21532119467,167320.15981872391,166023.10431625316,164726.0488137824,163428.99331131164,162131.93780884088,160834.88230637013,159537.82680389937,158240.77130142861,156943.71579895786,155646.6602964871,154349.60479401634,153052.54929154558,151755.49378907483,150458.43828660407,149161.38278413331,147864.32728166255,146567.2717791918,145270.21627672104,143973.16077425028,142676.10527177952,141379.04976930877,140081.99426683801,138784.93876436725,137487.8832618965,136190.82775942574,134893.77225695498,133596.71675448422,132299.66125201347,131002.60574954271,129705.55024707195,128408.49474460119,127111.43924213044,125814.38373965968,124517.32823718892,123220.27273471816,{"$f":"TD88-TD89","v":121923.21723224741},120626.16172977665,119329.10622730589,118032.05072483514,116734.99522236438,115437.93971989362,114140.88421742286,112843.82871495211,111546.77321248135,110249.71771001059,108952.66220753983,107655.60670506908,106358.55120259832,105061.49570012756,103764.4401976568,102467.38469518605,101170.32919271529,99873.273690244532,98576.218187773775,97279.162685303017,95982.107182832318,94685.051680361619,93387.99617789092,92090.940675420221,90793.885172949522,89496.829670478823,88199.774168008124,86902.718665537424,85605.663163066725,84308.607660596026,83011.552158125327,81714.496655654628,80417.441153183929,79120.38565071323,77823.33014824253,76526.274645771831,75229.219143301132,73932.163640830433,72635.108138359734,71338.052635889035,70040.997133418336,68743.941630947636,67446.886128476937,66149.830626006238,64852.775123535539,63555.71962106484,62258.664118594141,60961.608616123442,59664.553113652742,58367.497611182043,57070.442108711344,55773.386606240645,54476.331103769946,53179.275601299247,51882.220098828548,50585.164596357848,49288.109093887149,47991.05359141645,46693.998088945751,45396.942586475052,44099.887084004353,42802.831581533654,41505.776079062955,40208.720576592255,{"$f":"VP88-VP89","v":38911.665074121556},37614.609571650857,36317.554069180158,35020.498566709459,33723.44306423876,32426.387561768061,31129.332059297361,29832.276556826662,28535.221054355963,27238.165551885264,25941.110049414565,24644.054546943866,23346.999044473167,22049.943542002467,20752.888039531768,19455.832537061069,18158.77703459037,16861.721532119671,15564.666029648972,14267.610527178273,12970.555024707573,11673.499522236874,10376.444019766175,9079.388517295476,7782.3330148247769,6485.2775123540778,5188.2220098833786,3891.1665074126795,2594.1110049419804,1297.0555024712812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB88-YB89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN88-AAN89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,{"$f":"IF(EH90,EI86/EH90)","v":9.2020585461195549E-3},9.6966611032961118E-3,9.2226473519463909E-3,9.7191094982842959E-3,9.7303925208660092E-3,8.7658764390296622E-3,9.7530773824392718E-3,9.2747405943364621E-3,9.7759222436483769E-3,9.2958308141390493E-3,9.7989290256549275E-3,9.8104937461729151E-3,9.32774254188979E-3,9.8337470827155396E-3,9.3492038808868395E-3,9.8571672864293854E-3,9.8689405989304327E-3,8.3835293160092143E-3,9.8926149351651234E-3,9.403524491577683E-3,9.9164612988440724E-3,9.4255245433903546E-3,9.9404818165873196E-3,9.9525580578681792E-3,9.4588218311331563E-3,9.9768438750488693E-3,9.4812210301653058E-3,1.000130932603883E-2,1.0013610118713042E-2,8.4934657467201635E-3,1.003834926910702E-2,9.5379372674043745E-3,1.0063273776638671E-2,9.5609164958866174E-3,1.0088386001906291E-2,1.0101013257863714E-2,9.5957056281487842E-3,1.0126411578208322E-2,9.6191150942601181E-3,1.0152003704055843E-2,1.0164873227327216E-2,8.6080955343655081E-3,1.019076078592639E-2,9.6784136059653945E-3,1.021684851615466E-2,9.7024489984083272E-3,1.0243139046001808E-2,1.0256361195181651E-2,9.7388480447172868E-3,1.0282960957705522E-2,9.7633482624016645E-3,1.030977030320507E-2,1.0323254443073509E-2,9.2641201528145221E-3,1.0350383432504766E-2,9.825436698215867E-3,1.0377729107544087E-2,9.850613979183442E-3,1.0405294402887755E-2,1.0419160340384644E-2,9.8887544922551928E-3,1.0447060690335781E-2,9.9144351944688985E-3,1.0475188242707933E-2,{"$f":"IF(GT90,GU86/GT90)","v":1.0489338197012775E-2},8.8529389822051916E-3,1.0517812449059668E-2,9.9795452768008316E-3,1.0546521853279922E-2,1.0005960196765402E-2,1.0575469697546133E-2,1.059003407960481E-2,1.0045989213519069E-2,1.0619345889057146E-2,1.0072950762810505E-2,1.0648904641546468E-2,1.0663777718335732E-2,8.9840149027231152E-3,1.0693713504734251E-2,1.0141341913810688E-2,1.0723905162229333E-2,1.0169101773118945E-2,1.0754356387060949E-2,1.0769680512525819E-2,1.0211184183455806E-2,1.0800528181515811E-2,1.0239539208558347E-2,1.0831644986952826E-2,1.084730555148032E-2,9.1215222225180682E-3,1.0878833519496454E-2,1.0311502854105899E-2,1.0910640686693894E-2,1.0340728313992319E-2,1.0942731223563349E-2,1.0958884082448253E-2,1.0385049678694538E-2,1.0991407682960046E-2,1.0414925023468084E-2,1.1024225462027132E-2,1.1040746065693566E-2,9.8631373689195469E-3,1.1074013547077339E-2,1.0490789726348123E-2,1.1107586591797286E-2,1.0521616972122628E-2,1.1141469923667387E-2,1.115852945101981E-2,1.0568386892464681E-2,1.1192887292455345E-2,1.0599925949022742E-2,1.1227567678458479E-2,1.1245030411829541E-2,9.4182020487764591E-3,1.1280204191968601E-2,1.0680063563861818E-2,1.1315713449295077E-2,1.0712646902849817E-2,1.1351563556394039E-2,1.1369618139928813E-2,1.0762103072200392E-2,1.1405989856008564E-2,1.0795468589581343E-2,1.1442716380249851E-2,1.1461214503815161E-2,9.5787584656074534E-3,1.1498484161775367E-2,1.088030168496848E-2,{"$f":"IF(JF90,JG86/JF90)","v":1.1536123382083065E-2},1.0914816684675397E-2,1.1574138302014519E-2,1.159328860552891E-2,1.0967229788749611E-2,1.1631878890601572E-2,1.1002607274189889E-2,1.1670860841815581E-2,1.1690500763359233E-2,9.7485418367027222E-3,1.1730082725005156E-2,1.1092618137173122E-2,1.1770073262511602E-2,1.1129265439436094E-2,1.1810479419549704E-2,1.1830840602074583E-2,1.1184945120082295E-2,1.1871883762012822E-2,1.1222546984077148E-2,1.1913360892358445E-2,1.1934264580044004E-2,1.0604100023472122E-2,1.1976407068397327E-2,1.1318288615116259E-2,1.2019003002668753E-2,1.1357298602445458E-2,1.2062060507357877E-2,1.2083764942001607E-2,1.1416600764361141E-2,1.2127530474680452E-2,1.1456671406441734E-2,1.2171778777134924E-2,1.2194086724580248E-2,1.011976487330407E-2,1.2239075848004474E-2,1.1558781037761491E-2,1.2284570290186985E-2,1.1600419582587802E-2,1.2330579472789056E-2,1.235378010165341E-2,1.1663755409503688E-2,1.2400579589392178E-2,1.1706577503582576E-2,1.2447918442327779E-2,1.2471793338808284E-2,1.0323578293003316E-2,1.2519960634263435E-2,1.1815793343420186E-2,1.2568693550565098E-2,1.1860368945214647E-2,1.2618003076996051E-2,1.2642877582802714E-2,1.1928216111045418E-2,1.2693073271260655E-2,1.1974118433904841E-2,1.2743874343124455E-2,1.2769505652594928E-2,1.0541428947587911E-2,1.2821237506473957E-2,1.2091300571883091E-2,1.287360550252971E-2,1.2139173289366695E-2,1.2926622538732979E-2,1.2953378574897192E-2,{"$f":"IF(LR90,LS86/LR90)","v":1.2212090014050422E-2},1.3007394140254792E-2,1.2261457277791389E-2,1.3062092581832619E-2,1.308970230458705E-2,1.155585934368919E-2,1.3145451819904227E-2,1.2387614009867052E-2,1.3201920484339262E-2,1.2439206738033861E-2,1.3259123538696736E-2,1.328800534495503E-2,1.2517849567248964E-2,1.3346339529422374E-2,1.2571134880771447E-2,1.3405448169881255E-2,1.3435298159180356E-2,1.1026459367799153E-2,1.3495600243664719E-2,1.2707456166751079E-2,1.3556719867287084E-2,1.2763269009591417E-2,1.3618675171942389E-2,1.3649972023487982E-2,1.2848415522374227E-2,1.3713216071882623E-2,1.2906156340133357E-2,1.3777343602994697E-2,1.3809744949240366E-2,1.129808069822155E-2,1.3875235692381808E-2,1.3054056754694548E-2,1.394166149125612E-2,1.3114685532436696E-2,1.400904411465472E-2,1.4043101226230148E-2,1.3207263647087719E-2,1.41119614198322E-2,1.3270102399168825E-2,1.4181835939515323E-2,1.4217161137158815E-2,1.1592784192036208E-2,1.4288602969055732E-2,1.3431276874629432E-2,1.4361121392201288E-2,1.3497437222687895E-2,1.4434742757356012E-2,1.4471975516672723E-2,1.3598563451239049E-2,1.4547302631491819E-2,1.3667274539966287E-2,1.4623802484245925E-2,1.4662501393981236E-2,1.284318883093493E-2,1.4740816143619632E-2,1.384377157675684E-2,1.482037951345337E-2,1.39163307115016E-2,1.4901223709671832E-2,1.49421364894271E-2,1.402736072083461E-2,1.5024964794735206E-2,1.4102886299866491E-2,1.5109159490527478E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.5151780553370454E-2},1.226602535625229E-2,1.5238093459074759E-2,1.4297205381320482E-2,1.5325866194655082E-2,1.4377224536919257E-2,1.5415138544582726E-2,1.546034990827317E-2,1.4499820896034478E-2,1.5551949514743094E-2,1.4583318955435331E-2,1.5645154789139599E-2,1.569237362476256E-2,1.2653926787323789E-2,1.5788072776219329E-2,1.4798542045113945E-2,1.5885493983129318E-2,1.4887334010473166E-2,1.5984686976890105E-2,1.6034963965189442E-2,1.5023558346587114E-2,1.6136912174920384E-2,1.5116468340630353E-2,1.6240765238801618E-2,1.629342381056231E-2,1.3084137108856858E-2,1.6400241724845634E-2,1.5356440231787781E-2,1.6509111334422184E-2,1.5455648649203558E-2,1.6620095632965046E-2,1.6676401189690205E-2,1.5608089124817171E-2,1.6790681410612615E-2,1.571222309005359E-2,1.6907245585637828E-2,1.6966406784487287E-2,1.4718521845603518E-2,1.7086534364311408E-2,1.5981803171990449E-2,1.7209133847063879E-2,1.6093513842440354E-2,1.7334286223125373E-2,1.7397846034010692E-2,1.6265464819008094E-2,1.752698753233824E-2,1.638313632810158E-2,1.7658900586692245E-2,1.7725925810229387E-2,1.4105861164309791E-2,1.7862174737304858E-2,1.6688557082957207E-2,1.8001439734287906E-2,1.6815457430059421E-2,1.8143826703805623E-2,1.8216225393124875E-2,1.7011178057360302E-2,1.836350499887475E-2,1.7145388692280723E-2,1.8514194059173421E-2,1.8590855935700042E-2,1.4720884445006882E-2,1.8746895335478499E-2,1.7494777700284042E-2,{"$f":"IF(QP90,QQ86/QP90)","v":1.8906668257093796E-2},1.7640390579388855E-2,1.9070315879770542E-2,1.9153638789041534E-2,1.7865485935892791E-2,1.9323379134939301E-2,1.8020201600213465E-2,1.9497379834242247E-2,1.9586030173031243E-2,1.5427244989197881E-2,1.976674042757853E-2,1.8424361173031756E-2,1.9952149826422891E-2,1.8593396845688299E-2,2.0142450822815631E-2,2.0239498714526436E-2,1.8855395159234213E-2,2.0437521544813136E-2,1.9035967101652548E-2,2.0640965537176668E-2,2.0744792855764003E-2,1.7782321534380488E-2,2.0956810253305962E-2,1.9509573092354803E-2,2.1174857922994301E-2,1.9708475397068007E-2,2.1399205141147057E-2,2.1513829657970131E-2,2.0017729984301191E-2,2.1748167126155189E-2,2.023155733963846E-2,2.1989551499437231E-2,2.2112989258229496E-2,1.7216889408894587E-2,2.2365573326706138E-2,2.0795065759358872E-2,2.2626075033836516E-2,2.1032890028318457E-2,2.2894882947424963E-2,2.3032530183063608E-2,2.1404040928858541E-2,2.3314583225289464E-2,2.1661653342536995E-2,2.3606032076792197E-2,2.3755431529028568E-2,1.8378466596242229E-2,2.4061902298185372E-2,2.2344455126630469E-2,2.4379058118008154E-2,2.2634339155229763E-2,2.4707480877147286E-2,2.4876110876132437E-2,2.3088785950951565E-2,2.5222620465559956E-2,2.3405693371397314E-2,2.5582049298318903E-2,2.5766841038427312E-2,1.9800474325822603E-2,2.6147076305756974E-2,2.4251586250915454E-2,2.6542223205994284E-2,2.461334034857161E-2,2.6953193629062001E-2,2.7164918190820328E-2,{"$f":"IF(TB90,TC86/TB90)","v":2.5183647511189497E-2},2.7601502096484341E-2,2.558367531884034E-2,2.805653966123197E-2,2.8291354300165588E-2,2.3900878961888965E-2,2.8776385205427971E-2,2.6660912368556448E-2,2.928311739670432E-2,2.7125864135644124E-2,2.9813063676992296E-2,3.0087253782758387E-2,2.7864121400691864E-2,3.0655177595559097E-2,2.838583438295525E-2,3.125076696346523E-2,3.1559584220770244E-2,2.3899356503125125E-2,3.2200676165912379E-2,2.9806929727564484E-2,3.287510116516585E-2,3.0427696249034616E-2,3.3585560428687315E-2,3.3955227980184882E-2,3.1422694394591166E-2,3.4725471469467244E-2,3.2132846346165894E-2,3.5539911132963196E-2,3.5964922669122698E-2,2.7025050419726946E-2,3.6853223818579306E-2,3.4097294077152333E-2,3.7796548263648831E-2,3.4969499585465996E-2,3.880021905019361E-2,3.9326538659636569E-2,3.638583508681302E-2,4.0432294996152814E-2,3.7410765955860681E-2,4.1615085048772579E-2,4.2237946346601898E-2,3.1493859533275381E-2,4.3552427270717141E-2,4.0308850120832317E-2,4.4967399328619838E-2,4.1626081279527639E-2,4.6494919193753502E-2,4.7305190506763656E-2,4.3806470973297068E-2,4.9028650419023989E-2,4.541717320123359E-2,5.0904578271881343E-2,5.1906214077000391E-2,4.3271209899819696E-2,5.4051987708657337E-2,5.0127907809558545E-2,5.6411511975675517E-2,5.2348922062708837E-2,5.9018533942192287E-2,6.0427397698666702E-2,5.6141419696585572E-2,6.348592947828903E-2,5.9040335229810496E-2,6.6914178001417413E-2,{"$f":"IF(VN90,VO86/VN90)","v":6.8788607993006928E-2},5.0696684592858775E-2,7.2911512242248885E-2,6.803189425285347E-2,7.7622196846269781E-2,7.2558783906325072E-2,8.3056298899853484E-2,8.6098886303924649E-2,8.0761114016416252E-2,9.297666820618869E-2,8.7470170891384605E-2,0.1011628761574711,0.10586930298465083,7.8394664392733265E-2,0.1168495331167777,0.11114035488950218,0.13057266585291452,0.12502283433788497,0.14821422230910364,0.15906956380665166,0.15451767658804144,0.18669896945553999,0.18400815997922643,0.22660423310528213,0.2540374611598355,0.20087934078753575,0.33633275743592855,0.3609203714777896,0.50091454878983876,0.59678275428592964,0.99464225926425909,1.9820843941683726,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL90,AAM86/AAL90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":0.11042470255343466},0.11635993323955335,0.1106717682233567,0.11662931397941155,0.11676471025039212,0.10519051726835595,0.11703692858927126,0.11129688713203754,0.11731106692378052,0.11154996976966859,0.11758714830785913,0.11772592495407498,0.11193291050267748,0.11800496499258648,0.11219044657064207,0.11828600743715262,0.11842728718716519,0.10060235179211058,0.11871137922198148,0.11284229389893219,0.11899753558612887,0.11310629452068426,0.11928578179904784,0.11943069669441815,0.11350586197359788,0.11972212650058643,0.11377465236198367,0.12001571191246596,0.1201633214245565,0.10192158896064196,0.12046019122928424,0.1144552472088525,0.12075928531966405,0.1147309979506394,0.12106063202287548,0.12121215909436456,0.1151484675377854,0.12151693893849985,0.11542938113112142,0.12182404444867012,0.12197847872792658,0.1032971464123861,0.12228912943111668,0.11614096327158474,0.12260218219385591,0.11642938798089993,0.1229176685520217,0.12307633434217981,0.11686617653660744,0.12339553149246626,0.11716017914881997,0.12371724363846084,0.12387905331688211,0.11116944183377427,0.12420460119005719,0.1179052403785904,0.12453274929052904,0.1182073677502013,0.12486353283465307,0.12502992408461572,0.11866505390706231,0.12536472828402936,0.11897322233362678,0.1257022589124952,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":0.1258720583641533},0.10623526778646231,0.12621374938871602,0.11975454332160998,0.12655826223935907,0.12007152236118482,0.12690563637055358,0.12708040895525774,0.12055187056222882,0.12743215066868574,0.12087540915372605,0.12778685569855761,0.12796533262002879,0.10780817883267738,0.12832456205681103,0.12169610296572826,0.128686861946752,0.12202922127742735,0.1290522766447314,0.12923616615030983,0.12253421020146968,0.12960633817818973,0.12287447050270016,0.12997973984343392,0.13016766661776383,0.10945826667021682,0.13054600223395746,0.1237380342492708,0.13092768824032672,0.12408873976790782,0.1313127746827602,0.13150660898937905,0.12462059614433446,0.13189689219552056,0.124979100281617,0.13229070554432559,0.13248895278832279,0.11835764842703456,0.13288816256492808,0.12588947671617748,0.13329103910156742,0.12625940366547153,0.13369763908400864,0.13390235341223772,0.12682064270957616,0.13431464750946415,0.12719911138827289,0.13473081214150176,0.13494036494195449,0.11301842458531751,0.13536245030362321,0.12816076276634181,0.13578856139154091,0.12855176283419781,0.13621876267672847,0.13643541767914574,0.12914523686640469,0.13687187827210279,0.12954562307497611,0.13731259656299821,0.13753457404578193,0.11494510158728943,0.13798180994130441,0.13056362021962176,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.13843348058499677},0.13097780021610478,0.13888965962417421,0.13911946326634692,0.13160675746499534,0.13958254668721887,0.13203128729027866,0.14005033010178697,0.14028600916031081,0.11698250204043267,0.14076099270006187,0.13311141764607748,0.14124087915013922,0.13355118527323312,0.14172575303459645,0.14197008722489501,0.13421934144098754,0.14246260514415388,0.13467056380892578,0.14296033070830133,0.14321117496052804,0.12724920028166548,0.14371688482076794,0.13581946338139511,0.14422803603202503,0.1362875832293455,0.14474472608829453,0.14500517930401929,0.13699920917233369,0.14553036569616543,0.1374800568773008,0.1460613453256191,0.14632904069496297,0.12143717847964883,0.14686891017605369,0.13870537245313788,0.14741484348224382,0.13920503499105363,0.14796695367346868,0.14824536121984092,0.13996506491404426,0.14880695507270614,0.14047893004299092,0.14937502130793334,0.14966152006569941,0.12388293951603979,0.15023952761116122,0.14178952012104223,0.15082432260678116,0.14232442734257578,0.15141603692395261,0.15171453099363258,0.14313859333254503,0.15231687925512788,0.1436894212068581,0.15292649211749346,0.15323406783113913,0.12649714737105494,0.15385485007768748,0.14509560686259709,0.15448326603035653,0.14567007947240035,0.15511947046479574,0.1554405428987663,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.14654508016860507},0.15608872968305751,0.14713748733349666,0.15674511098199143,0.15707642765504459,0.13867031212427028,0.15774542183885071,0.14865136811840463,0.15842304581207114,0.14927048085640632,0.15910948246436082,0.15945606413946037,0.15021419480698756,0.1601560743530685,0.15085361856925736,0.16086537803857506,0.16122357791016428,0.13231751241358983,0.16194720292397663,0.15248947400101295,0.16268063840744501,0.153159228115097,0.16342410206330868,0.16379966428185577,0.15418098626849072,0.16455859286259147,0.1548738760816003,0.16532812323593638,0.16571693939088439,0.1355769683786586,0.16650282830858171,0.15664868105633456,0.16729993789507344,0.15737622638924037,0.16810852937585663,0.16851721471476178,0.15848716376505262,0.16934353703798638,0.15924122879002589,0.17018203127418388,0.17060593364590576,0.1391134103044345,0.17146323562866878,0.16117532249555319,0.17233345670641545,0.16196924667225474,0.17321691308827214,0.17366370620007268,0.16318276141486859,0.17456763157790184,0.16400729447959544,0.17548562981095109,0.17595001672777483,0.15411826597121916,0.17688979372343558,0.16612525892108207,0.17784455416144043,0.16699596853801921,0.17881468451606197,0.1793056378731252,0.16832832865001532,0.18029957753682246,0.16923463559839791,0.18130991388632975,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.18182136664044546},0.14719230427502747,0.1828571215088971,0.17156646457584579,0.18391039433586098,0.17252669444303109,0.18498166253499271,0.18552419889927804,0.17399785075241372,0.18662339417691715,0.17499982746522397,0.1877418574696752,0.18830848349715074,0.15184712144788548,0.18945687331463196,0.17758250454136734,0.19062592779755183,0.17864800812567799,0.19181624372268125,0.1924195675822733,0.18028270015904538,0.19364294609904459,0.18139762008756424,0.1948891828656194,0.1955210857267477,0.15700964530628231,0.1968029006981476,0.18427728278145336,0.19810933601306621,0.18546778379044271,0.19944114759558057,0.20011681427628247,0.18729706949780606,0.20148817692735138,0.1885466770806431,0.20288694702765392,0.20359688141384746,0.17662226214724222,0.20503841237173689,0.19178163806388537,0.20650960616476655,0.19312216610928423,0.20801143467750449,0.2087741524081283,0.19518557782809715,0.2103238503880589,0.19659763593721896,0.21190680704030695,0.21271110972275264,0.16927033397171748,0.21434609684765829,0.2002626849954865,0.21601727681145488,0.20178548916071304,0.21772592044566746,0.21859470471749851,0.20413413668832364,0.22036205998649699,0.20574466430736868,0.22217032871008105,0.2230902712284005,0.17665061334008259,0.22496274402574198,0.20993733240340851,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.22688001908512556},0.21168468695266626,0.22884379055724652,0.22984366546849841,0.21438583123071348,0.23188054961927163,0.2162424192025616,0.23396855801090696,0.2350323620763749,0.18512693987037457,0.23720088513094234,0.22109233407638107,0.23942579791707469,0.2231207621482596,0.24170940987378758,0.24287398457431725,0.22626474191081056,0.24525025853775761,0.22843160521983058,0.24769158644612002,0.24893751426916805,0.21338785841256586,0.25148172303967153,0.23411487710825762,0.25409829507593162,0.23650170476481608,0.25679046169376468,0.25816595589564156,0.24021275981161427,0.2609780055138623,0.24277868807566153,0.26387461799324674,0.26535587109875397,0.20660267290673506,0.26838687992047366,0.24954078911230648,0.2715129004060382,0.25239468033982149,0.27473859536909956,0.27639036219676327,0.25684849114630248,0.27977499870347355,0.25993984011044391,0.28327238492150636,0.28506517834834283,0.22054159915490673,0.28874282757822445,0.26813346151956563,0.29254869741609785,0.27161206986275716,0.29648977052576742,0.29851333051358925,0.27706543141141876,0.30267144558671949,0.28086832045676779,0.30698459157982683,0.30920209246112773,0.23760569190987124,0.31376491566908371,0.29101903501098547,0.31850667847193143,0.29536008418285931,0.32343832354874402,0.32597901828984394,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0.30220377013427396},0.33121802515781207,0.30700410382608406,0.33667847593478362,0.33949625160198704,0.28681054754266755,0.34531662246513567,0.31993094842267739,0.35139740876045183,0.3255103696277295,0.35775676412390756,0.36104704539310062,0.33436945680830238,0.36786213114670918,0.34063001259546299,0.37500920356158274,0.37871501064924296,0.28679227803750151,0.38640811399094854,0.35768315673077378,0.39450121398199023,0.3651323549884154,0.40302672514424775,0.40746273576221859,0.377072332735094,0.4167056576336069,0.38559415615399073,0.42647893359555833,0.43157907202947238,0.32430060503672337,0.44223868582295167,0.40916752892582797,0.45355857916378595,0.41963399502559195,0.46560262860232332,0.47191846391563885,0.43663002104175624,0.48518753995383379,0.44892919147032817,0.49938102058527095,0.50685535615922284,0.37792631439930457,0.52262912724860566,0.48370620144998777,0.53960879194343803,0.4995129753543317,0.557939030325042,0.56766228608116387,0.52567765167956482,0.58834380502828787,0.54500607841480309,0.61085493926257617,0.62287456892400472,0.51925451879783635,0.6486238525038881,0.60153489371470248,0.67693814370810623,0.62818706475250607,0.70822240730630748,0.72512877238400042,0.67369703635902689,0.76183115373946841,0.70848402275772593,0.80297013601700895,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0.82546329591608314},0.60836021511430527,0.87493814690698657,0.81638273103424164,0.93146636215523737,0.87070540687590081,0.99667558679824175,1.0331866356470958,0.96913336819699503,1.1157200184742644,1.0496420506966153,1.2139545138896533,1.2704316358158101,0.94073597271279918,1.4021943974013324,1.3336842586740261,1.5668719902349744,1.5002740120546196,1.7785706677092437,1.9088347656798199,1.8542121190564973,2.2403876334664798,2.2080979197507169,2.7192507972633857,3.048449533918026,2.4105520894504289,4.0359930892311429,4.3310444577334755,6.0109745854780652,7.1613930514311557,11.935707111171109,23.785012730020469,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":1.053080344503865E-2},{"$f":"(1+F95)^((months/Months_Period))-1","v":0.13395201455050287},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^EI8","v":0.98957893870316704},0.97926647592488625,0.96906147995333947,0.95896283087034584,0.94896942042846144,0.93908015192935634,0.92929394010346122,0.91960971099086752,0.91002640182346872,0.90054296090832997,0.89115834751227296,0.88187153174766286,0.87268149445938836,0.86358722711301517,0.85458773168410851,0.84568202054870678,0.8368691163749391,0.82814805201576935,0.81951787040286028,0.81097762444154187,0.80252637690687645,0.79416320034080468,0.78588717695036403,0.77769739850696906,0.76959296624674034,0.76157299077187157,0.75363659195302557,0.74578289883274651,0.7380110495298805,0.73032019114498958,0.72270947966675303,0.71517807987934334,0.70772516527076934,0.70034991794217138,0.69305152851806406,0.68582919605751336,0.67868212796624028,0.67160953990963912,0.66461065572670286,0.65768470734484641,0.65083093469561615,0.64404858563127798,0.63733691584227592,0.63069518877554887,0.62412267555370116,0.61761865489501255,0.61118241303428422,0.6048132436445075,0.59851044775935169,0.59227333369645641,0.58610121698152606,0.5799934202732131,0.57394927328878598,0.56796811273057091,0.56204928221315908,0.55619213219137464,0.55039601988899201,0.54466030922819597,0.53898437075977701,0.53336758159405417,0.5278093253325189,0.52230899200018865,0.51686597797866773,0.51147968593990434,{"$f":"1/(1+$F$95)^GU8","v":0.50614952478063979},0.50087490955753777,0.49565526142299304,0.4904900075616061,0.48537858112732246,0.48032042118122481,0.47531497262997463,0.47036168616489515,0.46546001820168903,0.46060943082078426,0.45580939170830148,0.45105937409763697,0.44635885671165437,0.44170732370547783,0.43710426460988311,0.43254917427527634,0.42804155281625911,0.4235809055567693,0.4191667429757942,0.41479858065364955,0.41047593921881853,0.40619834429534413,0.40196532645077027,0.39777642114462519,0.39363116867744219,0.38952911414031055,0.38546980736495334,0.38145280287432459,0.3774776598337225,0.3735439420024102,0.36965121768574249,0.36579905968779036,0.36198704526446002,0.35821475607709957,0.3544817781465901,0.35078770180791408,0.34713212166519852,0.34351463654722586,0.33993484946340791,0.33639236756021995,0.33288680207808813,0.32941776830872566,0.32598488555291455,0.32258777707872643,0.31922607008017989,0.31589939563632718,0.31260738867076859,0.30934968791158751,0.30612593585170472,0.30293577870964372,0.29977886639070672,0.296654852448554,0.29356339404718462,0.29050415192331258,0.28747679034913526,0.28448097709549008,0.28151638339539503,0.27858268390796886,0.2756795566827277,0.27280668312425316,0.26996374795722955,0.2671504391918445,0.26436644808955051,0.26161146912918321,{"$f":"1/(1+$F$95)^JG8","v":0.25888519997343346},0.25618734143566746,0.25351759744709368,0.2508756750242716,0.24826128423695931,0.24567413817629549,0.24311395292331367,0.24058044751778443,0.23807334392738208,0.23559236701717282,0.23313724451942094,0.23070770700370921,0.22830348784737176,0.22592432320623351,0.22356995198565588,0.2212401158118833,0.21893455900368924,0.21665302854431667,0.21439527405371187,0.21216104776104677,0.20995010447752854,0.20776220156949174,0.20559709893177111,0.20345455896135203,0.20133434653129564,0.1992362289649352,0.1971599760103418,0.19510535981505583,0.19307215490108245,0.19106013814014661,0.18906908872920683,0.18709878816622336,0.18514902022617996,0.18321957093735439,0.18131022855783677,0.17942078355229271,0.17755102856896843,0.17570075841693547,0.17386977004357257,0.17205786251228219,0.17026483698043965,0.16849049667757118,0.16673464688376041,0.16499709490827888,0.16327765006844033,0.16157612366867424,0.15989232897981834,0.15822608121862625,0.15657719752748925,0.15494549695436893,0.15333080043293923,0.15173293076293506,0.15015171259070639,0.1485869723899742,0.14703853844278744,0.1455062408206784,0.14398991136601436,0.14248938367354358,0.14100449307213364,0.1395350766067,0.13808097302032329,0.13664202273655215,0.13521806784189133,0.13380895206847163,{"$f":"1/(1+$F$95)^LS8","v":0.13241452077690108},0.13103462093929422,0.12966910112247859,0.12831781147137594,0.12698060369255729,0.12565733103796828,0.12434784828882518,0.12305201173967803,0.12176967918264023,0.12050070989178226,0.11924496460768809,0.11800230552217265,0.11677259626315847,0.11555570187970976,0.11435148882722278,0.11315982495277015,0.11198057948059841,0.11081362299777622,0.10965882743999227,0.10851606607750126,0.10738521350121642,0.10626614560894675,0.10515873959177774,0.10406287392059409,0.102978428332743,0.10190528381883593,0.1008433226096887,9.9792428163396785E-2,9.8752485152546227E-2,9.7723379451556944E-2,9.6704998124158614E-2,9.5697229410996607E-2,9.4699962717367539E-2,9.3713088601082045E-2,9.273649876045463E-2,9.1770086022418249E-2,9.0813744330762974E-2,8.9867368734497174E-2,8.8930855376329887E-2,8.8004101481273342E-2,8.7087005345364274E-2,8.6179466324502615E-2,8.5281384823406636E-2,8.4392662284683076E-2,8.3513201178011462E-2,8.2642904989440658E-2,8.1781678210797362E-2,8.0929426329204746E-2,8.0086055816710577E-2,7.9251474120023035E-2,7.8425589650353913E-2,7.7608311773367286E-2,7.6799550799233285E-2,7.5999217972785249E-2,7.5207225463779476E-2,7.442348635725668E-2,7.3647914644003692E-2,7.2880425211114611E-2,7.2120933832650336E-2,7.1369357160395414E-2,7.062561271471135E-2,6.9889618875484963E-2,6.9161294873171256E-2,6.8440560779929577E-2,{"$f":"1/(1+$F$95)^OE8","v":6.7727337500852317E-2},6.7021546765284629E-2,6.6323111118235051E-2,6.5631953911875235E-2,6.4947999297128661E-2,6.4271172215346617E-2,6.3601398390071187E-2,6.2938604318883942E-2,6.2282717265339738E-2,6.1633665250984307E-2,6.0991377047455324E-2,6.0355782168665516E-2,5.9726810863067553E-2,5.9104394105999165E-2,5.8488463592108381E-2,5.7878951727857425E-2,5.7275791624104976E-2,5.6678917088765553E-2,5.6088262619545408E-2,5.5503763396754245E-2,5.4925355276191745E-2,5.4352974782108231E-2,5.3786559100238669E-2,5.322604607090934E-2,5.2671374182216325E-2,5.2122482563275029E-2,5.1579310977540038E-2,5.1041799816194659E-2,5.0509890091609409E-2,4.9983523430868447E-2,4.946264206936369E-2,4.8947188844455536E-2,4.8437107189199802E-2,4.793234112613988E-2,4.7432835261163667E-2,4.693853477742449E-2,4.6449385429325411E-2,4.5965333536566198E-2,4.5486325978252258E-2,4.5012310187065162E-2,4.454323414349369E-2,4.4079046370125163E-2,4.3619695925996155E-2,4.3165132401002115E-2,4.2715305910365355E-2,4.2270167089160461E-2,4.1829667086896956E-2,4.1393757562158268E-2,4.0962390677296776E-2,4.0535519093183842E-2,4.0113095964014835E-2,3.9695074932168083E-2,3.9281410123117574E-2,3.8872056140398535E-2,3.8466968060625509E-2,3.8066101428562406E-2,3.7669412252243892E-2,3.7276856998147583E-2,3.6888392586416616E-2,3.6503976386131919E-2,3.6123566210633881E-2,3.5747120312892663E-2,3.5374597380926756E-2,3.5005956533269322E-2,{"$f":"1/(1+$F$95)^QQ8","v":3.4641157314481849E-2},3.4280159690714393E-2,3.392292404531224E-2,3.3569411174468225E-2,3.3219582282920497E-2,3.287339897969499E-2,3.2530823273892347E-2,3.2191817570518672E-2,3.185634466635983E-2,3.1524367745898653E-2,3.119585037727474E-2,3.0870756508286318E-2,3.054905046243386E-2,3.0230696935004787E-2,2.9915660989199132E-2,2.9603908052295406E-2,2.9295403911856619E-2,2.8990114711975681E-2,2.8688006949559967E-2,2.838904747065463E-2,2.8093203466804228E-2,2.7800442471452264E-2,2.7510732356378177E-2,2.7224041328171588E-2,2.6940337924743197E-2,2.6659591011872048E-2,2.638176977978884E-2,2.6106843739794713E-2,2.583478272091547E-2,2.5565556866590445E-2,2.5299136631396043E-2,2.5035492777803304E-2,2.4774596372969398E-2,2.4516418785562384E-2,2.4260931682619211E-2,2.4008107026436357E-2,2.3757917071492933E-2,2.3510334361405833E-2,2.3265331725916581E-2,2.3022882277909645E-2,2.2782959410461778E-2,2.25455367939221E-2,2.2310588373022636E-2,2.207808836401895E-2,2.1848011251860613E-2,2.1620331787391076E-2,2.1395024984576811E-2,2.1172066117765252E-2,2.0951430718971424E-2,2.0733094575192668E-2,2.0517033725751553E-2,2.0303224459666303E-2,2.009164331304876E-2,1.9882267066529374E-2,1.9675072742709066E-2,1.9470037603637642E-2,1.9267139148318492E-2,1.9066355110239255E-2,1.8867663454928268E-2,1.8671042377536438E-2,1.8476470300444359E-2,1.8283925870894314E-2,1.809338795864698E-2,1.7904835653662535E-2,{"$f":"1/(1+$F$95)^TC8","v":1.7718248263805997E-2},1.7533605312576368E-2,1.7350886536859535E-2,1.7170071884704523E-2,1.699114151312299E-2,1.681407578591157E-2,1.6638855271496989E-2,1.6465460740803583E-2,1.6293873165143073E-2,1.6124073714126292E-2,1.5956043753596733E-2,1.5789764843585546E-2,1.5625218736287961E-2,1.5462387374060678E-2,1.530125288744022E-2,1.514179759318186E-2,1.4984003992319073E-2,1.4827854768243125E-2,1.4673332784802725E-2,1.4520421084423465E-2,1.4369102886246859E-2,1.4219361584288782E-2,1.4071180745617074E-2,1.392454410854818E-2,1.3779435580862545E-2,1.3635839238038615E-2,1.3493739321505256E-2,1.3353120236912359E-2,1.3213966552419514E-2,1.3076262997002446E-2,1.2939994458777179E-2,1.280514598334158E-2,1.267170277213428E-2,1.2539650180810623E-2,1.2408973717635552E-2,1.2279659041893279E-2,1.2151691962313497E-2,1.2025058435513996E-2,1.1899744564459507E-2,1.1775736596936617E-2,1.1653020924044582E-2,1.1531584078701834E-2,1.1411412734168101E-2,1.129249370258187E-2,1.1174813933513163E-2,1.1058360512531319E-2,1.0943120659787753E-2,1.0829081728613464E-2,1.0716231204131168E-2,1.0604556701881882E-2,1.049404596646583E-2,1.0384686870197503E-2,1.0276467411774759E-2,1.0169375714961747E-2,1.0063400027285606E-2,9.9585287187467109E-3,9.8547502805423799E-3,9.752053323803864E-3,9.6504265783465219E-3,9.5498588914329809E-3,9.4503392265492519E-3,9.3518566621935192E-3,9.254400390677606E-3,9.1579597169409166E-3,{"$f":"1/(1+$F$95)^VO8","v":9.0625240573767481E-3},8.9680829386707996E-3,8.8746259966518311E-3,8.7821429751542505E-3,8.6906237248926162E-3,8.6000582023477989E-3,8.5104364686648028E-3,8.4217486885620422E-3,8.333985129252014E-3,8.2471361593731852E-3,8.1611922479330294E-3,8.0761439632620769E-3,7.9919819719788746E-3,7.9086970379656993E-3,7.82628002135498E-3,7.7447218775262578E-3,7.6640136561136312E-3,7.5841465000235061E-3,7.5051116444626005E-3,7.4269004159760801E-3,7.3495042314957173E-3,7.2729145973979671E-3,7.1971231085718517E-3,7.1221214474965688E-3,7.0479013833287191E-3,6.9744547709990152E-3,6.901773550318447E-3,6.829849745093714E-3,6.7586754622519325E-3,6.688242890974405E-3,6.6185443018394541E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,{"$f":"1/(1+$F$95)^YA8","v":6.5495720459741785E-3},6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,{"$f":"1/(1+$F$95)^AAM8","v":6.5495720459741785E-3},6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3,6.5495720459741785E-3]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":47501178.516567588},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,616098.6276355671,{"$f":"EJ95*EI90*EJ7","v":608408.06310109864},600810.87885722867,593305.96384440805,585892.22001896566,578568.56220248935,571333.91793293273,564187.22731742763,557127.44288678362,550153.52945165522,543264.46396035713,536459.23535830923,529736.8444490952,523096.3037571098,516536.63739178539,510056.88091337227,503656.08120026055,497333.29631782247,491087.59538875939,484918.0584649361,478823.77640068677,472803.8507275724,466857.39353057696,460983.52732572443,455181.3849390996,449450.10938725813,443788.85375900933,438196.78109855577,432673.06428997574,427216.88594303123,421827.43828028732,416503.92302552838,411245.55129345646,406051.54348065564,400921.12915781001,395853.5469631594,390848.04449718032,385903.87821847631,381020.31334086496,376196.62373164872,371432.0918110545,366726.00845282897,362077.6728859783,357486.39259763563,352951.4832370482,348472.26852066664,344048.08013832686,339678.2576605113,335362.14844667719,331099.10755463899,326888.49765099474,322729.6889225819,318622.05898895342,314564.99281586136,310557.88262973516,306600.12783314614,302691.13492124504,298830.31739916099,295017.09570035263,291250.89710589941,287531.15566472325,283857.31211472821,280228.81380484923,276645.11461799964,273105.67489490646,{"$f":"GV95*GU90*GV7","v":269609.96135882247},266157.44704110821,262747.61120766948,259379.93928624521,256053.92279453226,252769.05926913948,249524.85219536134,246320.81093776165,243156.4506715576,240031.29231479586,236944.86246131093,233896.69331445752,230886.32262160716,227913.29360940141,224977.15491975177,222077.46054657947,219213.76977328461,216385.64711093789,213592.66223718601,210834.38993586294,208110.41003729816,205420.30735931499,202763.67164891047,200140.09752460921,197549.18441948289,194990.53652482905,192463.76273450031,189968.47658987786,187504.29622547992,185070.84431520037,182667.74801916833,180294.63893122275,177951.15302699406,175636.93061258702,173351.61627385661,171094.85882627143,168866.3112653571,166665.63071771266,164492.47839259484,162346.51953406236,160227.42337367396,158134.86308373461,156068.51573108291,154028.06223141393,152013.18730413067,150023.57942771897,148058.93079563903,146118.93727272868,144203.29835211087,142311.71711260153,140443.90017661048,138599.55766853085,136778.40317361042,134980.15369730032,133204.52962507485,131451.25468271747,129720.05589706737,128010.66355722141,126322.81117618619,124656.23545297532,123010.67623514618,121385.87648177169,119781.58222684184,118197.54254309052,{"$f":"JH95*JG90*JH7","v":116633.50950624148},115089.23815967026,113564.4864794762,112059.01533996021,110572.58847950344,109104.97246684243,107655.93666773636,106225.2532120213,104812.69696104749,103418.04547549528,102041.07898356486,100681.58034953645,99339.335042695297,98014.131106618646,96705.759128819656,95414.012210744724,94138.685938119423,92879.578351639895,91636.489918004998,90409.223501285946,89197.584334628846,88001.379992286777,86820.420361977653,85654.517617563921,84503.486192050143,83367.142750895509,82245.30616563691,81137.797487819684,80044.439923231592,78965.058806437606,77899.481575611062,76847.537747658673,75809.058893635025,74783.878614444067,73771.832516823895,72772.758189611646,71786.495180285143,70812.884971778243,69851.770959566828,68902.998429022104,67966.414533028001,67041.868269860264,66129.210461323353,65228.293731142971,64338.972483610552,63461.102882477462,62594.542830095532,61739.151946801387,60894.791550541559,60061.324636735713,59238.615858375211,58426.53150635436,57624.939490031429,56833.709318017041,56052.712079187288,55281.820423918783,54520.908545543192,53769.852162018753,53028.528497816282,52296.816266017166,51574.595650620613,50861.748289058341,50158.157254913705,49463.707040843357,{"$f":"LT95*LS90*LT7","v":48778.283541698656},48101.774037844982,47434.06717867621,46775.052966322655,46124.622739549413,45482.669157843855,44849.086185689339,44223.769077023389,43606.614359877982,42997.519821199996,42396.384491849698,41803.108631775103,41217.593715360257,40639.742416945468,40069.458596517346,39506.647285566942,38951.214673113711,38403.068091893561,37862.116004709176,37328.267990940549,36801.4347332139,36281.528004227279,35768.460653730821,35262.146595660168,34762.500795420805,34269.439257322199,33782.879012159283,33302.738104940305,32828.93558275867,32361.391482807598,31900.026820535699,31444.763577941951,30995.524692008228,30552.234043268192,30114.81644451051,29683.197629615199,29257.304242521324,28837.063826324618,28422.404812503515,28013.256510272109,27609.549096058468,27211.213603107004,26818.181911203294,26430.386736520137,26047.761621583137,25670.240925354719,25297.759813435023,24930.254248378416,24567.660980124132,24209.917536539946,23856.962214077274,23508.734068536713,23165.172905942476,22826.219273524559,22491.814450807466,22161.900440804107,21836.419961313692,21515.31643632249,21198.533987506111,20886.01742583232,20577.712243262973,20273.564604554093,19973.521339152932,19677.529933190846,{"$f":"OF95*OE90*OF7","v":19385.538521570783},19097.495880148494,18813.351418006139,18533.055169817428,18256.557788303013,17983.810536775258,17714.765281771248,17449.374485773063,17187.591200014198,16929.369057371274,16674.662265339899,16423.425599093833,16175.614394626311,15931.184541972772,15690.092478513856,15452.29518235787,15217.750165801695,14986.415468869278,14758.249652926786,14533.211794373525,14311.261478407716,14092.358792866293,13876.464322137832,13663.539141147776,13453.544809415067,13246.443365179397,13042.197319598223,12840.769651012783,12642.123799282181,12446.223660184904,12253.033579886845,12062.518349475173,11874.643199557155,11689.373794923267,11506.676229273802,11326.517020008236,11148.863103076603,10973.681827892167,10800.940952304707,10630.608637633602,10462.653443760148,10297.044324278289,10133.750621703177,9972.7420627368265,9813.9887535901871,9657.461175361017,9503.1301794668525,9350.9669831325009,9200.9431649312919,9053.0306603796053,8907.2017575839218,8763.4290929398794,8621.6856468826481,8481.9447396880569,8344.1800273238896,8208.3654973507255,8074.4754648717599,7942.4845685310456,7812.367766559536,7684.1003328684446,7557.6578531892874,7433.0162212600944,7310.1516350572574,7189.0405930724783,{"$f":"QR95*QQ90*QR7","v":7069.6598906342306},6951.9866162733006,6835.9981481318055,6721.6721504152438,6608.9865698870208,6497.9196324049772,6388.4498394994143,6280.5559649921406,6174.2170516560373,6069.4124079146795,5966.1216045815327,5864.3244716382715,5764.0010950517371,5665.131813629102,5567.6972159107654,5471.6781371005736,5377.0556560328814,5283.8110921760353,5191.9260026718657,5101.3821794107507,5012.1616461418216,4924.2466556179015,4837.6196867747849,4752.2634419444294,4668.1608441016579,4585.2950341440092,4503.6493682042828,4423.2074149954833,4343.9529531876678,4265.8699688164306,4188.9426527225569,4113.1553980225654,4038.492797609681,3964.9396416849636,3892.4809153181754,3821.1017960380677,3750.7876514517279,3681.524036892637,3613.2966930971147,3546.0915439087985,3479.8946940108303,3414.6924266854307,3350.4712016005228,3287.2176526231015,3224.9185856590052,3163.5609765188128,3103.1319688095177,3043.6188718517155,2985.0091586219505,2927.2904637199795,2870.4505813606092,2814.4774633898505,2759.359217325075,2705.084104418906,2651.6405377465562,2599.0170803163364,2547.2024432030466,2496.1854837040041,2445.9552035174106,2396.5007469428183,2347.8113991034102,2299.8765841898503,2252.6858637254386,2206.2289348523341,{"$f":"TD95*TC90*TD7","v":2160.4956286385636},2115.4759084056022,2071.159868076259,2027.5377305426402,1984.5998460539365,1942.3366906238134,1900.738864457159,1859.797090395969,1819.5022123841288,1779.8451939508843,1740.8171167127559,1702.4091788937046,1664.6126938633022,1627.4190886927161,1590.8199027282778,1554.8067861824434,1519.3714987419171,1484.5059081927534,1450.2019890622221,1416.4518212772402,1383.2475888391764,1350.5815785148243,1318.4461785433593,1286.8338773590856,1255.7372623297813,1225.1490185104619,1195.0619274123692,1165.468865787014,1136.3628044250809,1107.7368069700292,1079.5840287462024,1051.8977156012861,1024.6712027629285,997.89791370936302,971.57135905386394,945.68513544286839,920.23292446759945,895.2084915890307,870.60568507603364,846.41843495654689,822.6407519816114,799.26672660212137,776.29052795813186,753.70640288057973,731.5086749052623,709.69174329893099,688.25008209735347,667.1782391552,646.47083520761214,626.12256294331382,606.1281860891263,586.48253850575009,567.18052329467639,548.21711191609825,529.58734331768483,511.28632307409214,493.30922253707712,475.65127799609144,458.30778984922506,441.27412178437982,424.54569997054341,408.11801225904821,391.98660739469165,376.14709423660037,{"$f":"VP95*VO90*VP7","v":360.59514098871853},345.32647443980824,330.33687921284343,315.62219702368748,301.178325948939,287.00121970283863,273.08688692312467,259.43139046573219,246.03084670822614,232.88142486186524,219.97934629219122,207.32088384804121,194.90236119888007,182.72015218035415,170.77068014796532,159.05041733876871,147.55588424099517,136.28364897150425,125.23032666097241,114.39257884672277,103.76711287310377,93.350681299325629,83.140081314664187,73.132154160943045,63.323784562205105,53.711900161487662,44.293470964613491,35.065508790914194,26.025066730800557,17.169238610097764,8.4951584610628963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000024},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2970175622499188E-2,{"$f":"EJ96/$H$96","v":1.2808273017666212E-2},1.2648336264913433E-2,1.2490341974093827E-2,1.233426702907206E-2,1.2180088584553637E-2,1.2027784062950382E-2,1.1877331151281834E-2,1.1728707798112151E-2,1.1581892210522129E-2,1.1436862851115913E-2,1.1293598435062018E-2,1.1152077927168316E-2,1.1012280538990477E-2,1.0874185725973649E-2,1.0737773184626846E-2,1.0603022849729802E-2,1.0469914891571822E-2,1.0338429713222306E-2,1.0208547947832601E-2,1.0080250455968821E-2,9.953518322975221E-3,9.8283328563678728E-3,9.7046755832582415E-3,9.5825282478063205E-3,9.4618728087030035E-3,9.3426914366813753E-3,9.2249665120565441E-3,9.1086806222937574E-3,8.9938165596044183E-3,8.8803573185697107E-3,8.7682860937915268E-3,8.65758627757038E-3,8.548241457609981E-3,8.4402354147481984E-3,8.33355212071407E-3,8.2281757359106214E-3,8.1240906072231386E-3,8.021281265852628E-3,7.9197324251742054E-3,7.8194289786200875E-3,7.720355997586908E-3,7.6224987293671441E-3,7.525842595104258E-3,7.4303731877714326E-3,7.3360762701734977E-3,7.2429377729718606E-3,7.1509437927321619E-3,7.0600805899943874E-3,6.9703345873651824E-3,6.8816923676321357E-3,6.7941406718997378E-3,6.7076663977468174E-3,6.6222565974051895E-3,6.5378984759592428E-3,6.4545793895662892E-3,6.3722868436973962E-3,6.2910084913984643E-3,6.2107321315713416E-3,6.1314457072747389E-3,6.053137304044727E-3,5.9757951482345582E-3,5.8994076053736286E-3,5.8239631785453622E-3,5.749450506783783E-3,{"$f":"GV96/$H$96","v":5.6758583634885437E-3},5.6031756548582711E-3,5.5313914183419194E-3,5.4604948211080277E-3,5.3904751585315954E-3,5.3213218526984131E-3,5.2530244509266522E-3,5.1855726243055051E-3,5.1189561662506721E-3,5.0531649910765288E-3,4.9881891325847562E-3,4.9240187426692669E-3,4.8606440899372216E-3,4.7980555583459726E-3,4.7362436458557259E-3,4.6751989630977831E-3,4.6149122320581302E-3,4.5553742847762469E-3,4.4965760620589356E-3,4.4385086122090116E-3,4.3811630897686643E-3,4.3245307542773481E-3,4.2686029690440211E-3,4.2133711999335728E-3,4.1588270141672623E-3,4.1049620791370417E-3,4.0517681612335637E-3,3.999237124687762E-3,3.9473609304257933E-3,3.896131634937244E-3,3.8455413891564181E-3,3.7955824373565616E-3,3.7462471160568736E-3,3.697527852942173E-3,3.6494171657950459E-3,3.6019076614403683E-3,3.5549920347020328E-3,3.5086630673717405E-3,3.4629136271897491E-3,3.4177366668374071E-3,3.373125222941351E-3,3.3290724150892366E-3,3.2855714448568663E-3,3.2426155948465912E-3,3.2001982277368359E-3,3.1583127853426489E-3,3.1169527876871231E-3,3.0761118320835963E-3,3.0357835922284592E-3,2.9959618173045046E-3,2.9566403310946504E-3,2.9178130311059485E-3,2.8794738877037439E-3,2.8416169432558726E-3,2.8042363112867909E-3,2.7673261756415062E-3,2.7308807896592137E-3,2.6948944753565117E-3,2.6593616226200994E-3,2.6242766884088443E-3,2.5896341959651E-3,2.5554287340351861E-3,2.5216549560989122E-3,2.4883075796080568E-3,{"$f":"JH96/$H$96","v":2.4553813852336679E-3},2.422871216122125E-3,2.3907719771598273E-3,2.359078634246432E-3,2.327786213576525E-3,2.2968898009296445E-3,2.2663845409685536E-3,2.2362656365456654E-3,2.2065283480175264E-3,2.177167992567276E-3,2.1481799435349737E-3,2.119559629755722E-3,2.0913025349054751E-3,2.0634041968544637E-3,2.0358602070281342E-3,2.0086662097755317E-3,1.9818179017450162E-3,1.9553110312672583E-3,1.9291413977454007E-3,1.9033048510523327E-3,1.8777972909349665E-3,1.8526146664254535E-3,1.82775297525926E-3,1.8032082633000171E-3,1.7789766239710619E-3,1.7550541976936109E-3,1.7314371713314685E-3,1.7081217776422164E-3,1.6851042947347817E-3,1.6623810455333433E-3,1.6399483972474719E-3,1.6178027608484615E-3,1.5959405905517511E-3,1.5743583833053899E-3,1.5530526782844673E-3,1.5320200563914382E-3,1.5112571397622747E-3,1.4907605912783813E-3,1.4705271140842062E-3,1.45055345111048E-3,1.4308363846030155E-3,1.4113727356570157E-3,1.3921593637568094E-3,1.3731931663209676E-3,1.3544710782527267E-3,1.3359900714956646E-3,1.3177471545945674E-3,1.2997393722614238E-3,1.2819638049464922E-3,1.2644175684143786E-3,1.2470978133250696E-3,1.2300017248198631E-3,1.2131265221121377E-3,1.1964694580829068E-3,1.1800278188811057E-3,1.1637989235285487E-3,1.1477801235295088E-3,1.1319688024848638E-3,1.1163623757107595E-3,1.1009582898617335E-3,1.0857540225582465E-3,1.0707470820185787E-3,1.0559350066950319E-3,1.0413153649143942E-3,{"$f":"LT96/$H$96","v":1.0268857545226091E-3},1.0126438025336133E-3,9.985871647822807E-4,9.8471352558144069E-4,9.7102059738290373E-4,9.5750612044247045E-4,9.4416786248885918E-4,9.3100361839651847E-4,9.1801120986227214E-4,9.0518848508575858E-4,8.9253331845361638E-4,8.8004361022737368E-4,8.6771728623499886E-4,8.5555229756607051E-4,8.4354662027052258E-4,8.3169825506092883E-4,8.2000522701827707E-4,8.0846558530119918E-4,7.9707740285861592E-4,7.8583877614575592E-4,7.7474782484350773E-4,7.6380269158107122E-4,7.5300154166186423E-4,7.423425627926545E-4,7.3182396481586765E-4,7.2144397944504915E-4,7.112008600034292E-4,7.01092881165567E-4,6.9111833870202834E-4,6.8127554922706819E-4,6.7156284994928121E-4,6.6197859842518562E-4,6.5252117231570422E-4,6.4318896914551508E-4,6.3398040606523019E-4,6.2489391961637779E-4,6.1592796549914824E-4,6.0708101834287646E-4,5.9835157147922701E-4,5.8973813671805151E-4,5.8123924412588498E-4,5.7285344180705341E-4,5.6457929568736018E-4,5.5641538930032396E-4,5.4836032357593256E-4,5.4041271663189119E-4,5.3257120356733055E-4,5.248344362589483E-4,5.1720108315955477E-4,5.0966982909899695E-4,5.0223937508742816E-4,4.9490843812090421E-4,4.8767575098926998E-4,4.805400620863158E-4,4.7350013522217581E-4,4.6655474943794122E-4,4.5970269882246239E-4,4.52942792331317E-4,4.4627385360791478E-4,4.3969472080671935E-4,4.3320424641855621E-4,4.2680129709798725E-4,4.2048475349272681E-4,4.1425351007507458E-4,{"$f":"OF96/$H$96","v":4.0810647497534073E-4},4.0204256981724398E-4,3.9606072955525448E-4,3.9015990231386404E-4,3.8433904922875631E-4,3.7859714428985832E-4,3.7293317418624983E-4,3.6734613815290969E-4,3.6183504781927596E-4,3.5639892705960135E-4,3.5103681184508014E-4,3.4574775009772919E-4,3.4053080154599822E-4,3.3538503758209391E-4,3.3030954112099397E-4,3.2530340646113394E-4,3.2036573914674574E-4,3.15495655831829E-4,3.1069228414573683E-4,3.0595476256035611E-4,3.0128224025886423E-4,2.9667387700604359E-4,2.9212884302013607E-4,2.8764631884621914E-4,2.8322549523108575E-4,2.7886557299961026E-4,2.7456576293258348E-4,2.703252856460002E-4,2.6614337147177992E-4,2.6201926033990664E-4,2.5795220166196928E-4,2.5394145421608801E-4,2.499862860332083E-4,2.4608597428474782E-4,2.4223980517158058E-4,2.3844707381434217E-4,2.3470708414504015E-4,2.310191487999553E-4,2.2738258901381839E-4,2.2379673451524641E-4,2.2026092342342527E-4,2.1677450214602274E-4,2.133368252783181E-4,2.0994725550353466E-4,2.0660516349435914E-4,2.0330992781563645E-4,2.0006093482822379E-4,1.968575785939931E-4,1.9369926078196485E-4,1.9058539057556362E-4,1.8751538458097928E-4,1.8448866673662312E-4,1.8150466822366426E-4,1.7856282737763445E-4,1.7566258960108924E-4,1.7280340727731186E-4,1.6998473968504851E-4,1.6720605291426285E-4,1.6446681978289691E-4,1.6176651975462805E-4,1.5910463885760871E-4,1.5648066960417809E-4,1.5389411091153461E-4,1.513444680233579E-4,{"$f":"QR96/$H$96","v":1.4883125243236766E-4},1.4635398180381078E-4,1.4391217989986348E-4,1.4150537650493958E-4,1.3913310735189278E-4,1.3679491404910334E-4,1.3449034400843832E-4,1.3221895037407528E-4,1.299802919521792E-4,1.2777393314142245E-4,1.2559944386433808E-4,1.2345639949949656E-4,1.2134438081449608E-4,1.1926297389975707E-4,1.1721177010311122E-4,1.1519036596517594E-4,1.1319836315550482E-4,1.1123536840950448E-4,1.0930099346610973E-4,1.0739485500620742E-4,1.0551657459180022E-4,1.0366577860590153E-4,1.018420981931534E-4,1.0004516920115829E-4,9.8274632122516374E-5,9.6530132037560667E-5,9.4811318557780371E-5,9.3117845769926435E-5,9.1449372180788573E-5,8.9805560662638493E-5,8.8186078399329115E-5,8.6590596833044218E-5,8.501879161168864E-5,8.3470342536913302E-5,8.1944933512766328E-5,8.044225249496355E-5,7.8961991440770632E-5,7.7503846259489859E-5,7.6067516763544284E-5,7.4652706620152246E-5,7.3259123303585059E-5,7.1886478048001381E-5,7.0534485800850948E-5,6.9202865176841389E-5,6.7891338412460846E-5,6.6599631321050644E-5,6.5327473248420547E-5,6.4074597029001171E-5,6.2840738942526053E-5,6.1625638671238258E-5,6.0429039257614331E-5,5.9250687062600135E-5,5.8090331724352022E-5,5.6947726117477684E-5,5.5822626312770535E-5,5.4714791537431945E-5,5.362398413577521E-5,5.2549969530406026E-5,5.1492516183873288E-5,5.0451395560785097E-5,4.9426382090384015E-5,4.8417253129576423E-5,4.7423788926410335E-5,4.6445772583996832E-5,{"$f":"TD96/$H$96","v":4.5482990024868966E-5},4.4535229955773851E-5,4.3602283832892153E-5,4.2683945827480265E-5,4.1780012791929838E-5,4.0890284226239986E-5,4.0014562244897023E-5,3.9152651544157033E-5,3.8304359369726331E-5,3.7469495484835293E-5,3.6647872138700495E-5,3.5839304035371119E-5,3.5043608302954296E-5,3.4260604463215593E-5,3.349011440154958E-5,3.2731962337316614E-5,3.1985974794540869E-5,3.1251980572965859E-5,3.052981071946282E-5,2.9819298499787883E-5,2.91202793706839E-5,2.8432590952322685E-5,2.7756073001083714E-5,2.7090567382665258E-5,2.6435918045523899E-5,2.579197099463861E-5,2.5158574265595375E-5,2.4535577898988732E-5,2.3922833915136173E-5,2.332019628910196E-5,2.2727520926026335E-5,2.2144665636756831E-5,2.1571490113777722E-5,2.1007855907434246E-5,2.0453626402448031E-5,1.9908666794720258E-5,1.9372844068419021E-5,1.8846026973347566E-5,1.8328086002590051E-5,1.7818893370431449E-5,1.7318322990548298E-5,1.6826250454467168E-5,1.6342553010287422E-5,1.5867109541665373E-5,1.5399800547056423E-5,1.4940508119212302E-5,1.4489115924930237E-5,1.4045509185051057E-5,1.3609574654703237E-5,1.3181200603789928E-5,1.2760276797716066E-5,1.2346694478352682E-5,1.194034634523549E-5,1.1541126536995068E-5,1.1148930613015716E-5,1.0763655535320335E-5,1.0385199650678549E-5,1.0013462672935421E-5,9.6483456655580714E-6,9.2897510243976589E-6,8.9375824606639858E-6,8.591744984110315E-6,8.2521448864257871E-6,7.9186897248329702E-6,{"$f":"VP96/$H$96","v":7.5912883058880148E-6},7.2698506694810607E-6,6.9542880730343911E-6,6.6445129758960387E-6,6.3404390239263899E-6,6.0419810342755512E-6,5.7490549803491024E-6,5.4615779769600247E-6,5.1794682656645004E-6,4.9026452002794048E-6,4.6310292325792769E-6,4.3645418981706166E-6,4.1031058025413305E-6,3.84664460728326E-6,3.5950830164856534E-6,3.3483467632975607E-6,3.1063625966570543E-6,2.8690582681853016E-6,2.6363625192434804E-6,2.4082050681505642E-6,2.1845165975600289E-6,1.9652287419935597E-6,1.7502740755298601E-6,1.5395860996466818E-6,1.3330992312142079E-6,1.1307487906379814E-6,9.3247099014953274E-7,7.3820292224294926E-7,5.4788254825558625E-7,3.6144868709119358E-7,1.788410040837183E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":1.0530803445039431E-2},{"$f":"(1+F98)^((months/Months_Period))-1","v":0.13395201455051464},{"$f":"SUM(K98:XFD98)","v":1.0530803445039431E-2},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1935231543169017E-4,{"$f":"EJ92*EJ97","v":1.2419748277080108E-4},1.1665114496013137E-4,1.2139500131723434E-4,1.2001725965004699E-4,1.0676915154863288E-4,1.1730790870522491E-4,1.1015916538117065E-4,1.1465893545281676E-4,1.0766331049660864E-4,1.1206900735423429E-4,1.1079577681896415E-4,1.0402371171171801E-4,1.0829198162434271E-4,1.0166497939075711E-4,1.0584402656460243E-4,1.046406026730855E-4,8.7774838429613799E-5,1.0227410418717786E-4,9.599633065088896E-5,9.9960413529270124E-5,9.3817131246288549E-5,9.7698364046092546E-5,9.6586347175153385E-5,9.0639427387800576E-5,9.4399627777999996E-5,8.8580122527808763E-5,9.2261743609427008E-5,9.1210776447526177E-5,7.6388672881284709E-5,8.9144128398273431E-5,8.3631362705237738E-5,8.712366095606081E-5,8.1729022762885126E-5,8.5148352810939459E-5,8.4177320456431089E-5,7.895515221847481E-5,8.2267885187397858E-5,7.7157627699668915E-5,8.0401152915499698E-5,7.948350427776192E-5,6.6457561986539828E-5,7.7679061142008421E-5,7.2838217368810962E-5,7.5914997277957933E-5,7.1177905859791949E-5,7.4190418710089447E-5,7.3342662424703242E-5,6.8757052049413302E-5,7.1675678424020596E-5,6.7188359219904007E-5,7.0046029734949651E-5,6.9244946943194705E-5,6.1349380801130346E-5,6.7669756068966703E-5,6.3419061205792385E-5,6.6129866659458706E-5,6.1970296188531442E-5,6.4624496286474424E-5,6.3884515942458638E-5,5.9857988707609782E-5,6.2429494586620528E-5,5.848929438923379E-5,6.1007110613862302E-5,6.0307930812641595E-5,{"$f":"GV92*GV97","v":5.0248027763603093E-5},5.8933150656936382E-5,5.5200771103050756E-5,5.7589227960537654E-5,5.3936879877919812E-5,5.6275478004102113E-5,5.5629707956310592E-5,5.2094206649692875E-5,5.4359966120337803E-5,5.0900282151471658E-5,5.3118750406893459E-5,5.2508641352744058E-5,4.3668098940829036E-5,5.1309031520749565E-5,4.8031866199736221E-5,5.013639029481354E-5,4.692951216181064E-5,4.8990118534936631E-5,4.8426687588646203E-5,4.5322428939121036E-5,4.7318875418863346E-5,4.4281202217039309E-5,4.6235991950937623E-5,4.5703724807486741E-5,3.7934833029335148E-5,4.4657199062777902E-5,4.1779818958735301E-5,4.3634239288354996E-5,4.0818586938801063E-5,4.2634321292740702E-5,4.2142842318022214E-5,3.9417312171528392E-5,4.1176529333694437E-5,3.8509475360577656E-5,4.0231997640716635E-5,3.9767747842039258E-5,3.5063374783680957E-5,3.8854982340204587E-5,3.6328698703353131E-5,3.7962805974857133E-5,3.549073159479464E-5,3.7090760186427477E-5,3.6662145730865054E-5,3.4269216149878276E-5,3.5819458076573747E-5,3.3477881648483838E-5,3.4995798374317001E-5,3.4590971101968728E-5,2.8591623247968033E-5,3.3795061050536138E-5,3.157710667156832E-5,3.3017136158614019E-5,3.084678702494643E-5,3.2256795334295192E-5,3.1883096033453358E-5,2.9782249536652013E-5,3.114839858482165E-5,2.9092648660947515E-5,3.0430320800162834E-5,3.0077398043215464E-5,2.4805480477427251E-5,2.9383556824849263E-5,2.7436366667752113E-5,2.8705423250931021E-5,{"$f":"JH92*JH97","v":2.6800037710789828E-5},2.8042646543367584E-5,2.7716909521224851E-5,2.5872557471510217E-5,2.7076527319534144E-5,2.5271776431721074E-5,2.6450658591686072E-5,2.6143065131111123E-5,2.15104339145194E-5,2.5538360659047557E-5,2.3828939803567582E-5,2.4947372126486815E-5,2.32746610251286E-5,2.4369792801162132E-5,2.4085937597456418E-5,2.2466821320903034E-5,2.3527911766992981E-5,2.1943569916881147E-5,2.2982557683729767E-5,2.2714543668939783E-5,1.9912350296879365E-5,2.2187667385994358E-5,2.0687035691121754E-5,2.1672765531040013E-5,2.0204368725209682E-5,2.1169569926272768E-5,2.0922279790213629E-5,1.9500944392252039E-5,2.0436153687410975E-5,1.9045353390972567E-5,1.996108909721321E-5,1.9727627169051497E-5,1.6150543528145763E-5,1.9268691665216369E-5,1.7951395848399196E-5,1.8820208068716851E-5,1.7531216918423923E-5,1.8381941945660084E-5,1.8166568600915279E-5,1.6918900662164105E-5,1.7743200466667849E-5,1.6522344316412217E-5,1.7329486218767694E-5,1.7126181384618898E-5,1.3982988221950646E-5,1.6726543102892515E-5,1.5570228057569379E-5,1.6336025865557686E-5,1.5204563701076584E-5,1.5954424768860493E-5,1.5766904987649806E-5,1.4671726390609943E-5,1.5398303832478973E-5,1.432666699363467E-5,1.5038126245212034E-5,1.4861136932481696E-5,1.2099242619639993E-5,1.4513240866577348E-5,1.3498273031860272E-5,1.4173302698419713E-5,1.3180156229461509E-5,1.3841143363703929E-5,1.3677925892207351E-5,1.2716636969348345E-5,{"$f":"LT92*LT97","v":1.3357107746088506E-5},1.2416488722386119E-5,1.3043637997415896E-5,1.2889606905161423E-5,1.1220977443181887E-5,1.258685057353991E-5,1.1695987041033219E-5,1.2291035740702971E-5,1.1419331227309393E-5,1.200200594955782E-5,1.1859987506162104E-5,1.1016253525444945E-5,1.1580849517641275E-5,1.0755263330256981E-5,1.1308120496914995E-5,1.1174114035213611E-5,9.0417543170999513E-6,1.0910728349985403E-5,1.0128826158333653E-5,1.0653396149059738E-5,9.8883149030735007E-6,1.0401980752097904E-5,1.0278449977327767E-5,9.5379257067042067E-6,1.0035660156101819E-5,9.3110687893657605E-6,9.7984586190125719E-6,9.6819138746245645E-6,7.8083107626763297E-6,9.4528588169824365E-6,8.7666195575823349E-6,9.2290815337001093E-6,8.5576099781773988E-6,9.0104626428188134E-6,8.9030510178205217E-6,8.2531387478355411E-6,8.6919516865197176E-6,8.056027278001659E-6,8.4857238208695737E-6,8.3844021184483328E-6,6.7381811210936341E-6,8.185275389438059E-6,7.5830208380602127E-6,7.9907489502308905E-6,7.4014590428789708E-6,7.8007185473852782E-6,7.7073574189113325E-6,7.1369943828625842E-6,7.5238806780574099E-6,6.96579747903369E-6,7.3446494210896529E-6,7.2565956638408345E-6,6.2633117582231969E-6,7.0835527048579442E-6,6.5550277135792773E-6,6.9145184504744344E-6,6.3973747857832042E-6,6.7494018762123856E-6,6.6682848322720714E-6,6.1677564558025152E-6,6.5088785513686019E-6,6.0191301656084523E-6,6.3531712038567402E-6,6.2766782781209662E-6,{"$f":"OF92*OF97","v":5.0058443700982696E-6},6.1263622534017525E-6,5.662561593927101E-6,5.9795384573819781E-6,5.5257288090678932E-6,5.8361274318115431E-6,5.76567736532241E-6,5.3264532100671283E-6,5.6272403963500326E-6,5.1974792286850983E-6,5.4920252580023514E-6,5.4256028744546028E-6,4.3090518315917476E-6,5.2950833814011532E-6,4.8880996321813228E-6,5.1676053060298146E-6,4.7693917641897225E-6,5.0430993010404398E-6,4.9819395805392886E-6,4.596529226741717E-6,4.8617650509205544E-6,4.4846612692539214E-6,4.7443959589727604E-6,4.686743380509585E-6,3.7057612123274105E-6,4.5734628059311941E-6,4.2163527281694308E-6,4.4628302372392963E-6,4.1134184397822959E-6,4.3547851645280143E-6,4.3017144026788725E-6,3.9635408498903812E-6,4.1974400858058784E-6,3.8665577272951487E-6,4.095607876652973E-6,4.0455900509047963E-6,3.4545413453066764E-6,3.9473166247844072E-6,3.6339837823564434E-6,3.8513479588086958E-6,3.5447722200635893E-6,3.7576312660746638E-6,3.7116012395768185E-6,3.4148896982400464E-6,3.6211661246823364E-6,3.3308542642600635E-6,3.53285615941232E-6,3.4894828333385223E-6,2.7322948802198323E-6,3.4042695488382118E-6,3.1293611995123465E-6,3.3210616159184468E-6,3.0520840218720851E-6,3.2398129956813577E-6,3.1999093253134355E-6,2.9395895301129028E-6,3.1215156169388115E-6,2.8668127689170948E-6,3.0449706177556556E-6,3.0073780639778647E-6,2.3421610032874096E-6,2.9335267350951185E-6,2.6923432597801546E-6,2.8614196494639677E-6,{"$f":"QR92*QR97","v":2.6254414233265832E-6},2.7910166632608616E-6,2.7564419111455487E-6,2.5280623138022122E-6,2.688521783582835E-6,2.4650719290487155E-6,2.622209321170428E-6,2.5896443514731592E-6,2.0052378077137344E-6,2.5256741698172712E-6,2.3140895168884923E-6,2.4632205798446754E-6,2.2562042274782512E-6,2.4022485867586009E-6,2.3723074703292878E-6,2.1719598688101957E-6,2.3134939858282111E-6,2.1174728135835286E-6,2.2560780393131429E-6,2.2278840208785827E-6,1.8763296565978341E-6,2.1725040520051032E-6,1.9868958585781013E-6,2.1184422437164522E-6,1.9368431693425232E-6,2.0656680977737724E-6,2.0397545570996294E-6,1.8640078933421901E-6,1.9888562297697569E-6,1.8169063499645507E-6,1.9391723124954566E-6,1.9147769376327878E-6,1.4637591328562981E-6,1.8668620666146129E-6,1.7040502810442664E-6,1.820092440841868E-6,1.660798882390752E-6,1.7744414880862403E-6,1.7520273758070308E-6,1.5978695879478077E-6,1.7080059272731766E-6,1.5571799674917013E-6,1.6650393343349311E-6,1.6439439253210511E-6,1.2477386951875886E-6,1.6025138219422871E-6,1.4597067945354854E-6,1.5620783248579721E-6,1.4223585979903892E-6,1.5226142890116076E-6,1.503239480710574E-6,1.3680264310351897E-6,1.4651903898018081E-6,1.3329010157039972E-6,1.4280571782949299E-6,1.4098273359956967E-6,1.0617803211287357E-6,1.3740280631767304E-6,1.2487751975098629E-6,1.3390922020282673E-6,1.2165483645891661E-6,1.3049995985887815E-6,1.2882633464846676E-6,1.1696739651402453E-6,{"$f":"TD92*TD97","v":1.2553988445257971E-6},1.1393748634384105E-6,1.2233292056778321E-6,1.2075866343343187E-6,9.9857902876608773E-7,1.1766745700537171E-6,1.0668247374773468E-6,1.1465116915598072E-6,1.0390388480660834E-6,1.11708045483417E-6,1.1026338296351621E-6,9.9863071855788671E-7,1.0742680361162734E-6,9.7251584415277519E-7,1.0465917607426167E-6,1.0330071220956233E-6,7.6444421471470662E-7,1.0063349059734584E-6,9.0999992271087315E-7,9.8031245485480493E-7,8.8606301537819869E-7,9.549245015733818E-7,9.4246378658645184E-7,8.5125861984156994E-7,9.1799971785901441E-7,8.2876944093548998E-7,8.9413349363131451E-7,8.8242016177936569E-7,6.4651579273930886E-7,8.5942441333547706E-7,7.7494696465935351E-7,8.3699192352204538E-7,7.5434421459163388E-7,8.1510941098335261E-7,8.043703294456357E-7,7.2439346679100173E-7,7.8328854628878714E-7,7.0504430429774321E-7,7.6272485777900316E-7,7.5263346213610384E-7,5.4542083161622173E-7,7.328240491570526E-7,6.587495198834327E-7,7.1350265095102097E-7,6.410333492602849E-7,6.9465771771639413E-7,6.8541038910340793E-7,6.1528419042011648E-7,6.6725907809705414E-7,5.98652870822532E-7,6.4955650902020893E-7,6.40870166736693E-7,5.1667323298122992E-7,6.2382082972171646E-7,5.5887256594441682E-7,6.0719408313276915E-7,5.4365400711904244E-7,5.9097988664151462E-7,5.8302442066688464E-7,5.2153981113749473E-7,5.6741072980410671E-7,5.0725950407091588E-7,5.5218549182378155E-7,5.4471564329978714E-7,{"$f":"VP92*VP97","v":3.8485314889706194E-7},5.3005580608718966E-7,4.731133907885558E-7,5.1576169416259609E-7,4.600545450083056E-7,5.0182458273003613E-7,4.9498723110808911E-7,4.4108312170681656E-7,4.8156970242117185E-7,4.2883521348826602E-7,4.6848823673704581E-7,4.6207100860662807E-7,3.2166160235810411E-7,4.4947862642721967E-7,3.9955880230943755E-7,4.3720256308374027E-7,3.8836625631525709E-7,4.2523523997858818E-7,4.1936503597226573E-7,3.7211025187817117E-7,4.0784699752297995E-7,3.6161812475252483E-7,3.9661951460950061E-7,3.9111254399121656E-7,2.6779209477068078E-7,3.8030785872261377E-7,3.3654777615703166E-7,3.6977658371066738E-7,3.2696685617316249E-7,3.5951213873648503E-7,3.5447796323174022E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":1.053080344503865E-2},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":164591.01895834552},{"$f":"NPV($F$100,M70:ACA70)","v":166324.29462781409},168075.82308267441,169845.79653942134,171634.40923874397,173441.85746684266,175268.33957696822,177114.05601119166,178979.20932239899,180864.00419652165,182768.64747499753,184693.34817747257,186638.3175247357,188603.76896190154,190589.91818183271,192596.98314881136,194625.18412245915,196674.74368190704,198745.88675022477,200838.84061910104,202953.83497379071,205091.10191831566,207250.87600094423,209433.3942399224,211638.89614949029,213867.62376616552,216119.82167530438,218395.73703794376,220695.61961792491,223019.72180930205,225368.29866404316,227741.60792001709,230139.9100292795,232563.46818665689,235012.54835862701,237487.41931250962,239988.35264595912,242515.622816772,245069.50717300692,247650.28598341841,250258.24246821695,252893.66283015057,255556.83628591103,258248.05509787364,260967.61460617319,263715.81326111167,266492.95265591238,269299.3375598205,272135.27595154155,275001.07905304909,277897.06136372988,280823.54069490515,283780.83820470265,286769.27843330492,289789.18933856144,292840.9023319835,295924.75231510913,299041.07771626109,302190.22052768344,305372.52634307288,308588.34439550707,311838.02759576659,315121.93257106596,318440.41970419232,321793.85317305278,{"$f":"NPV($F$100,BY70:AEM70)","v":325182.60099064017},328607.03504541912,332067.5311421387,335564.46904307621,339098.23250970739,342669.2093448278,346277.79143510439,349924.37479408958,353609.35960567481,357333.1502680073,361096.15543787641,364898.78807555209,368741.46549010777,372624.60938522016,376548.64590544021,380514.00568296597,384521.12388489768,388570.44026099483,392662.39919193613,396797.44973808341,400976.04568876704,405198.64561208477,409465.71290522057,413777.71584530844,418135.12764081248,422538.4264834646,426988.09560073714,431484.62330887996,436028.50306650309,440620.23352873023,445260.31860192877,449949.26749900088,454687.5947952721,459475.82048495807,464314.47003823321,469204.07445889263,474145.17034263135,479138.29993592366,484184.0111955388,489282.85784866952,494435.39945370017,499642.20146161638,504903.8352780554,510220.87832601496,515593.91410922073,521023.53227616305,526510.32868480368,532054.90546796576,537657.8710994171,543319.84046064282,549041.4349083252,554823.28234252613,560666.01727560698,566570.28090184892,572536.72116782574,578565.99284351082,584658.75759412942,590815.68405277445,597037.44789377961,603324.73190687748,609678.22607211815,616098.62763560459,622586.64118599286,622116.84450713277,{"$f":"NPV($F$100,EK70:AGY70)","v":621346.74465463439},620874.99712463596,620103.08511632914,619328.68435853603,619152.9890710389,618379.87800623337,617904.73883216758,617129.79739783111,616652.66928479285,615875.87707522651,615096.57933482167,614614.84030751209,613833.62722115021,613349.81366166065,612566.66321346082,611780.96527804062,611891.83786229079,611110.4480003803,610626.10875099467,609842.82445954497,609356.43220486597,608571.23217797827,607783.49847585196,607292.4022252186,606502.68693257926,606009.44987716258,605217.73003533913,604423.43342628342,604523.00238549523,603732.92652930063,603238.97973671532,602446.93952830124,601950.86974277324,601156.84286076284,600360.25111224374,599859.37513387576,599060.72939459782,598557.64012145868,597756.91636857053,596953.58336966287,597041.41571854579,596242.20974348939,595738.21064229682,594936.9638013948,594430.76506244636,593627.45388834178,592821.54323205526,592310.42585548258,591502.38188554184,590988.97173187719,590178.76922377874,589365.92139451578,589144.4972530168,588332.54737193964,587814.8481743827,587000.70726786437,586480.65736948268,585664.2992741284,584845.26887757797,584320.07330817683,583498.75269197905,582971.10646637215,582147.46757104294,581321.107034093,{"$f":"NPV($F$100,GW70:AJK70)","v":581380.4872619895},580557.97018209798,580028.77459321858,579203.96533734514,578672.31751310534,577845.18826885882,577015.33931821806,576478.39505932049,575646.1506511881,575106.65007263096,574271.98041596613,573434.53959030518,573480.14582942158,572646.42036516219,572105.08454303187,571268.95515633374,570725.05486027314,569886.49187500228,569045.15627710696,568495.79230451107,567651.94486969779,567099.90765859268,566253.51663803775,565404.29913715308,565435.43702533119,564589.79512903315,564035.60768654791,563187.43816782266,562630.56193699385,561779.83301265945,560926.27236450138,560363.74662505393,559507.54518884001,558942.21659153595,558083.34040434938,557221.57589998865,556943.950418778,556082.51753032673,555511.5672436771,554647.40409546439,554073.56094110606,553206.63198157935,552336.77124007361,551756.9699249455,550884.25628718443,550301.43846579432,549425.83400418423,548547.23625306762,548543.57727569295,547668.16173122602,547082.28014058399,546203.97314319725,545615.03648987086,544733.79960729927,543849.55237561336,543254.41341001866,542367.14487233269,541768.81991451862,540878.48911403422,539985.08271203924,539963.91959085956,539073.50105116866,538471.66125602904,537578.17168588028,{"$f":"NPV($F$100,JI70:ALW70)","v":536973.09605897637},536076.49376653088,535176.79301806225,534565.24233217444,533662.33252111531,533047.40681039297,532141.24355159001,531231.91234039597,531192.12654869945,530285.56854919251,529666.62632430869,528756.79693658382,528134.41711578681,527221.27095905796,526304.92745720188,525675.76750802516,524756.00531600078,524123.25921209296,523200.03006400616,522273.52926480357,521923.82446349907,520996.80482273118,520356.39670202869,519425.8171495414,518781.68057867058,517847.49018884217,516909.9578322664,516258.59888604999,515317.34533211804,514662.09524771181,513717.06639419141,512768.61401348957,512684.26294665091,511738.01075236284,511077.38302311912,510127.31182751089,509462.69454191386,508508.74850873975,507551.3311498054,506879.09505632939,505917.68503732886,505241.2841978572,504275.8222486251,503306.80099419999,503199.16249830136,502232.03881740349,501549.53956901695,500578.30657459347,499891.52511658822,498916.12141195545,497937.10082494753,497242.25555680954,496258.93797377869,495559.62113677803,494571.94143495132,493580.54959628626,493447.81241189822,492457.98097538197,491751.75890943804,490757.49251451605,490046.65988536499,489047.89083829848,488045.34102312749,487325.94461701333,{"$f":"NPV($F$100,LU70:AOI70)","v":486318.75626609667},485594.54387718503,484582.64523900964,483566.86233286554,483120.38317201042,482102.76613145304,481367.69426059327,480345.21272110229,479605.09694824566,478577.67473099846,477546.25396978145,476796.91280153813,475760.40251174994,475005.79034564568,473964.10984142969,472918.31616562419,472725.64752159716,471680.54640670307,470916.93379849126,469866.54871417477,469097.46904593776,468041.7155534327,466981.75096129981,466202.79996507283,465137.30549319513,464352.63924248808,463281.52550801524,462206.075215113,461980.97346795583,460905.73548528017,460110.90580108284,459029.91197031213,458229.13911277399,457142.29563775886,456051.00132260279,455239.62967149197,454142.30992971215,453324.72299538879,452221.27859077795,451113.24561035912,450852.76335113141,449744.40435067046,448915.34643493779,447800.70035752415,446965.16318486666,445844.12563279265,444718.36671488505,443871.41094865638,442739.06854685454,441885.33430498024,440746.29801874119,439602.38871515467,439019.99230774044,437872.17038724653,437002.48000220733,435847.70940881612,434970.87194835878,433809.03493527242,432642.13841171504,431752.85971785214,430578.68430755631,429681.92515878467,428500.34640169522,427313.5389473805,{"$f":"NPV($F$100,OG70:AQU70)","v":426968.57173593354},425780.08538066933,424868.55283908948,423672.43475940591,422753.06564757187,421549.18430623261,420339.89417976001,419407.02782774792,418189.7408349663,417248.66923953767,416023.24639589927,414792.22746374347,414400.15700671019,413166.68670503149,412208.95151916367,410967.07904832769,410000.72948914854,408750.30768432916,407494.08249037212,406513.04371551715,405248.01161619724,404257.94978584308,402983.9553362797,401703.94965744414,401259.95993751875,399976.63349684409,398967.7767100393,397675.17864035163,396656.82962479605,395354.79505072458,394046.5111265587,393012.12686754484,391694.12169328361,390649.79116809188,389321.89064366586,387987.50964834256,387206.30601621856,385864.67789982224,384796.16961412539,383444.22581843252,382365.17102512356,381002.72528141335,379633.4936716563,378536.7859563221,377156.73480739462,376048.97173942073,374657.90441532794,373259.79197228089,372691.64712596149,371288.06173191592,370156.21245988784,368741.19424371485,367597.67032866972,366171.01009473647,364736.98956755712,363574.08133808541,362128.06599492225,360952.91553365241,359494.68458666693,358028.80394124001,357389.78932092391,355917.18171569722,354714.85677000118,353229.55400781002,{"$f":"NPV($F$100,QS70:ATG70)","v":352014.27956856397},350516.04646705423,349009.80333862535,347773.18728886056,346253.62110402226,345003.4213747874,343470.28396962228,341928.81294930901,341211.03362502117,339661.42053530883,338380.55725354864,336816.82212280249,335521.56822090619,333943.44641068554,332356.57949376077,331037.77066147741,329436.07908667781,328102.16994665808,326485.37451817765,324859.47164147167,323777.45992110734,322138.90505364607,320767.44616144494,319113.09421237209,317725.55280981434,316055.10444535571,314375.04718436731,312961.35141116922,311264.70642731118,309834.12950738351,308120.58105209155,306397.01570368826,305490.49678454851,303755.31852442911,302285.50626829755,300532.69790149952,299044.95160291326,297274.17577054765,295492.84531122091,293976.09939471161,292176.25170574506,290640.6756153506,288821.95488670398,286992.22149307502,285976.06717445544,284132.67242894549,282552.79642483487,280689.69783893443,279089.79302323802,277206.61013198312,275311.80203685409,273679.67782652343,271764.16938135587,270111.00969213393,268174.3996713513,266225.64967399201,265086.88580015453,263122.15884992044,261418.97009190268,259432.19271456019,257706.60465608523,255697.34751937419,253675.25308353134,251913.80130679315,{"$f":"NPV($F$100,TE70:AVS70)","v":249868.53591476011},248083.55284760901,246014.66378736973,243932.35833124217,242383.03679024466,240279.25821715107,238434.85556000605,236306.30974358146,234436.763175575,232282.96409365063,230114.92359346262,228205.29291444525,226011.22075407239,224075.16877408806,221854.55251193335,219619.04110581373,218185.84600124304,215928.7097495675,213928.64139706336,211643.7232230067,209615.46535662471,207302.21625800323,204973.16713254413,202900.14130063204,200541.88597214824,198439.23169191377,196051.19136100414,193646.61436253542,192040.26294016623,189610.70103556549,187435.7031681377,184974.94607672826,182768.31031672159,180275.73763397854,177765.59958538253,175508.89181475429,172965.95304340686,170675.98528470771,168099.59175830567,165504.80221540519,163703.93464518277,161080.35766801817,158708.61851108883,156049.98121318084,153642.69916420296,150948.30018853617,148234.33614124465,145770.97493393568,143020.13951866466,140519.40565140996,137730.9595393856,134922.0111145569,132632.41087288046,129787.52724051991,127191.47285231561,124307.09126990791,121671.01047344098,118746.33652772124,115799.80087369583,113100.7429691775,110112.66206482811,107371.50924633566,104341.04571192374,101287.6606929469,{"$f":"NPV($F$100,VQ70:AYE70)","v":99018.796811687484},95927.380451386736,93081.524196706087,89945.643598982511,87054.743202196492,83873.499722270819,80667.823703695132,77706.225661291261,74453.773468456056,71444.79535807512,68144.619784209193,64818.81463894323,62272.390947491702,58903.02781611705,55775.629971343842,52356.176749655817,49178.05052548278,45707.490390639854,42209.584796295421,38952.014103040994,35401.406422860557,32090.468209101142,28486.086712908334,24853.007095881007,21993.812146046905,18310.915634132605,14866.020016208215,11126.659761435929,7624.5958602337923,3827.6210473772608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":622586.64118599275},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI7,EH100-EI100)","v":469.79667886008974},770.09985249838792,471.74752999842167,771.91200830682646,774.40075779310428,175.69528749713209,773.11106480553281,475.13917406578548,774.94143433647696,477.12811303825583,776.79220956633799,779.29774040484335,481.73902730958071,781.21308636188041,483.81355948955752,783.15044819982722,785.69793542020489,-110.87258425017353,781.38986191048753,484.33924938563723,783.28429144970141,486.39225467899814,785.20002688770182,787.73370212630834,491.09625063335989,789.71529263933189,493.2370554166846,791.7198418234475,794.29660905571654,-99.568959211814217,790.0758561945986,493.94679258530959,792.04020841408055,496.06978552800138,794.02688201039564,796.59174851910211,500.87597836798523,798.64573927794117,503.08927313913591,800.72375288815238,803.3329989076592,-87.832348882919177,799.20597505639307,503.99910119257402,801.24684090202209,506.19873894844204,803.31117410457227,805.91065628651995,511.11737657268532,808.04396994074341,513.41015366464853,810.20250809844583,812.84782926295884,221.42414149898104,811.94988107716199,517.69919755693991,814.14090651832521,520.04989838169422,816.35809535428416,819.03039655042812,525.19556940114126,821.32061619777232,527.64622560690623,823.63889532920439,{"$f":"IF(GU7,GT100-GU100)","v":826.36053694994189},-59.38022789650131,822.51707989152055,529.19558887940366,824.80925587343518,531.64782423980068,827.1292442465201,829.84895064076409,536.94425889756531,832.24440813239198,539.50057855714113,834.66965666483156,837.44082566094585,-45.606239116401412,833.72546425939072,541.33582213032059,836.12938669812866,543.90029606060125,838.56298527086619,841.33559789531864,549.36397259589285,843.84743481327314,552.03721110511106,846.39102055493277,849.21750088466797,-31.137888178112917,845.64189629803877,554.18744248524308,848.16951872524805,556.87623082881328,850.72892433439847,853.56064815807622,562.52573944744654,856.20143621391617,565.32859730406199,858.87618718657177,861.76450436073355,277.62548121064901,861.43288845126517,570.9502866496332,864.16314821271226,573.84315435832832,866.92895952670369,869.86074150574859,579.80131512810476,872.71363776107319,582.81782139011193,875.6044616100844,878.59775111661293,3.6589773746673018,875.41554446693044,585.88159064203501,878.30699738673866,588.93665332638193,881.23688257159665,884.24723168590572,595.13896559469867,887.26853768597357,598.3249578140676,890.33080048440024,893.40640199498739,21.163121179677546,890.41853969090153,601.83979513961822,{"$f":"IF(JG7,JF100-JG100)","v":893.48957014875486},605.07562690391205,896.60229244548827,899.70074846863281,611.55068588780705,902.90981105912942,614.92571072233841,906.16325880296063,909.33121119404677,39.785791696514934,906.557999506942,618.94222488382366,909.82938772486523,622.37982079701032,913.14615672884975,916.34350185608491,629.15994917671196,919.76219202438369,632.74610390781891,923.22914808680071,926.50079920259304,349.70480130449869,927.01964076788863,640.40812070248649,930.57955248729559,644.1365708708181,934.19038982840721,937.5323565757717,651.35894621640909,941.25355393195059,655.2500844062306,945.02885352040175,948.45238070184132,84.35106683865888,946.25219428807031,660.62772924371529,950.07119560823776,664.61728559702169,953.94603317411384,957.41735893435543,672.23609347600723,961.41001900052652,676.40083947166568,965.46194923209259,969.02125442511169,107.63849589863094,967.12368089787196,682.49924838653533,971.2329944234807,686.7814580052509,975.40370463277213,979.02058700792259,694.84526813798584,983.31758303084644,699.3168370006606,987.67970182670979,991.3918386650621,132.73718438803917,989.83143651625142,706.22206594393356,994.26639492198592,710.83262915106025,998.76904706651112,1002.5498151709908,{"$f":"IF(LS7,LR100-LS100)","v":719.39640611415962},1007.1883509166655,724.21238891163375,1011.898638175393,1015.7829061441007,446.47916085511679,1017.6170405573794,735.07187085977057,1022.481539490982,740.11577285663225,1027.4222172471927,1031.4207612170139,749.34116824332159,1036.5102897881879,754.61216610425618,1041.6805042159976,1045.7936758055002,192.66864402702777,1045.1011148940888,763.61260821181349,1050.3850843164837,769.07966823701281,1055.7534925050568,1059.964592132892,778.95099622698035,1065.4944718776969,784.66625070705777,1071.113734472834,1075.4502929022419,225.10174715716857,1075.237982675666,794.8296841973206,1080.9938307707198,800.77285753813339,1086.8434750151355,1091.2943151560612,811.3716511108214,1097.3197417798219,817.5869343233644,1103.4444046108401,1108.0329804188223,260.48225922771962,1108.3590004609432,829.05791573267197,1114.6460774136358,835.53717265749583,1121.0375520740054,1125.7589179076022,846.95576622866793,1132.3424018018413,853.73424187430646,1139.0362862390466,1143.9093035865226,582.39640741422772,1147.8219204939087,869.69038503919728,1154.7705933912075,876.83746045734733,1161.8370130863623,1166.8965235573705,889.27869386289967,1174.1754102958366,896.75914877164178,1181.5787570894463,{"$f":"IF(OE7,OD100-OE100)","v":1186.8074543147231},344.96721144695766,1188.4863552642055,911.53254157985793,1196.1180796835688,919.36911183403572,1203.8813413392636,1209.2901264725951,932.86635201208992,1217.2869927816209,941.07159542862792,1225.4228436384001,1231.0189321557991,392.07045703328913,1233.4703016786953,957.73518586781574,1241.8724708359805,966.34955917915795,1250.4218048193725,1256.2251939570415,981.03877485496923,1265.032099319913,990.06183035415597,1273.9944495633827,1280.0056788355578,443.98971992539009,1283.3264406746603,1008.8567868047976,1292.598069687665,1018.3490155555774,1302.0345740714693,1308.2839241658803,1034.3842590138665,1318.0051742612268,1044.3305251917336,1327.9005244260188,1334.3809953232994,781.20363212400116,1341.628116396314,1068.5082856968511,1351.9437956928741,1079.0547933089547,1362.4457437102101,1369.2316097570583,1096.7077153341961,1380.0511489274795,1107.7630679738941,1391.0673240927863,1398.1124430470518,568.14484631939558,1403.5853940455709,1131.8492720280774,1415.0182161729899,1143.523915045138,1426.6602339332458,1434.0205271793529,1162.9082294717082,1446.0153431631625,1175.1504612698336,1458.2309469854808,1465.8806454269215,639.01462031609844,1472.6076052266872,1202.3249456960475,{"$f":"IF(QQ7,QP100-QQ100)","v":1485.3027621911606},1215.2744392460445,1498.2331015097443,1506.2431284288759,1236.6160497647943,1519.5661848383024,1250.1997292348533,1533.1374051651219,1541.4710203132709,717.7793242878397,1549.6130897123367,1280.8632817601901,1563.7351307461504,1295.2539018962998,1578.1218102206476,1586.8669169247732,1318.8088322833646,1601.6915747995954,1333.9091400197358,1616.7954284804291,1625.902876705979,1082.0117203643313,1638.5548674612655,1371.4588922011317,1654.3519490728504,1387.5414025577484,1670.4483644586289,1680.0572609883966,1413.6957731980947,1696.6449838580447,1430.5769199276692,1713.5484552919515,1723.5653484032955,906.51891913975123,1735.1782601193991,1469.812256131554,1752.8083667980391,1487.7462985862512,1770.7758323656162,1781.3304593267385,1516.7459165093023,1799.8476889665471,1535.5760903944611,1818.7207286466146,1829.7333936289651,1016.1543186195777,1843.3947455099551,1579.8760041106143,1863.0985859004431,1599.9048156964127,1883.1828912548954,1894.8080951290322,1632.1242103306577,1915.5084451675648,1653.1596892219386,1936.6100207826239,1948.749997359293,1138.7638738374808,1964.7269502340932,1703.1887580177572,1986.7773773424851,1725.5880584749684,2009.2571367110359,2022.0944358428533,{"$f":"IF(TC7,TB100-TC100)","v":1761.4517767381913},2045.265392033034,1784.9830671511008,2068.8890602392785,2082.305456127564,1549.3215409975091,2103.7785730935866,1844.4026571450231,2128.5458164245938,1869.5465680064517,2153.7990819243714,2168.0405001880135,1909.6306790173694,2194.0721603728598,1936.0519799843314,2220.6162621547119,2235.5114061196218,1433.195104570681,2257.1362516755471,2000.0683525041386,2284.9181740566564,2028.2578663819877,2313.2490986214834,2329.0491254591034,2073.0258319120912,2358.2553284837923,2102.6542802344775,2388.0403309096291,2404.5769984687213,1606.3514223691891,2429.5619046007341,2174.9978674277954,2460.7570914094395,2206.6357600066694,2492.5726827430481,2510.1380485960108,2256.7077706282435,2542.938771347428,2289.9677586991456,2576.3935264020402,2594.7895429004857,1800.8675702224136,2623.576977164601,2371.7391569293395,2658.6372979079897,2407.2820489778824,2694.398975666787,2713.9640472915198,2463.3612073089753,2750.8354152710235,2500.7338672546903,2788.446112024365,2808.9484248287044,2289.6002416764386,2844.8836323605501,2596.0543882042984,2884.3815824077028,2636.080796466922,2924.67394571974,2946.5356540254143,2699.0579045183258,2988.0809043493937,2741.1528184924537,3030.463534411916,{"$f":"IF(VO7,VN100-VO100)","v":3053.3850189768418},2268.8638812594145,3091.4163603007473,2845.8562546806497,3135.8805977235752,2890.900396786019,3181.2434799256735,3205.6760185756866,2961.5980424038717,3252.4521928352042,3008.9781103809364,3300.1755738659267,3325.8051452659638,2546.4236914515277,3369.3631313746519,3127.3978447732079,3419.4532216880252,3178.1262241730365,3470.5601348429263,3497.9055943444328,3257.5706932544272,3550.6076801804375,3310.9382137594148,3604.3814961928074,3633.0796170273279,2859.1949498341019,3682.8965119142995,3444.8956179243905,3739.3602547722858,3502.0639012021365,3796.9748128565316,3827.6210473772608,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$f":"SUM(K102:XFD102)","v":2057983.5466442099},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6556.3375458357386,{"$f":"EJ70-EJ101","v":6551.3902093523538},6543.2804391727877,6538.3125586576525,6530.1837050229879,6522.0286428540767,6520.1784303152872,6512.0369496508138,6507.0333523995714,6498.8725964725736,6493.8480540960099,6485.6678080217989,6477.4611766886055,6472.3880776828701,6464.1612762212662,6459.0663307224941,6450.8191272839485,6442.5450967583529,6443.7126741520806,6435.484011102355,6430.3835296648085,6422.1349167507014,6417.0128155190723,6408.7440283705946,6400.4485595878805,6395.2769214991631,6386.9605849760683,6381.7664024898122,6373.428956456215,6365.0643749879482,6366.112916124418,6357.7927825789338,6352.5911259933546,6344.2503062376309,6339.0262928306638,6330.6645518073401,6322.2758006781987,6317.0011741975413,6308.5907928955767,6303.2928586455819,6294.8605941888818,6286.4008522777549,6287.325797480351,6278.9095164439914,6273.6020009724671,6265.1642279821481,6259.8335485564239,6251.3740364760597,6242.8871497609034,6237.5046731318871,6228.9953209091645,6223.5886994933862,6215.0566161316174,6206.496675408489,6204.164901297615,6195.6144166933027,6190.1626281989229,6181.5890703366222,6176.1125270759367,6167.5156204316736,6158.8905723095741,6153.3598409991546,6144.7106750257699,6139.1541363335455,6130.480557016961,{"$f":"GV70-GV101","v":6121.7783166286272},6122.4036381365686,6113.7418724380932,6108.1690177078517,6099.4831135559434,6093.8844348142811,6085.174099320343,6076.4351231330711,6070.7806686812801,6062.0164663998012,6056.3350918505485,6047.5453497534563,6038.7264250211683,6039.2066953621597,6030.4268963702834,6024.7261952301833,6015.9210810036839,6010.1933738926364,6001.3626319189552,5992.5026921046892,5986.7174480904905,5977.831056616471,5972.0176612525565,5963.1044837774207,5954.1615411926941,5954.4894481738411,5945.5841595775455,5939.7481205505801,5930.8162140595687,5924.9518599306894,5915.9930008428901,5907.0043214294656,5901.0804734334179,5892.0639843992976,5886.1106200602917,5877.0659637482104,5867.9908911372204,5865.0672717635571,5855.995691334505,5849.9831260889187,5840.8827938303539,5834.8397643633198,5825.7103058897801,5816.5499733959114,5810.4441997100712,5801.2538239266887,5795.1162840056131,5785.895465524196,5776.6431253001128,5776.6045933280257,5767.3857642978501,5761.215960423684,5751.9666820707562,5745.7647059322744,5736.484573533111,5727.1727397397608,5720.9054482709935,5711.5617976968879,5705.2609551711448,5695.8850565085968,5686.476769293351,5686.2539046244419,5676.877081998724,5670.539225411083,{"$f":"JH70-JH101","v":5661.1300623673305},5654.7581298701016,5645.3161873609888,5635.8416156197609,5629.4014955490347,5619.8931298017587,5613.4174680070628,5603.8748408398933,5594.2988525882156,5593.8798762372808,5584.3330921317702,5577.8151332181769,5568.2338987675839,5561.679739207093,5552.0635765128609,5542.4137432069256,5535.788183447301,5526.1023485857722,5519.4390237355747,5509.7166790420788,5499.9598812346649,5496.2772087079484,5486.5149470816668,5479.7709350376736,5469.9711846801038,5463.1879090606926,5453.3501336854915,5443.4771647144498,5436.6178316805708,5426.7056755117865,5419.8053656647007,5409.8534525600135,5399.8654869607872,5398.9772024545564,5389.0124065889395,5382.0554658212004,5372.0504528016481,5365.051498800447,5355.0056806284401,5344.9233066060606,5337.8441204371866,5327.7197004968893,5320.5966562064841,5310.4295661856322,5300.2249938212408,5299.0914739777409,5288.9068845870024,5281.7196191504727,5271.4917553877931,5264.2593948435351,5253.9876101501341,5243.6777367802406,5236.3604578360237,5226.0053336460023,5218.6409654889831,5208.2399046824112,5197.7997520928166,5196.401922893845,5185.9782025918666,5178.5411168273422,5168.070692851592,5160.5850541497502,5150.0672136291323,5139.5095585815097,{"$f":"LT70-LT101","v":5131.9337364295279},5121.327233873315,5113.7006955541056,5103.0445898893231,5092.347579760959,5087.6457954761336,5076.9294704398353,5069.188573049928,5058.4210209308021,5050.6270072016041,5039.8074257748031,5028.9457364705731,5021.0545719145757,5010.1392857838646,5002.1926133845618,4991.2228807436213,4980.2098330984572,4978.1808774781748,4967.1751230578084,4959.1336687717903,4948.0722699078251,4939.9732430881486,4928.8553105715973,4917.6930317938231,4909.4900519583116,4898.2695391037032,4890.0063730481343,4878.7266848422369,4867.4013291931406,4865.0308269386996,4853.7077070865953,4845.3375119094817,4833.9537783528231,4825.5209967857463,4814.0756617752459,4802.5834558412253,4794.0390604632121,4782.4834019454065,4773.8735546408334,4762.253398503246,4750.584920976411,4747.8418335036422,4736.1699227223708,4727.4392767679146,4715.7011580158442,4706.9022802798836,4695.0968541639904,4683.2417082725824,4674.3225835726698,4662.398108306721,4653.4076008107377,4641.4126335636111,4629.3663495287183,4623.2332474348132,4611.145760400801,4601.9872218975388,4589.8265597547625,4580.5927568051602,4568.3576795855488,4556.069321654747,4546.7045025218886,4534.3394920662968,4524.8958977330458,4512.452924087158,{"$f":"OF70-OF101","v":4499.9548880590846},4496.3221061594359,4483.8063899558001,4474.2072199268605,4461.6111355318972,4451.9294401222369,4439.2516023449161,4426.5168057156643,4416.6929735217254,4403.8739634648246,4393.9637234657112,4381.0590363618376,4368.0954179504542,4363.9666010308347,4350.977167728287,4340.891446733769,4327.8135318402092,4317.6370945727886,4304.4691483223396,4291.2400877224973,4280.9089612124371,4267.5871568227258,4257.1610102893083,4243.7448251507003,4230.2653369380987,4225.5897684662013,4212.075309963604,4201.4512374370825,4187.8391412324236,4177.1151079107467,4163.4036377328266,4149.6263568772492,4138.7334595583425,4124.8538061293448,4113.8561666366149,4099.8723072189441,4085.8202032369118,4077.5935013361195,4063.4650793462697,4052.2128286103525,4037.9757742287857,4026.6124602940854,4012.2648119626383,3997.8457030094969,3986.2964896226604,3971.7634422292867,3960.097807096814,3945.4487505277957,3930.7255031961922,3924.7424814911847,3909.9615995878266,3898.0423173753452,3883.1410386693897,3871.0988130854066,3856.0749345789445,3840.9735462708777,3828.7271882819468,3813.4994849243958,3801.1242063984673,3785.767862918452,3770.3309619676602,3763.6016246023555,3748.0938833602613,3735.4324356799416,{"$f":"QR70-QR101","v":3719.7910042346393},3706.9931879833948,3691.2155896769855,3675.3536393502109,3662.3310787941191,3646.3288259789588,3633.1632183637867,3617.01804969564,3600.7851213645754,3593.2263283836137,3576.9076575199033,3563.419138059965,3546.9517507577675,3533.3116865050451,3516.6927959102086,3499.9818123138157,3486.0936957197955,3469.2265965661391,3455.1794615991348,3438.1533067305481,3421.0312431156126,3409.6367903628752,3392.3814911198433,3377.9389270934626,3360.5172718882586,3345.9053461066214,3328.314182715063,3310.6218299233178,3295.7344776045657,3277.8674427639853,3262.802318406686,3244.757276430666,3226.6067485220519,3217.0603759652486,3198.7875547663152,3183.3092507948968,3164.8507704078211,3149.1836065615753,3130.5359143256555,3111.7770733875896,3095.8045202648245,3076.8506780212956,3060.6798280384646,3041.5272375237682,3022.258674798657,3011.5577533990554,2992.1453256629293,2975.5079619960934,2955.8880369891303,2939.0397538441903,2919.2083249652787,2899.2544733495297,2882.0668940927899,2861.8950511592202,2844.4859514086038,2824.0918919302221,2803.5699887446185,2791.5778902188422,2770.8877368826907,2752.9517908423459,2732.0294287924098,2713.8576001215961,2692.6985081442172,2671.4042290929974,{"$f":"TD70-TD101","v":2652.8547266544019},2631.3164388178966,2612.5191329851223,2590.732068941983,2568.8037194710541,2552.4881188497047,2530.3336402045024,2510.9105983485751,2488.4953007319764,2468.8074732930936,2446.1262385012869,2423.2950301328328,2403.1850847994356,2380.0797421344305,2359.6915592738187,2336.3066858901457,2312.7649546731777,2297.6722587285694,2273.9028005135351,2252.8404738166082,2228.7784496375752,2207.419264711014,2183.0588931339034,2158.5321345797629,2136.7015070076532,2111.8671836700796,2089.7245447318719,2064.5765613885169,2039.254433649046,2022.3382625564136,1996.7530236815455,1973.8485486462869,1947.9347993905476,1924.6971519272829,1898.4483589328574,1872.0145885230531,1848.2496425577683,1821.4704541837873,1797.35525382163,1770.2237599979198,1742.8985413404212,1723.9339589278488,1696.3055854585141,1671.3292665739227,1643.3316797579801,1617.9810656634054,1589.6068796481495,1561.0266577092107,1535.0854850209935,1506.1169779530173,1479.7822411286388,1450.4176632058643,1420.8371794567329,1396.7258493439103,1366.7669389874764,1339.4284004927367,1309.0535449878535,1281.2934962550553,1250.4943297918744,1219.4649419754824,1191.0416936962374,1159.5748010146935,1130.7082594702579,1098.7950436420842,{"$f":"VP70-VP101","v":1066.6404461652137},1042.7474865880949,1010.1923885310116,980.22323568011325,947.19989347835963,916.75638962067205,883.25533982271827,849.49699576266448,818.3089888948698,784.05805413775579,752.37109708687785,717.6175967844174,682.59419650308882,655.77830912063291,620.29620824917311,587.36219625144258,551.35260648432177,517.88438389403655,481.33659726980932,444.50084098648767,410.19600430749961,372.80525271707575,337.93841316929684,299.98138009196919,261.72213274487513,231.61251271712081,192.82865344173842,156.55113480069758,117.17266694750379,80.29312035197745,40.307924912022827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":0.13395201455048755},0.13395201455050287,0.13395201455050865,0.13395201455048489,0.13395201455052019,0.13395201455050287,0.13395201455050287,0.13395201455050576,0.13395201455050576,0.13395201455049066,0.13395201455049066,0.13395201455054129,0.13395201455045669,0.13395201455051731,0.13395201455050865,0.13395201455051153,0.13395201455049999,0.13395201455048755,0.13395201455052019,0.13395201455052019,0.13395201455048755,0.13395201455050287,0.13395201455049355,0.13395201455048755,0.13395201455051731,0.13395201455050287,0.13395201455052885,0.13395201455044492,0.1339520145505384,0.13395201455051153,0.13395201455045935,0.1339520145505233,0.13395201455051153,0.13395201455050287,0.13395201455049066,0.13395201455051731,0.13395201455052619,0.13395201455047889,0.13395201455049355,0.13395201455050865,0.133952014550482,0.13395201455051153,0.13395201455052019,0.13395201455049621,0.13395201455049066,0.1339520145505384,0.13395201455049999,0.13395201455048489,0.13395201455049355,0.13395201455051731,0.13395201455051153,0.13395201455049066,0.13395201455052885,0.13395201455047157,0.13395201455050287,0.13395201455051464,0.13395201455048489,0.13395201455050576,0.1339520145505233,0.13395201455049066,0.13395201455047889,0.13395201455050576,0.13395201455053196,0.13395201455049066,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":0.13395201455048755},0.13395201455050865,0.13395201455049621,0.13395201455049999,0.13395201455050287,0.13395201455053551,0.13395201455047157,0.13395201455049355,0.13395201455051731,0.13395201455050865,0.13395201455047889,0.13395201455052619,0.13395201455049999,0.13395201455049066,0.13395201455051153,0.13395201455049621,0.13395201455050865,0.13395201455049621,0.13395201455050865,0.13395201455051731,0.133952014550482,0.13395201455050576,0.13395201455049621,0.13395201455051153,0.13395201455051153,0.13395201455049066,0.13395201455051464,0.13395201455047889,0.13395201455051731,0.13395201455048755,0.13395201455051731,0.13395201455050287,0.13395201455052019,0.13395201455049066,0.13395201455049066,0.13395201455051731,0.13395201455048755,0.13395201455049621,0.13395201455050287,0.13395201455051153,0.13395201455051153,0.13395201455050576,0.13395201455049999,0.13395201455049999,0.13395201455048755,0.13395201455051153,0.13395201455050287,0.13395201455050865,0.13395201455049621,0.13395201455049999,0.13395201455048755,0.13395201455052019,0.13395201455049355,0.13395201455051731,0.13395201455049999,0.13395201455049066,0.13395201455049999,0.13395201455051153,0.13395201455049066,0.1339520145505233,0.13395201455048489,0.13395201455049999,0.13395201455051464,0.13395201455050287,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":0.13395201455051153},0.13395201455050576,0.133952014550482,0.13395201455050576,0.13395201455051153,0.13395201455048755,0.13395201455052885,0.13395201455048489,0.13395201455049355,0.13395201455049066,0.1339520145505233,0.13395201455049355,0.13395201455050576,0.13395201455050865,0.13395201455052019,0.13395201455049066,0.13395201455049621,0.13395201455051464,0.13395201455048489,0.13395201455050287,0.13395201455049621,0.13395201455051153,0.13395201455050287,0.13395201455051153,0.13395201455050287,0.13395201455049355,0.13395201455049999,0.13395201455050865,0.13395201455049355,0.13395201455051731,0.13395201455050576,0.13395201455048489,0.13395201455052619,0.13395201455049999,0.13395201455047157,0.13395201455052019,0.13395201455050287,0.13395201455050865,0.13395201455049621,0.13395201455051153,0.13395201455049621,0.13395201455049999,0.13395201455049621,0.13395201455049999,0.13395201455050576,0.13395201455050576,0.13395201455050576,0.13395201455049999,0.13395201455049066,0.13395201455051464,0.13395201455050576,0.13395201455049621,0.13395201455051153,0.13395201455049066,0.13395201455051731,0.13395201455049621,0.13395201455049621,0.13395201455050865,0.13395201455049999,0.13395201455049066,0.13395201455050287,0.13395201455053551,0.133952014550482,0.13395201455051153,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":0.13395201455050576},0.13395201455050287,0.13395201455048489,0.13395201455051153,0.13395201455051464,0.13395201455048755,0.13395201455049999,0.13395201455050576,0.13395201455050865,0.13395201455049066,0.13395201455052885,0.13395201455047467,0.13395201455051153,0.13395201455051153,0.13395201455050576,0.13395201455048489,0.13395201455052619,0.13395201455049066,0.13395201455049066,0.13395201455051464,0.13395201455049066,0.13395201455050865,0.13395201455051153,0.13395201455049355,0.13395201455051464,0.13395201455048755,0.13395201455050287,0.13395201455051731,0.13395201455049355,0.13395201455050287,0.13395201455050287,0.13395201455050576,0.13395201455049066,0.13395201455050576,0.13395201455049999,0.13395201455051153,0.13395201455049621,0.13395201455051731,0.13395201455049621,0.13395201455049621,0.13395201455049355,0.13395201455051153,0.13395201455051464,0.13395201455048755,0.13395201455050865,0.13395201455050576,0.13395201455051464,0.13395201455049999,0.13395201455048755,0.13395201455051464,0.13395201455051153,0.13395201455049621,0.13395201455049621,0.13395201455049999,0.13395201455049066,0.13395201455050865,0.13395201455049999,0.13395201455050865,0.13395201455049999,0.13395201455051153,0.13395201455049621,0.13395201455049621,0.13395201455050576,0.13395201455050576,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":0.13395201455049999},0.13395201455051464,0.13395201455048489,0.13395201455050865,0.13395201455051464,0.13395201455049066,0.13395201455050576,0.13395201455049066,0.13395201455051153,0.13395201455049621,0.13395201455050865,0.13395201455050865,0.13395201455049355,0.13395201455050287,0.13395201455050287,0.13395201455049355,0.13395201455050287,0.1339520145505233,0.13395201455050576,0.13395201455049066,0.13395201455050287,0.13395201455049999,0.13395201455049621,0.13395201455051153,0.13395201455050576,0.13395201455049621,0.13395201455050576,0.13395201455050576,0.13395201455048755,0.13395201455051153,0.13395201455049621,0.13395201455050576,0.13395201455051153,0.13395201455049066,0.13395201455051464,0.13395201455050576,0.13395201455049066,0.13395201455050865,0.13395201455049621,0.13395201455050576,0.13395201455051153,0.13395201455049621,0.13395201455049999,0.13395201455050287,0.13395201455050287,0.13395201455050287,0.13395201455050576,0.13395201455050576,0.13395201455049999,0.13395201455050576,0.13395201455050287,0.13395201455049066,0.13395201455051464,0.13395201455050287,0.13395201455050576,0.13395201455050287,0.13395201455049621,0.13395201455050576,0.13395201455049999,0.13395201455049999,0.13395201455050576,0.13395201455050865,0.13395201455049999,0.13395201455050865,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":0.13395201455050287},0.13395201455049355,0.13395201455050287,0.13395201455051731,0.13395201455048489,0.1339520145505233,0.13395201455048755,0.13395201455050576,0.13395201455049999,0.13395201455050287,0.13395201455050576,0.13395201455049999,0.13395201455051153,0.13395201455050287,0.13395201455048489,0.13395201455052019,0.13395201455048755,0.13395201455050287,0.13395201455050865,0.13395201455051153,0.13395201455049355,0.13395201455050865,0.13395201455049355,0.13395201455049999,0.13395201455051464,0.13395201455048755,0.13395201455051153,0.13395201455049621,0.13395201455050287,0.13395201455049621,0.13395201455051731,0.13395201455049355,0.13395201455050287,0.13395201455050576,0.13395201455049999,0.1339520145505233,0.13395201455047889,0.13395201455049999,0.13395201455051153,0.13395201455050865,0.13395201455049999,0.13395201455050287,0.13395201455049999,0.13395201455050287,0.13395201455050576,0.13395201455050576,0.13395201455048755,0.13395201455050865,0.13395201455050865,0.13395201455050287,0.13395201455049999,0.13395201455049621,0.13395201455050287,0.13395201455051153,0.13395201455050287,0.13395201455049355,0.13395201455050287,0.13395201455050865,0.13395201455050287,0.13395201455049999,0.13395201455050576,0.13395201455050287,0.13395201455050576,0.13395201455049999,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":0.13395201455049621},0.13395201455050576,0.13395201455050287,0.13395201455050865,0.13395201455049999,0.13395201455050287,0.13395201455050576,0.13395201455050287,0.13395201455049999,0.13395201455049621,0.13395201455050576,0.13395201455050865,0.13395201455050287,0.13395201455049999,0.13395201455050576,0.13395201455050576,0.13395201455049999,0.13395201455050287,0.13395201455050287,0.13395201455050576,0.13395201455049999,0.13395201455049999,0.13395201455050865,0.13395201455049999,0.13395201455049355,0.13395201455051153,0.13395201455050576,0.13395201455049066,0.13395201455051153,0.13395201455050287,0.13395201455050287,0.13395201455050287,0.13395201455050287,0.13395201455049621,0.13395201455050576,0.13395201455050865,0.13395201455049999,0.13395201455050576,0.13395201455049355,0.13395201455050865,0.13395201455049999,0.13395201455050287,0.13395201455049999,0.13395201455051153,0.13395201455050576,0.13395201455050287,0.13395201455049999,0.13395201455050287,0.13395201455049999,0.13395201455050865,0.13395201455049999,0.13395201455050287,0.13395201455050576,0.13395201455050287,0.13395201455050287,0.13395201455049999,0.13395201455050576,0.13395201455049999,0.13395201455050287,0.13395201455050576,0.13395201455049999,0.13395201455050287,0.13395201455050576,0.13395201455049621,{"$f":"IF(VO7,(1+VO102/VN100)^(months/Months_Period)-1)","v":0.13395201455050576},0.13395201455050576,0.13395201455050287,0.13395201455050576,0.13395201455050287,0.13395201455049999,0.13395201455050576,0.13395201455049999,0.13395201455050576,0.13395201455050287,0.13395201455050576,0.13395201455049999,0.13395201455050576,0.13395201455049999,0.13395201455050287,0.13395201455050287,0.13395201455050576,0.13395201455049999,0.13395201455050287,0.13395201455049999,0.13395201455050576,0.13395201455050287,0.13395201455050287,0.13395201455049999,0.13395201455050576,0.13395201455050287,0.13395201455049999,0.13395201455050576,0.13395201455050287,0.13395201455050576,0.13395201455050287,0.13395201455050287,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH108+EI7","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"QP108+QQ7","v":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,{"$f":"TB108+TC7","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"VN108+VO7","v":449},450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,{"$f":"XZ108+YA7","v":480},480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,{"$f":"AAL108+AAM7","v":480},480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480,480]
[null,null,null,"Life Counter - Years","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(EI108/$G$109,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(GU108/$G$109,0)","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(JG108/$G$109,0)","v":11},11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"ROUNDUP(LS108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(OE108/$G$109,0)","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":27},27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(TC108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,36,36,36,36,36,36,36,36,36,36,36,36,37,37,37,37,37,37,37,37,37,37,37,37,38,38,38,38,{"$f":"ROUNDUP(VO108/$G$109,0)","v":38},38,38,38,38,38,38,38,39,39,39,39,39,39,39,39,39,39,39,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"ROUNDUP(YA108/$G$109,0)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":11},{"$f":"F110*G109","v":132},{"$f":"SUM(K110:XFD110)","v":132},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-09-01"},{"$f":"EDATE(F111,5)","v":"2036-02-01"},{"$f":"EDATE(G111,6)","v":"2036-08-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G111)","v":2},{"$f":"MONTH(H111)","v":8},null,"Flag",null,{"$f":"AND(OR(K112=$F$113,K112=$G$113),K7)","v":false},{"$f":"AND(OR(L112=$F$113,L112=$G$113),L7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(V112=$F$113,V112=$G$113),V7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(BX112=$F$113,BX112=$G$113),BX7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(EJ112=$F$113,EJ112=$G$113),EJ7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(GV112=$F$113,GV112=$G$113),GV7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(JH112=$F$113,JH112=$G$113),JH7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(LT112=$F$113,LT112=$G$113),LT7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(OF112=$F$113,OF112=$G$113),OF7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"AND(OR(QR112=$F$113,QR112=$G$113),QR7)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"AND(OR(TD112=$F$113,TD112=$G$113),TD7)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"AND(OR(VP112=$F$113,VP112=$G$113),VP7)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(YB112=$F$113,YB112=$G$113),YB7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OR(AAN112=$F$113,AAN112=$G$113),AAN7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2035-08-01"},null,{"$f":"SUM(K114:XFD114)","v":1},"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"EI113+EI114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"GU113+GU114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JG113+JG114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"LS113+LS114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OE113+OE114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"QQ113+QQ114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"TC113+TC114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"VO113+VO114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"EI116+EI115","v":1},1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,{"$f":"GU116+GU115","v":11},12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,{"$f":"JG116+JG115","v":22},22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,{"$f":"LS116+LS115","v":33},33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,{"$f":"OE116+OE115","v":43},44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,{"$f":"QQ116+QQ115","v":54},54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,{"$f":"TC116+TC115","v":65},65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,72,72,72,72,72,72,73,73,73,73,73,73,74,74,74,74,74,74,75,75,75,75,75,{"$f":"VO116+VO115","v":75},76,76,76,76,76,76,77,77,77,77,77,77,78,78,78,78,78,78,79,79,79,79,79,79,80,80,80,80,80,80,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,{"$f":"YA116+YA115","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,{"$f":"AAM116+AAM115","v":81},81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2680570.1878302023},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":7026.1342246958284},7321.4900618507418,7015.0279691712094,7310.224566964479,7304.5844628160921,6697.7239303512088,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,7264.9655484266423,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,6331.6725125081794,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,7196.477730496903,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,6265.495415776134,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,7127.2563003264422,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,6198.5685033948357,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,7057.2846927625797,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,6427.92081690747,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,6986.5460169821017,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,{"$f":"GU70","v":6956.8410939669029},6062.3980887321259,6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,6915.0230499611071,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,5993.1201859047669,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,6842.6982298142739,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,5923.0236530145812,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,6769.5536490009663,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,6145.6163723478694,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,6695.5710473955287,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,5780.3021026747801,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,6620.7318052190167,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,5707.6398904730286,6576.6724443153435,6278.7168771383422,{"$f":"JG70","v":6564.0287955598378},6266.2056892712426,6551.3604223155899,6545.0169358296216,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,5634.0846442847305,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,6468.4070783689458,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,5849.6646825391636,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,6390.8824902612632,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,5484.216553799446,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,6312.4230395627956,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,5407.8634897198717,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,6233.0081971580566,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,5330.5369364808557,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,6152.6170288001231,{"$f":"LS70","v":5858.9059646956694},6139.1220873461934,5845.5396227849487,6125.5993337294985,6118.8274960334238,5538.8267406160758,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,6071.228186991817,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,5172.878477125485,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,5988.8199027044893,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,5092.5030763503091,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,5905.3699769313071,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,5011.0671802041306,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,5820.8557720715926,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,5211.762756942946,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,5735.2542031429193,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,{"$f":"OE70","v":5699.2603784018811},4844.9220995060423,5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,5648.5417288175113,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,4760.1658749837434,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,5560.6943422793811,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,4674.2550568634888,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,5471.6875618987069,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,4867.0238353609129,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,5381.4964217196966,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,4498.8703495155878,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,5290.0954617582975,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,4409.3455822837586,5236.2092298290427,4950.4188290563088,{"$f":"QQ70","v":5220.7351978711022},4935.0654434806838,5205.2262894931391,5197.4587181058614,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,4318.5644456524151,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,5103.5597128349818,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,4503.0429634799439,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,5008.3714437034596,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,4133.1256676618032,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,4911.866373652394,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,4038.4129934182347,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,4814.0164200943109,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,3942.3338625820993,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,{"$f":"TC70","v":4432.8560058311887},4698.1201186874359,4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,{"$f":"VO70","v":4152.1800626189261},3335.5043274246282,4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Monthly","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1914692.9913072884},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI119/$F$120","v":5018.6673033541638},5229.6357584648158,5010.734263693721,5221.5889764031999,5217.5603305829236,4784.088521679435,5209.4924965148721,4990.8400883690001,5201.4105619543207,4982.857649650593,5193.314474044535,5189.2611060190302,4970.8572885701333,5181.1436886033935,4962.8391683648742,5173.0119849445155,5168.9407590743958,4522.6232232201282,5160.7875257589776,4942.7309003485661,5152.61987222465,4934.6622653069289,5144.4377445762675,5140.3412360692164,4922.5320073008861,5132.1372958132115,4914.4268859948234,5123.9187459380428,5119.8039753656658,4475.3538684115247,5111.5634087992976,4894.099696545888,5103.3080960053112,4885.9429226897373,5095.0379820293283,5090.8973573760304,4873.6798421758458,5082.6049381967732,4865.4857614533666,5074.2975796669534,5070.1382807832442,4427.5489309963114,5061.8084089548174,4844.9347268832616,5053.4634584817786,4836.6878335218507,5045.1033733292834,5040.9176376875575,4824.2889473811347,5032.5347450518793,4816.0039104098669,5024.1365768513087,5019.931746710412,4591.3720120767648,5011.510558839127,4795.2240101787447,5003.0739533694632,4786.8849776559409,4994.621873164444,4990.390012130073,4774.3472440790829,4981.9146122835191,4765.9692147376263,4973.4235940448216,{"$f":"GU119/$F$120","v":4969.1722099763592},4330.284349094376,4960.6576557343496,4744.9553295124979,4952.1273382723484,4736.522098425532,4943.5811993291436,4939.3021785436486,4723.8424157361687,4930.7321977240517,4715.3693178263875,4922.1462489395572,4917.8472681531448,4280.8001327891197,4909.2372568725359,4694.1162275004317,4900.6111299487948,4685.5866979030607,4891.9688279739303,4887.6415927244816,4672.7619033575593,4878.9749163598317,4664.1916198011304,4870.2919155767786,4865.9442747586354,4230.7311807247015,4857.2366746227717,4642.6940014734209,4848.5125994827349,4634.0660320631305,4839.7719887607773,4835.3954635721193,4621.0929006263659,4826.6299354623816,4612.4232726452574,4817.8477194620455,4813.4503343635315,4389.7259802484787,4804.6429715820159,4590.6756985600987,4795.8187673583079,4581.947105849059,4786.9776599214456,4782.5507481396635,4568.8223489457259,4773.6841696222464,4560.0511752262864,4764.8005325826416,4760.3522976005779,4128.7872161962714,4751.4429555678262,4538.0481106713469,4742.5163984360161,4529.2166681408135,4733.5725632170506,4729.0941465850119,4515.9369323817573,4720.1242756835481,4507.0619682221113,4711.1369683253897,4706.6367560739891,4076.8856360521636,4697.6231745109599,4484.7977693845305,{"$f":"JG119/$F$120","v":4688.5919968284561},4475.8612066223168,4679.5431587968505,4675.0120970211583,4462.4230725054058,4665.9366475772604,4453.4420289457839,4656.8433762928744,4652.2900371671003,4024.3461744890933,4643.1699112458737,4430.9109407254246,4634.0318006736015,4421.8669425461394,4624.8756399542453,4620.290770263533,4408.2669231311702,4611.1074110512036,4399.1774660668507,4601.9058370159828,4597.2981987461944,4178.3319160994024,4588.0691781970263,4376.3736198458237,4578.8217768035493,4367.2198253935157,4569.5559277779284,4564.9160644723315,4353.454364950614,4555.622418294658,4344.2541142271557,4546.3101565607876,4541.6470237584681,3917.2975384281758,4532.3067119590196,4321.1715255947538,4522.9476153067417,4311.9055274276216,4513.5696656961154,4508.8735996877112,4297.9710000586201,4499.4672424555092,4288.657528548968,4490.0418610275547,4485.3220147219599,3862.7596355141945,4475.8679677682949,4265.2900949810983,4466.3947239813951,4255.9094381378891,4456.9022139116487,4452.1487122557546,4241.8021463701616,4442.6271720477644,4232.3729790333309,4433.0861909397809,4428.3083881053381,3807.5263832006117,4418.738113864355,4208.714477525572,4409.1482226780918,4199.216658573323,4399.5386437259012,4394.7264491429451,{"$f":"LS119/$F$120","v":4184.9328319254782},4385.0872052472814,4175.3854448463926,4375.4280955210706,4370.5910685953031,3956.3048147257687,4360.9020257382235,4151.4295294997191,4351.192937529222,4141.8119955624534,4341.4637317491406,4336.5915621370123,4127.3477890813538,4326.8320440734033,4117.679608491515,4317.0522268575423,4312.1546832493732,3694.9131979467752,4302.3442802659029,4093.4198080497304,4292.5133950630534,4083.6799558177418,4282.6619539951471,4277.7285019317787,4069.0314485862887,4267.8460884542919,4059.2398498648295,4257.9429339435492,4252.9835555317704,3637.5021973930784,4243.0491497245475,4034.6695652027975,4233.0938162001439,4024.8047399221118,4223.1174798577731,4218.1214120937912,4009.9679335371766,4208.1134301735956,4000.0502401919794,4198.0842566083384,4193.0616992300493,3579.3337001458076,4183.00059568899,3975.1627417536024,4172.918110129679,3965.170236195243,4162.8141659670637,4157.7541229082808,3950.141053215179,4147.6178466960801,3940.0945358435915,4137.4599193212744,4132.3728122500961,3722.6876835306762,4122.18226280623,3914.8829610285707,4111.9698680633901,3904.7600144372213,4101.7355499225159,4096.6101451020859,3889.5342967983192,4086.342794869804,3879.3561720270991,4076.053324873209,{"$f":"OE119/$F$120","v":4070.900270287058},3460.658642504316,4060.5774724454582,3853.8135225254705,4050.2323568645925,3843.5573195470952,4039.8648439010722,4034.6726634410797,3828.1308269483961,4024.2714045023904,3817.8182563524665,4013.8475479315084,4008.6271203697406,3400.1184821312454,3998.1692162210929,3791.9373954257881,3987.6885125498216,3781.5450650138341,3977.1849281372583,3971.9245301995584,3765.9134732696193,3961.3864718088216,3755.4635622692017,3950.8253284662082,3945.536074275899,3338.7536120453492,3934.9401493863302,3729.23721197743,3924.3209336605341,3718.7058262771438,3913.6783442730116,3908.3482584990766,3702.8647256365116,3897.6704527282641,3692.274522372199,3886.9690650447387,3881.6095018158885,3476.4455966863666,3870.8725840945958,3665.6952607450867,3860.111874502305,3655.021833955529,3849.3272885744968,3843.9260155140691,3638.9667273883524,3833.1054561072428,3628.233221573701,3822.2608079925717,3816.8294239820343,3213.4788210825627,3805.9484825262543,3601.2934797256462,3795.0432382488111,3590.4749669389485,3784.1136050133232,3778.6396155416414,3574.2012683875614,3767.673236746507,3563.3213901387353,3756.6822524171062,3751.1775059609813,3149.5325587741136,3740.1494498778879,3536.0134493259352,{"$f":"QQ119/$F$120","v":3729.0965699079302},3525.0467453433457,3718.0187782093853,3712.4705129327585,3508.5497779392895,3701.3551883088726,3497.5203965812943,3690.2147310920777,3684.635050006365,3084.6888897517251,3673.4567272113932,3469.8363852000671,3662.2530491472257,3458.7183233243341,3651.0239262326381,3645.3997948821302,3441.9933175694146,3634.1323360852793,3430.8112404184822,3622.8392071996886,3617.1829881689482,3216.4592596285315,3605.8511841601007,3402.7431309435538,3594.4934829759382,3391.4704817471479,3583.1097932608932,3577.4081740738998,3374.5125736581522,3565.9853296161505,3363.1745447797534,3554.5362669275983,3548.8018748814011,2952.2326197584312,3537.3133114890343,3334.7141506413354,3525.7982982806689,3323.2836207100518,3514.2567420908513,3508.4759811802815,3306.0878499263517,3496.8944351652658,3294.5905488683979,3485.2861119179138,3479.4718793948095,2884.5807095844534,3467.8232135064363,3265.7295212668168,3456.1475342118119,3254.1377519182452,3444.4447464993473,3438.5831572102225,3236.6990597715626,3426.8395280431105,3225.0391002722563,3415.068551565163,3409.1727780639394,2815.9527589872141,3397.3606003235254,3195.7689249288915,3385.5208344177368,3184.0124909052702,3373.65338345188,3367.7092457050503,{"$f":"TC119/$F$120","v":3166.3257184508493},3355.8000847767403,3154.4996471207128,3343.8629951602866,3337.8839464782482,2941.5180431918311,3325.9047799594941,3124.811640963947,3313.8974391236925,3112.8870490988775,3301.8618251553326,3295.8333847780718,3094.9469351072876,3283.7551751230685,3082.9512300848301,3271.6484438775219,3265.5843514355483,2675.6857566027566,3253.4346502886547,3052.8365378697672,3241.2561770523321,3040.7402257282592,3229.0488309517841,3222.9342989950051,3022.5414046370388,3210.683453922461,3010.3724742175409,3198.4034826010725,3192.2525427551705,2604.0041828701683,3179.9286908265344,2979.8220650781009,3167.5754571826619,2967.5503995694407,3155.1927390502365,3148.9902910920491,2949.0873993937835,3136.5631527894261,2936.7415806306667,3124.1062715883359,3117.8666449274328,2531.2615082591678,3105.3649543517499,2905.746244562753,3092.8332603442232,2893.2955205256162,3080.2714580929946,3073.9792335283355,2874.5627607272759,3061.3720716371554,2862.0363180055056,3048.7345379664316,3042.4043485961206,2650.3124436665512,3029.7210583603292,2830.5866622798394,3017.0071306431714,2817.9531010391256,3004.2624585534254,2997.8785598694922,2798.9448903527204,2985.0875700325937,2786.2340139336766,2972.265567058696,{"$f":"VO119/$F$120","v":2965.8429018706615},2382.5030910175915,2952.9741763491734,2754.3204594369013,2940.0741667169204,2741.5002073316991,2927.1427639616754,2920.6652559988606,2722.2107415475261,2907.6865583786243,2709.3115460847803,2894.6761935377176,2888.1591014645583,2306.4413485390119,2875.1010289252035,2676.9243235874151,2862.0110128139058,2663.9134504695417,2848.8889419549737,2842.3158511530301,2644.3368101720821,2829.1454889199554,2631.2453331974934,2815.9427924015031,2809.3292836566411,2229.2264875564124,2796.077874736729,2598.3744795472353,2782.7938496949882,2585.1689772497434,2769.4770951489354,2762.8064087780599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS (for now, EBITDA) - Semi-Annual",null,null,null,{"$f":"SUM(K122:XFD122)","v":2680570.1878302037},"EUR",null,{"$f":"SUMIF(116:116,K116,119:119)*K115","v":0},{"$f":"SUMIF(116:116,L116,119:119)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,119:119)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,EJ116,119:119)*EJ115","v":0},0,0,0,42675.185215849568,0,0,0,0,0,43074.046927173287,0,0,0,0,0,41971.182557888416,0,0,0,0,0,42665.811361998451,0,0,0,0,0,41563.44189035381,0,0,0,0,0,42253.18924882383,0,0,0,0,0,41151.25746658149,0,0,0,0,0,41836.081614401963,0,0,0,0,0,41031.575113873914,0,0,0,0,0,41414.387539472904,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,119:119)*GV115","v":40313.155713902095},0,0,0,0,0,40988.004119744524,0,0,0,0,0,39887.032613635798,0,0,0,0,0,40556.826426092528,0,0,0,0,0,39456.054134810081,0,0,0,0,0,40120.747463964937,0,0,0,0,0,39313.63819993128,0,0,0,0,0,39679.658131974822,0,0,0,0,0,38579.096836243247,0,0,0,0,0,39233.447179665294,0,0,0,0,0,38132.895551434536,0,0,0,{"$f":"SUMIF(116:116,JH116,119:119)*JH115","v":0},0,38782.001164429974,0,0,0,0,0,37681.393871768523,0,0,0,0,0,38325.204407572339,0,0,0,0,0,37514.522852955124,0,0,0,0,0,37862.938949486241,0,0,0,0,0,36762.019862707799,0,0,0,0,0,37395.084503940743,0,0,0,0,0,36293.90699525753,0,0,0,0,0,36921.51841145051,0,0,0,0,0,35820.012563575779,0,0,0,0,0,36442.115591714261,0,{"$f":"SUMIF(116:116,LT116,119:119)*LT115","v":0},0,0,0,35626.821245205807,0,0,0,0,0,35956.748495102074,0,0,0,0,0,34854.371369579945,0,0,0,0,0,35465.287053172695,0,0,0,0,0,34362.36450328333,0,0,0,0,0,34967.598628201631,0,0,0,0,0,33864.055763841723,0,0,0,0,0,34463.547961700002,0,0,0,0,0,33642.523391199647,0,0,0,0,0,33952.997121904016,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,119:119)*OF115","v":32847.983701903722},0,0,0,0,0,33435.80545021467,0,0,0,0,0,32329.939093530047,0,0,0,0,0,32911.829506566297,0,0,0,0,0,31805.029930989142,0,0,0,0,0,32380.923013702937,0,0,0,0,0,31552.967409997556,0,0,0,0,0,31842.936800340511,0,0,0,0,0,30734.024241377047,0,0,0,0,0,31297.718743192472,0,0,0,0,0,30187.623497395005,0,0,0,{"$f":"SUMIF(116:116,QR116,119:119)*QR115","v":0},0,30745.113707836135,0,0,0,0,0,29633.749647151475,0,0,0,0,0,30184.963488396905,0,0,0,0,0,29348.785688698481,0,0,0,0,0,29617.106746026147,0,0,0,0,0,28502.940493470083,0,0,0,0,0,29041.378946149111,0,0,0,0,0,27925.67614880007,0,0,0,0,0,28457.612294458031,0,0,0,0,0,27340.280487384538,0,0,0,0,0,27865.635671625296,0,{"$f":"SUMIF(116:116,TD116,119:119)*TD115","v":0},0,0,0,27019.846609250133,0,0,0,0,0,27265.274566711181,0,0,0,0,0,26144.400649123418,0,0,0,0,0,26656.351009240123,0,0,0,0,0,25533.560557404831,0,0,0,0,0,26038.683499918632,0,0,0,0,0,24913.877180624339,0,0,0,0,0,25412.086939967936,0,0,0,0,0,24555.191472838651,0,0,0,0,0,24776.372559043535,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,119:119)*VP115","v":23647.229247972315},0,0,0,0,0,24131.347841713323,0,0,0,0,0,22999.879685373104,0,0,0,0,0,23476.816452465697,0,0,0,0,0,22342.916674265722,0,0,0,0,0,22812.578159217966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,119:119)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,119:119)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service - Semi-Annual",null,null,null,1914692.9913072879,"EUR",null,{"$f":"SUMIF(116:116,K116,120:120)*K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BW116,120:120)*BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,EI116,120:120)*EI115","v":0},0,0,0,0,30482.27515417826,0,0,0,0,0,30767.17637655235,0,0,0,0,0,29979.416112777442,0,0,0,0,0,30475.579544284607,0,0,0,0,0,29688.172778824155,0,0,0,0,0,30180.849463445593,0,0,0,0,0,29393.755333272497,0,0,0,0,0,29882.915438858548,0,0,0,0,0,29308.267938481367,0,0,0,0,0,29581.705385337791,0,0,0,0,{"$f":"SUMIF(116:116,GU116,120:120)*GU115","v":0},28795.111224215783,0,0,0,0,0,29277.145799817517,0,0,0,0,0,28490.737581168432,0,0,0,0,0,28969.161732923236,0,0,0,0,0,28182.895810578637,0,0,0,0,0,28657.676759974958,0,0,0,0,0,28081.170142808056,0,0,0,0,0,28342.612951410592,0,0,0,0,0,27556.497740173749,0,0,0,0,0,28023.890842618064,0,0,0,0,0,27237.78253673896,0,0,{"$f":"SUMIF(116:116,JG116,120:120)*JG115","v":0},0,0,27701.429403164271,0,0,0,0,0,26915.281336977514,0,0,0,0,0,27375.146005408824,0,0,0,0,0,26796.087752110805,0,0,0,0,0,27044.956392490174,0,0,0,0,0,26258.585616219858,0,0,0,0,0,26710.774645671961,0,0,0,0,0,25924.219282326805,0,0,0,0,0,26372.513151036084,0,0,0,0,0,25585.723259696988,0,0,0,0,0,26030.082565510187,{"$f":"SUMIF(116:116,LS116,120:120)*LS115","v":0},0,0,0,0,25447.729460861294,0,0,0,0,0,25683.391782215767,0,0,0,0,0,24895.979549699965,0,0,0,0,0,25332.347895123352,0,0,0,0,0,24544.546073773807,0,0,0,0,0,24976.856163001165,0,0,0,0,0,24188.611259886944,0,0,0,0,0,24616.819972642861,0,0,0,0,0,24030.373850856897,0,0,0,0,0,24252.140801360016,0,0,0,0,{"$f":"SUMIF(116:116,OE116,120:120)*OE115","v":0},23462.845501359807,0,0,0,0,0,23882.718178724768,0,0,0,0,0,23092.813638235748,0,0,0,0,0,23508.449647547353,0,0,0,0,0,22717.878522135099,0,0,0,0,0,23129.230724073528,0,0,0,0,0,22537.83386428397,0,0,0,0,0,22744.954857386081,0,0,0,0,0,21952.874458126462,0,0,0,0,0,22355.513387994626,0,0,0,0,0,21562.588212425006,0,0,{"$f":"SUMIF(116:116,QQ116,120:120)*QQ115","v":0},0,0,21960.795505597245,0,0,0,0,0,21166.964033679622,0,0,0,0,0,21560.688205997791,0,0,0,0,0,20963.418349070347,0,0,0,0,0,21155.076247161531,0,0,0,0,0,20359.243209621487,0,0,0,0,0,20743.842104392221,0,0,0,0,0,19946.911534857194,0,0,0,0,0,20326.865924612877,0,0,0,0,0,19528.771776703252,0,0,0,0,0,19904.025479732354,{"$f":"SUMIF(116:116,TC116,120:120)*TC115","v":0},0,0,0,0,19299.89043517867,0,0,0,0,0,19475.196119079417,0,0,0,0,0,18674.571892231015,0,0,0,0,0,19040.250720885801,0,0,0,0,0,18238.257541003451,0,0,0,0,0,18599.059642799024,0,0,0,0,0,17795.626557588814,0,0,0,0,0,18151.490671405674,0,0,0,0,0,17539.422480599038,0,0,0,0,0,17697.408970745382,0,0,0,0,{"$f":"SUMIF(116:116,VO116,120:120)*VO115","v":0},16890.878034265937,0,0,0,0,0,17236.677029795232,0,0,0,0,0,16428.485489552218,0,0,0,0,0,16769.154608904071,0,0,0,0,0,15959.226195904088,0,0,0,0,0,16294.698685155692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YA116,120:120)*YA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAM116,120:120)*AAM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K125:XFD125)","v":639056.22605160496},"EUR",null,{"$f":"K123*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW123*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI123*EI110","v":0},0,0,0,0,30482.27515417826,0,0,0,0,0,30767.17637655235,0,0,0,0,0,29979.416112777442,0,0,0,0,0,30475.579544284607,0,0,0,0,0,29688.172778824155,0,0,0,0,0,30180.849463445593,0,0,0,0,0,29393.755333272497,0,0,0,0,0,29882.915438858548,0,0,0,0,0,29308.267938481367,0,0,0,0,0,29581.705385337791,0,0,0,0,{"$f":"GU123*GU110","v":0},28795.111224215783,0,0,0,0,0,29277.145799817517,0,0,0,0,0,28490.737581168432,0,0,0,0,0,28969.161732923236,0,0,0,0,0,28182.895810578637,0,0,0,0,0,28657.676759974958,0,0,0,0,0,28081.170142808056,0,0,0,0,0,28342.612951410592,0,0,0,0,0,27556.497740173749,0,0,0,0,0,28023.890842618064,0,0,0,0,0,27237.78253673896,0,0,{"$f":"JG123*JG110","v":0},0,0,27701.429403164271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ123*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC123*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO123*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA123*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM123*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment (Semi-Annual)",null,null,null,{"$f":"SUM(K126:XFD126)","v":894678.7164722468},"EUR",null,{"$f":"K122*K110","v":0},{"$f":"L122*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ122*EJ110","v":0},0,0,0,42675.185215849568,0,0,0,0,0,43074.046927173287,0,0,0,0,0,41971.182557888416,0,0,0,0,0,42665.811361998451,0,0,0,0,0,41563.44189035381,0,0,0,0,0,42253.18924882383,0,0,0,0,0,41151.25746658149,0,0,0,0,0,41836.081614401963,0,0,0,0,0,41031.575113873914,0,0,0,0,0,41414.387539472904,0,0,0,0,0,{"$f":"GV122*GV110","v":40313.155713902095},0,0,0,0,0,40988.004119744524,0,0,0,0,0,39887.032613635798,0,0,0,0,0,40556.826426092528,0,0,0,0,0,39456.054134810081,0,0,0,0,0,40120.747463964937,0,0,0,0,0,39313.63819993128,0,0,0,0,0,39679.658131974822,0,0,0,0,0,38579.096836243247,0,0,0,0,0,39233.447179665294,0,0,0,0,0,38132.895551434536,0,0,0,{"$f":"JH122*JH110","v":0},0,38782.001164429974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT122*LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF122*OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR122*QR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD122*TD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP122*VP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB122*YB110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN122*AAN110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Semi-Annual Interest Rate","% p.p.",null,null,null,null,null,{"$f":"SUMIF(116:116,K116,128:128)*K115","v":0},{"$f":"SUMIF(116:116,L116,128:128)*L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,BX116,128:128)*BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42666666666666747,0,{"$f":"SUMIF(116:116,EJ116,128:128)*EJ115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,GV116,128:128)*GV115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,JH116,128:128)*JH115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,LT116,128:128)*LT115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,OF116,128:128)*OF115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,{"$f":"SUMIF(116:116,QR116,128:128)*QR115","v":0},0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,{"$f":"SUMIF(116:116,TD116,128:128)*TD115","v":0},0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,{"$f":"SUMIF(116:116,VP116,128:128)*VP115","v":0.02},0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,YB116,128:128)*YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(116:116,AAN116,128:128)*AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J130*(1+K129*K110)","v":1},{"$f":"K130*(1+L129*L110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW130*(1+BX129*BX110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI130*(1+EJ129*EJ110)","v":1},1,1,1,1.02,1.02,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,{"$f":"GU130*(1+GV129*GV110)","v":1.2433743083946525},1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,{"$f":"JG130*(1+JH129*JH110)","v":1.5156663438979221},1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,{"$f":"LS130*(1+LT129*LT110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,{"$f":"OE130*(1+OF129*OF110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,{"$f":"QQ130*(1+QR129*QR110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,{"$f":"TC130*(1+TD129*TD110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,{"$f":"VO130*(1+VP129*VP110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,{"$f":"YA130*(1+YB129*YB110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,{"$f":"AAM130*(1+AAN129*AAN110)","v":1.5459796707758806},1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806]
[]
[null,null,null,"PV of Debt Service - Cash flow Sizing","EUR",null,{"$f":"SUMPRODUCT(K125:ABZ125*K131:ABZ131)","v":515037.9984305668}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H154","v":600000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G137,G133)","v":480000}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G137<G133,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G134/G137","v":1.5021941620891521}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G143,G144,F120)","v":1.5021941620891521}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F94","v":4}]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K150:XFD150)","v":600000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC (From Paste or UDF)",null,null,null,{"$f":"SUM(K151:XFD151)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K176,K323,K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW176,BW323,BW340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI176,EI323,EI340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU176,GU323,GU340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG176,JG323,JG340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS176,LS323,LS340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE176,OE323,OE340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ176,QQ323,QQ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC176,TC323,TC340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO176,VO323,VO340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA176,YA323,YA340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM176,AAM323,AAM340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K152:XFD152)","v":0},"EUR",null,{"$f":"CHOOSE($F$147,K181,K324,K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,BW181,BW324,BW339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,EI181,EI324,EI339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,GU181,GU324,GU339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,JG181,JG324,JG339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,LS181,LS324,LS339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,OE181,OE324,OE339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,QQ181,QQ324,QQ339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,TC181,TC324,TC339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,VO181,VO324,VO339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,YA181,YA324,YA339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$147,AAM181,AAM324,AAM339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K153:XFD153)","v":0},"EUR"]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K158:XFD158)","v":120000},"EUR",null,{"$f":"K154-K157","v":0},{"$f":"L154-L157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154-BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,0,{"$f":"EJ154-EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV154-GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH154-JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT154-LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF154-OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR154-QR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD154-TD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP154-VP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB154-YB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN154-AAN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K159:XFD159)","v":600000},"EUR",null,{"$f":"SUM(K157:K158)","v":0},{"$f":"SUM(L157:L158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX157:BX158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,{"$f":"SUM(EJ157:EJ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV157:GV158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH157:JH158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT157:LT158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF157:OF158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR157:QR158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD157:TD158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP157:VP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB157:YB158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN157:AAN158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Repayment"]
[]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K126","v":0},{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ126","v":0},0,0,0,42675.185215849568,0,0,0,0,0,43074.046927173287,0,0,0,0,0,41971.182557888416,0,0,0,0,0,42665.811361998451,0,0,0,0,0,41563.44189035381,0,0,0,0,0,42253.18924882383,0,0,0,0,0,41151.25746658149,0,0,0,0,0,41836.081614401963,0,0,0,0,0,41031.575113873914,0,0,0,0,0,41414.387539472904,0,0,0,0,0,{"$f":"GV126","v":40313.155713902095},0,0,0,0,0,40988.004119744524,0,0,0,0,0,39887.032613635798,0,0,0,0,0,40556.826426092528,0,0,0,0,0,39456.054134810081,0,0,0,0,0,40120.747463964937,0,0,0,0,0,39313.63819993128,0,0,0,0,0,39679.658131974822,0,0,0,0,0,38579.096836243247,0,0,0,0,0,39233.447179665294,0,0,0,0,0,38132.895551434536,0,0,0,{"$f":"JH126","v":0},0,38782.001164429974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G145","v":1.5021941620891521},null,null,"EUR",null,{"$f":"K164/$F$165","v":0},{"$f":"L164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ164/$F$165","v":0},0,0,0,28408.568141750562,0,0,0,0,0,28674.087554213867,0,0,0,0,0,27939.918565199107,0,0,0,0,0,28402.328033722129,0,0,0,0,0,27668.488494556608,0,0,0,0,0,28127.648419336747,0,0,0,0,0,27394.100246902202,0,0,0,0,0,27849.982825268813,0,0,0,0,0,27314.428553503309,0,0,0,0,0,27569.264070282712,0,0,0,0,0,{"$f":"GV164/$F$165","v":26836.181854040246},0,0,0,0,0,27285.423651720976,0,0,0,0,0,26552.514728298207,0,0,0,0,0,26998.391719009731,0,0,0,0,0,26265.61541148397,0,0,0,0,0,26708.097046634542,0,0,0,0,0,26170.810133662399,0,0,0,0,0,26414.467006575887,0,0,0,0,0,25681.831157291941,0,0,0,0,0,26117.427540193617,0,0,0,0,0,25384.7981264964,0,0,0,{"$f":"JH164/$F$165","v":0},0,25816.903129549202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164/$F$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J172","v":0},{"$f":"K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,120000,180000,240000,300000,360000,420000,480000,{"$f":"EI172","v":480000},480000,480000,480000,480000,461191.43185824942,461191.43185824942,461191.43185824942,461191.43185824942,461191.43185824942,461191.43185824942,441741.17294120055,441741.17294120055,441741.17294120055,441741.17294120055,441741.17294120055,441741.17294120055,422636.07783482544,422636.07783482544,422636.07783482544,422636.07783482544,422636.07783482544,422636.07783482544,402686.47135779983,402686.47135779983,402686.47135779983,402686.47135779983,402686.47135779983,402686.47135779983,383071.71229039924,383071.71229039924,383071.71229039924,383071.71229039924,383071.71229039924,383071.71229039924,362605.49811687047,362605.49811687047,362605.49811687047,362605.49811687047,362605.49811687047,362605.49811687047,342463.50783230568,342463.50783230568,342463.50783230568,342463.50783230568,342463.50783230568,342463.50783230568,321462.79516368301,321462.79516368301,321462.79516368301,321462.79516368301,321462.79516368301,321462.79516368301,300577.62251345336,300577.62251345336,300577.62251345336,300577.62251345336,300577.62251345336,300577.62251345336,279019.91089343972,279019.91089343972,279019.91089343972,279019.91089343972,279019.91089343972,{"$f":"GU172","v":279019.91089343972},257764.12725726826,257764.12725726826,257764.12725726826,257764.12725726826,257764.12725726826,257764.12725726826,235633.98615069265,235633.98615069265,235633.98615069265,235633.98615069265,235633.98615069265,235633.98615069265,213794.15114540831,213794.15114540831,213794.15114540831,213794.15114540831,213794.15114540831,213794.15114540831,191071.64244930673,191071.64244930673,191071.64244930673,191071.64244930673,191071.64244930673,191071.64244930673,168627.45988680891,168627.45988680891,168627.45988680891,168627.45988680891,168627.45988680891,168627.45988680891,145291.91203791054,145291.91203791054,145291.91203791054,145291.91203791054,145291.91203791054,145291.91203791054,122026.94014500636,122026.94014500636,122026.94014500636,122026.94014500636,122026.94014500636,122026.94014500636,98053.011941330595,98053.011941330595,98053.011941330595,98053.011941330595,98053.011941330595,98053.011941330595,74332.241022865259,74332.241022865259,74332.241022865259,74332.241022865259,74332.241022865259,74332.241022865259,49701.458303128951,49701.458303128951,49701.458303128951,49701.458303128951,49701.458303128951,49701.458303128951,25310.689342695132,25310.689342695132,25310.689342695132,{"$f":"JG172","v":25310.689342695132},25310.689342695132,25310.689342695132,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.7069396562874318E-10,-1.7069396562874318E-10,-1.7069396562874318E-10,-1.7069396562874318E-10,-1.7069396562874318E-10,-1.7069396562874318E-10,-1.7410784494131805E-10,-1.7410784494131805E-10,-1.7410784494131805E-10,-1.7410784494131805E-10,-1.7410784494131805E-10,-1.7410784494131805E-10,-1.7759000184014442E-10,-1.7759000184014442E-10,-1.7759000184014442E-10,-1.7759000184014442E-10,-1.7759000184014442E-10,-1.7759000184014442E-10,-1.8114180187694729E-10,-1.8114180187694729E-10,-1.8114180187694729E-10,-1.8114180187694729E-10,-1.8114180187694729E-10,-1.8114180187694729E-10,-1.8476463791448624E-10,-1.8476463791448624E-10,-1.8476463791448624E-10,-1.8476463791448624E-10,-1.8476463791448624E-10,-1.8476463791448624E-10,-1.8845993067277596E-10,-1.8845993067277596E-10,-1.8845993067277596E-10,-1.8845993067277596E-10,-1.8845993067277596E-10,-1.8845993067277596E-10,-1.9222912928623148E-10,-1.9222912928623148E-10,-1.9222912928623148E-10,-1.9222912928623148E-10,-1.9222912928623148E-10,-1.9222912928623148E-10,-1.9607371187195611E-10,-1.9607371187195611E-10,-1.9607371187195611E-10,-1.9607371187195611E-10,-1.9607371187195611E-10,-1.9607371187195611E-10,-1.9999518610939524E-10,-1.9999518610939524E-10,-1.9999518610939524E-10,-1.9999518610939524E-10,-1.9999518610939524E-10,-1.9999518610939524E-10,-2.0399508983158315E-10,{"$f":"LS172","v":-2.0399508983158315E-10},-2.0399508983158315E-10,-2.0399508983158315E-10,-2.0399508983158315E-10,-2.0399508983158315E-10,-2.0807499162821481E-10,-2.0807499162821481E-10,-2.0807499162821481E-10,-2.0807499162821481E-10,-2.0807499162821481E-10,-2.0807499162821481E-10,-2.122364914607791E-10,-2.122364914607791E-10,-2.122364914607791E-10,-2.122364914607791E-10,-2.122364914607791E-10,-2.122364914607791E-10,-2.164812212899947E-10,-2.164812212899947E-10,-2.164812212899947E-10,-2.164812212899947E-10,-2.164812212899947E-10,-2.164812212899947E-10,-2.2081084571579459E-10,-2.2081084571579459E-10,-2.2081084571579459E-10,-2.2081084571579459E-10,-2.2081084571579459E-10,-2.2081084571579459E-10,-2.252270626301105E-10,-2.252270626301105E-10,-2.252270626301105E-10,-2.252270626301105E-10,-2.252270626301105E-10,-2.252270626301105E-10,-2.297316038827127E-10,-2.297316038827127E-10,-2.297316038827127E-10,-2.297316038827127E-10,-2.297316038827127E-10,-2.297316038827127E-10,-2.3432623596036696E-10,-2.3432623596036696E-10,-2.3432623596036696E-10,-2.3432623596036696E-10,-2.3432623596036696E-10,-2.3432623596036696E-10,-2.3901276067957429E-10,-2.3901276067957429E-10,-2.3901276067957429E-10,-2.3901276067957429E-10,-2.3901276067957429E-10,-2.3901276067957429E-10,-2.4379301589316577E-10,-2.4379301589316577E-10,-2.4379301589316577E-10,-2.4379301589316577E-10,-2.4379301589316577E-10,-2.4379301589316577E-10,-2.4866887621102911E-10,-2.4866887621102911E-10,-2.4866887621102911E-10,-2.4866887621102911E-10,-2.4866887621102911E-10,{"$f":"OE172","v":-2.4866887621102911E-10},-2.5364225373524966E-10,-2.5364225373524966E-10,-2.5364225373524966E-10,-2.5364225373524966E-10,-2.5364225373524966E-10,-2.5364225373524966E-10,-2.5871509880995464E-10,-2.5871509880995464E-10,-2.5871509880995464E-10,-2.5871509880995464E-10,-2.5871509880995464E-10,-2.5871509880995464E-10,-2.6388940078615372E-10,-2.6388940078615372E-10,-2.6388940078615372E-10,-2.6388940078615372E-10,-2.6388940078615372E-10,-2.6388940078615372E-10,-2.6916718880187681E-10,-2.6916718880187681E-10,-2.6916718880187681E-10,-2.6916718880187681E-10,-2.6916718880187681E-10,-2.6916718880187681E-10,-2.7455053257791436E-10,-2.7455053257791436E-10,-2.7455053257791436E-10,-2.7455053257791436E-10,-2.7455053257791436E-10,-2.7455053257791436E-10,-2.8004154322947263E-10,-2.8004154322947263E-10,-2.8004154322947263E-10,-2.8004154322947263E-10,-2.8004154322947263E-10,-2.8004154322947263E-10,-2.8564237409406206E-10,-2.8564237409406206E-10,-2.8564237409406206E-10,-2.8564237409406206E-10,-2.8564237409406206E-10,-2.8564237409406206E-10,-2.9135522157594328E-10,-2.9135522157594328E-10,-2.9135522157594328E-10,-2.9135522157594328E-10,-2.9135522157594328E-10,-2.9135522157594328E-10,-2.9718232600746216E-10,-2.9718232600746216E-10,-2.9718232600746216E-10,-2.9718232600746216E-10,-2.9718232600746216E-10,-2.9718232600746216E-10,-3.0312597252761141E-10,-3.0312597252761141E-10,-3.0312597252761141E-10,-3.0312597252761141E-10,-3.0312597252761141E-10,-3.0312597252761141E-10,-3.0918849197816365E-10,-3.0918849197816365E-10,-3.0918849197816365E-10,{"$f":"QQ172","v":-3.0918849197816365E-10},-3.0918849197816365E-10,-3.0918849197816365E-10,-3.1537226181772692E-10,-3.1537226181772692E-10,-3.1537226181772692E-10,-3.1537226181772692E-10,-3.1537226181772692E-10,-3.1537226181772692E-10,-3.2167970705408147E-10,-3.2167970705408147E-10,-3.2167970705408147E-10,-3.2167970705408147E-10,-3.2167970705408147E-10,-3.2167970705408147E-10,-3.2811330119516311E-10,-3.2811330119516311E-10,-3.2811330119516311E-10,-3.2811330119516311E-10,-3.2811330119516311E-10,-3.2811330119516311E-10,-3.3467556721906639E-10,-3.3467556721906639E-10,-3.3467556721906639E-10,-3.3467556721906639E-10,-3.3467556721906639E-10,-3.3467556721906639E-10,-3.413690785634477E-10,-3.413690785634477E-10,-3.413690785634477E-10,-3.413690785634477E-10,-3.413690785634477E-10,-3.413690785634477E-10,-3.4819646013471665E-10,-3.4819646013471665E-10,-3.4819646013471665E-10,-3.4819646013471665E-10,-3.4819646013471665E-10,-3.4819646013471665E-10,-3.5516038933741098E-10,-3.5516038933741098E-10,-3.5516038933741098E-10,-3.5516038933741098E-10,-3.5516038933741098E-10,-3.5516038933741098E-10,-3.6226359712415922E-10,-3.6226359712415922E-10,-3.6226359712415922E-10,-3.6226359712415922E-10,-3.6226359712415922E-10,-3.6226359712415922E-10,-3.6950886906664241E-10,-3.6950886906664241E-10,-3.6950886906664241E-10,-3.6950886906664241E-10,-3.6950886906664241E-10,-3.6950886906664241E-10,-3.7689904644797526E-10,-3.7689904644797526E-10,-3.7689904644797526E-10,-3.7689904644797526E-10,-3.7689904644797526E-10,-3.7689904644797526E-10,-3.8443702737693477E-10,{"$f":"TC172","v":-3.8443702737693477E-10},-3.8443702737693477E-10,-3.8443702737693477E-10,-3.8443702737693477E-10,-3.8443702737693477E-10,-3.9212576792447345E-10,-3.9212576792447345E-10,-3.9212576792447345E-10,-3.9212576792447345E-10,-3.9212576792447345E-10,-3.9212576792447345E-10,-3.9996828328296291E-10,-3.9996828328296291E-10,-3.9996828328296291E-10,-3.9996828328296291E-10,-3.9996828328296291E-10,-3.9996828328296291E-10,-4.0796764894862218E-10,-4.0796764894862218E-10,-4.0796764894862218E-10,-4.0796764894862218E-10,-4.0796764894862218E-10,-4.0796764894862218E-10,-4.1612700192759461E-10,-4.1612700192759461E-10,-4.1612700192759461E-10,-4.1612700192759461E-10,-4.1612700192759461E-10,-4.1612700192759461E-10,-4.2444954196614652E-10,-4.2444954196614652E-10,-4.2444954196614652E-10,-4.2444954196614652E-10,-4.2444954196614652E-10,-4.2444954196614652E-10,-4.3293853280546946E-10,-4.3293853280546946E-10,-4.3293853280546946E-10,-4.3293853280546946E-10,-4.3293853280546946E-10,-4.3293853280546946E-10,-4.4159730346157883E-10,-4.4159730346157883E-10,-4.4159730346157883E-10,-4.4159730346157883E-10,-4.4159730346157883E-10,-4.4159730346157883E-10,-4.5042924953081042E-10,-4.5042924953081042E-10,-4.5042924953081042E-10,-4.5042924953081042E-10,-4.5042924953081042E-10,-4.5042924953081042E-10,-4.5943783452142663E-10,-4.5943783452142663E-10,-4.5943783452142663E-10,-4.5943783452142663E-10,-4.5943783452142663E-10,-4.5943783452142663E-10,-4.6862659121185514E-10,-4.6862659121185514E-10,-4.6862659121185514E-10,-4.6862659121185514E-10,-4.6862659121185514E-10,{"$f":"VO172","v":-4.6862659121185514E-10},-4.7799912303609221E-10,-4.7799912303609221E-10,-4.7799912303609221E-10,-4.7799912303609221E-10,-4.7799912303609221E-10,-4.7799912303609221E-10,-4.8755910549681405E-10,-4.8755910549681405E-10,-4.8755910549681405E-10,-4.8755910549681405E-10,-4.8755910549681405E-10,-4.8755910549681405E-10,-4.9731028760675035E-10,-4.9731028760675035E-10,-4.9731028760675035E-10,-4.9731028760675035E-10,-4.9731028760675035E-10,-4.9731028760675035E-10,-5.0725649335888531E-10,-5.0725649335888531E-10,-5.0725649335888531E-10,-5.0725649335888531E-10,-5.0725649335888531E-10,-5.0725649335888531E-10,-5.1740162322606299E-10,-5.1740162322606299E-10,-5.1740162322606299E-10,-5.1740162322606299E-10,-5.1740162322606299E-10,-5.1740162322606299E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,{"$f":"YA172","v":-5.2774965569058422E-10},-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,{"$f":"AAM172","v":-5.2774965569058422E-10},-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10,-5.2774965569058422E-10]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K170:XFD170)","v":480000.00000000023},"EUR",null,{"$f":"IF(K7,K165-K178)","v":false},{"$f":"IF(L7,L165-L178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX7,BX165-BX178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,{"$f":"IF(EJ7,EJ165-EJ178)","v":0},0,0,0,18808.568141750562,0,0,0,0,0,19450.258917048879,0,0,0,0,0,19105.095106375094,0,0,0,0,0,19949.60647702562,0,0,0,0,0,19614.75906740061,0,0,0,0,0,20466.214173528762,0,0,0,0,0,20141.990284564792,0,0,0,0,0,21000.712668622698,0,0,0,0,0,20885.172650229648,0,0,0,0,0,21557.711620013644,0,0,0,0,0,{"$f":"IF(GV7,GV165-GV178)","v":21255.783636171451},0,0,0,0,0,22130.141106575611,0,0,0,0,0,21839.835005284353,0,0,0,0,0,22722.508696101566,0,0,0,0,0,22444.182562497834,0,0,0,0,0,23335.547848898364,0,0,0,0,0,23264.971892904188,0,0,0,0,0,23973.928203675761,0,0,0,0,0,23720.770918465329,0,0,0,0,0,24630.782719736311,0,0,0,0,0,24390.768960433819,0,0,0,{"$f":"IF(JH7,JH165-JH178)","v":0},0,25310.689342695299,0,0,0,0,0,3.3469405025243761E-12,0,0,0,0,0,3.4138793125748635E-12,0,0,0,0,0,3.4821568988263612E-12,0,0,0,0,0,3.551800036802889E-12,0,0,0,0,0,3.6228360375389458E-12,0,0,0,0,0,3.6952927582897247E-12,0,0,0,0,0,3.7691986134555198E-12,0,0,0,0,0,3.8445825857246297E-12,0,0,0,0,0,3.9214742374391225E-12,0,0,0,0,0,3.9999037221879051E-12,0,{"$f":"IF(LT7,LT165-LT178)","v":0},0,0,0,4.0799017966316634E-12,0,0,0,0,0,4.1614998325642968E-12,0,0,0,0,0,4.2447298292155819E-12,0,0,0,0,0,4.3296244257998942E-12,0,0,0,0,0,4.4162169143158926E-12,0,0,0,0,0,4.5045412526022101E-12,0,0,0,0,0,4.5946320776542543E-12,0,0,0,0,0,4.6865247192073398E-12,0,0,0,0,0,4.7802552135914868E-12,0,0,0,0,0,4.8758603178633159E-12,0,0,0,0,0,{"$f":"IF(OF7,OF165-OF178)","v":4.9733775242205823E-12},0,0,0,0,0,5.0728450747049931E-12,0,0,0,0,0,5.174301976199093E-12,0,0,0,0,0,5.2777880157230745E-12,0,0,0,0,0,5.383343776037537E-12,0,0,0,0,0,5.4910106515582883E-12,0,0,0,0,0,5.6008308645894523E-12,0,0,0,0,0,5.7128474818812408E-12,0,0,0,0,0,5.8271044315188656E-12,0,0,0,0,0,5.9436465201492449E-12,0,0,0,0,0,6.0625194505522295E-12,0,0,0,{"$f":"IF(QR7,QR165-QR178)","v":0},0,6.1837698395632747E-12,0,0,0,0,0,6.3074452363545384E-12,0,0,0,0,0,6.4335941410816297E-12,0,0,0,0,0,6.5622660239032633E-12,0,0,0,0,0,6.693511344381329E-12,0,0,0,0,0,6.8273815712689546E-12,0,0,0,0,0,6.9639292026943334E-12,0,0,0,0,0,7.1032077867482196E-12,0,0,0,0,0,7.2452719424831846E-12,0,0,0,0,0,7.3901773813328475E-12,0,0,0,0,0,7.5379809289595059E-12,0,{"$f":"IF(TD7,TD165-TD178)","v":0},0,0,0,7.6887405475386963E-12,0,0,0,0,0,7.8425153584894695E-12,0,0,0,0,0,7.999365665659258E-12,0,0,0,0,0,8.1593529789724441E-12,0,0,0,0,0,8.3225400385518941E-12,0,0,0,0,0,8.4889908393229306E-12,0,0,0,0,0,8.6587706561093898E-12,0,0,0,0,0,8.8319460692315767E-12,0,0,0,0,0,9.0085849906162083E-12,0,0,0,0,0,9.1887566904285338E-12,0,0,0,0,0,{"$f":"IF(VP7,VP165-VP178)","v":9.3725318242371029E-12},0,0,0,0,0,9.559982460721844E-12,0,0,0,0,0,9.7511821099362834E-12,0,0,0,0,0,9.9462057521350055E-12,0,0,0,0,0,1.0145129867177706E-11,0,0,0,0,0,1.0348032464521261E-11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YB7,YB165-YB178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAN7,AAN165-AAN178)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM128","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest During Construction",null,null,null,{"$f":"SUM(K176:XFD176)","v":5600},"EUR",null,{"$f":"K175*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,400,600,800,1000.0000000000001,1200,1400,{"$f":"EI175*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ175*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC175*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO175*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA175*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM175*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,115581.27640969292,"EUR",null,{"$f":"K175-K176","v":0},{"$f":"L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175-BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1600,{"$f":"EJ175-EJ176","v":1600},1600,1600,1600,1600,1537.3047728608315,1537.3047728608315,1537.3047728608315,1537.3047728608315,1537.3047728608315,1537.3047728608315,1472.4705764706687,1472.4705764706687,1472.4705764706687,1472.4705764706687,1472.4705764706687,1472.4705764706687,1408.7869261160849,1408.7869261160849,1408.7869261160849,1408.7869261160849,1408.7869261160849,1408.7869261160849,1342.2882378593329,1342.2882378593329,1342.2882378593329,1342.2882378593329,1342.2882378593329,1342.2882378593329,1276.9057076346642,1276.9057076346642,1276.9057076346642,1276.9057076346642,1276.9057076346642,1276.9057076346642,1208.6849937229017,1208.6849937229017,1208.6849937229017,1208.6849937229017,1208.6849937229017,1208.6849937229017,1141.5450261076858,1141.5450261076858,1141.5450261076858,1141.5450261076858,1141.5450261076858,1141.5450261076858,1071.5426505456101,1071.5426505456101,1071.5426505456101,1071.5426505456101,1071.5426505456101,1071.5426505456101,1001.925408378178,1001.925408378178,1001.925408378178,1001.925408378178,1001.925408378178,1001.925408378178,930.06636964479912,930.06636964479912,930.06636964479912,930.06636964479912,930.06636964479912,{"$f":"GV175-GV176","v":930.06636964479912},859.21375752422762,859.21375752422762,859.21375752422762,859.21375752422762,859.21375752422762,859.21375752422762,785.44662050230886,785.44662050230886,785.44662050230886,785.44662050230886,785.44662050230886,785.44662050230886,712.64717048469436,712.64717048469436,712.64717048469436,712.64717048469436,712.64717048469436,712.64717048469436,636.9054748310225,636.9054748310225,636.9054748310225,636.9054748310225,636.9054748310225,636.9054748310225,562.09153295602971,562.09153295602971,562.09153295602971,562.09153295602971,562.09153295602971,562.09153295602971,484.30637345970183,484.30637345970183,484.30637345970183,484.30637345970183,484.30637345970183,484.30637345970183,406.75646715002125,406.75646715002125,406.75646715002125,406.75646715002125,406.75646715002125,406.75646715002125,326.84337313776865,326.84337313776865,326.84337313776865,326.84337313776865,326.84337313776865,326.84337313776865,247.77413674288422,247.77413674288422,247.77413674288422,247.77413674288422,247.77413674288422,247.77413674288422,165.67152767709652,165.67152767709652,165.67152767709652,165.67152767709652,165.67152767709652,165.67152767709652,84.368964475650444,84.368964475650444,84.368964475650444,{"$f":"JH175-JH176","v":84.368964475650444},84.368964475650444,84.368964475650444,-5.5782341708739604E-13,-5.5782341708739604E-13,-5.5782341708739604E-13,-5.5782341708739604E-13,-5.5782341708739604E-13,-5.5782341708739604E-13,-5.6897988542914395E-13,-5.6897988542914395E-13,-5.6897988542914395E-13,-5.6897988542914395E-13,-5.6897988542914395E-13,-5.6897988542914395E-13,-5.803594831377269E-13,-5.803594831377269E-13,-5.803594831377269E-13,-5.803594831377269E-13,-5.803594831377269E-13,-5.803594831377269E-13,-5.9196667280048146E-13,-5.9196667280048146E-13,-5.9196667280048146E-13,-5.9196667280048146E-13,-5.9196667280048146E-13,-5.9196667280048146E-13,-6.0380600625649097E-13,-6.0380600625649097E-13,-6.0380600625649097E-13,-6.0380600625649097E-13,-6.0380600625649097E-13,-6.0380600625649097E-13,-6.1588212638162085E-13,-6.1588212638162085E-13,-6.1588212638162085E-13,-6.1588212638162085E-13,-6.1588212638162085E-13,-6.1588212638162085E-13,-6.2819976890925323E-13,-6.2819976890925323E-13,-6.2819976890925323E-13,-6.2819976890925323E-13,-6.2819976890925323E-13,-6.2819976890925323E-13,-6.4076376428743829E-13,-6.4076376428743829E-13,-6.4076376428743829E-13,-6.4076376428743829E-13,-6.4076376428743829E-13,-6.4076376428743829E-13,-6.5357903957318712E-13,-6.5357903957318712E-13,-6.5357903957318712E-13,-6.5357903957318712E-13,-6.5357903957318712E-13,-6.5357903957318712E-13,-6.6665062036465085E-13,-6.6665062036465085E-13,-6.6665062036465085E-13,-6.6665062036465085E-13,-6.6665062036465085E-13,-6.6665062036465085E-13,-6.7998363277194384E-13,{"$f":"LT175-LT176","v":-6.7998363277194384E-13},-6.7998363277194384E-13,-6.7998363277194384E-13,-6.7998363277194384E-13,-6.7998363277194384E-13,-6.9358330542738276E-13,-6.9358330542738276E-13,-6.9358330542738276E-13,-6.9358330542738276E-13,-6.9358330542738276E-13,-6.9358330542738276E-13,-7.0745497153593039E-13,-7.0745497153593039E-13,-7.0745497153593039E-13,-7.0745497153593039E-13,-7.0745497153593039E-13,-7.0745497153593039E-13,-7.2160407096664906E-13,-7.2160407096664906E-13,-7.2160407096664906E-13,-7.2160407096664906E-13,-7.2160407096664906E-13,-7.2160407096664906E-13,-7.3603615238598204E-13,-7.3603615238598204E-13,-7.3603615238598204E-13,-7.3603615238598204E-13,-7.3603615238598204E-13,-7.3603615238598204E-13,-7.5075687543370168E-13,-7.5075687543370168E-13,-7.5075687543370168E-13,-7.5075687543370168E-13,-7.5075687543370168E-13,-7.5075687543370168E-13,-7.6577201294237576E-13,-7.6577201294237576E-13,-7.6577201294237576E-13,-7.6577201294237576E-13,-7.6577201294237576E-13,-7.6577201294237576E-13,-7.810874532012233E-13,-7.810874532012233E-13,-7.810874532012233E-13,-7.810874532012233E-13,-7.810874532012233E-13,-7.810874532012233E-13,-7.9670920226524773E-13,-7.9670920226524773E-13,-7.9670920226524773E-13,-7.9670920226524773E-13,-7.9670920226524773E-13,-7.9670920226524773E-13,-8.1264338631055264E-13,-8.1264338631055264E-13,-8.1264338631055264E-13,-8.1264338631055264E-13,-8.1264338631055264E-13,-8.1264338631055264E-13,-8.2889625403676376E-13,-8.2889625403676376E-13,-8.2889625403676376E-13,-8.2889625403676376E-13,-8.2889625403676376E-13,{"$f":"OF175-OF176","v":-8.2889625403676376E-13},-8.4547417911749892E-13,-8.4547417911749892E-13,-8.4547417911749892E-13,-8.4547417911749892E-13,-8.4547417911749892E-13,-8.4547417911749892E-13,-8.6238366269984884E-13,-8.6238366269984884E-13,-8.6238366269984884E-13,-8.6238366269984884E-13,-8.6238366269984884E-13,-8.6238366269984884E-13,-8.7963133595384578E-13,-8.7963133595384578E-13,-8.7963133595384578E-13,-8.7963133595384578E-13,-8.7963133595384578E-13,-8.7963133595384578E-13,-8.9722396267292281E-13,-8.9722396267292281E-13,-8.9722396267292281E-13,-8.9722396267292281E-13,-8.9722396267292281E-13,-8.9722396267292281E-13,-9.1516844192638132E-13,-9.1516844192638132E-13,-9.1516844192638132E-13,-9.1516844192638132E-13,-9.1516844192638132E-13,-9.1516844192638132E-13,-9.3347181076490879E-13,-9.3347181076490879E-13,-9.3347181076490879E-13,-9.3347181076490879E-13,-9.3347181076490879E-13,-9.3347181076490879E-13,-9.5214124698020687E-13,-9.5214124698020687E-13,-9.5214124698020687E-13,-9.5214124698020687E-13,-9.5214124698020687E-13,-9.5214124698020687E-13,-9.7118407191981107E-13,-9.7118407191981107E-13,-9.7118407191981107E-13,-9.7118407191981107E-13,-9.7118407191981107E-13,-9.7118407191981107E-13,-9.9060775335820735E-13,-9.9060775335820735E-13,-9.9060775335820735E-13,-9.9060775335820735E-13,-9.9060775335820735E-13,-9.9060775335820735E-13,-1.0104199084253715E-12,-1.0104199084253715E-12,-1.0104199084253715E-12,-1.0104199084253715E-12,-1.0104199084253715E-12,-1.0104199084253715E-12,-1.030628306593879E-12,-1.030628306593879E-12,-1.030628306593879E-12,{"$f":"QR175-QR176","v":-1.030628306593879E-12},-1.030628306593879E-12,-1.030628306593879E-12,-1.0512408727257565E-12,-1.0512408727257565E-12,-1.0512408727257565E-12,-1.0512408727257565E-12,-1.0512408727257565E-12,-1.0512408727257565E-12,-1.0722656901802715E-12,-1.0722656901802715E-12,-1.0722656901802715E-12,-1.0722656901802715E-12,-1.0722656901802715E-12,-1.0722656901802715E-12,-1.0937110039838771E-12,-1.0937110039838771E-12,-1.0937110039838771E-12,-1.0937110039838771E-12,-1.0937110039838771E-12,-1.0937110039838771E-12,-1.1155852240635548E-12,-1.1155852240635548E-12,-1.1155852240635548E-12,-1.1155852240635548E-12,-1.1155852240635548E-12,-1.1155852240635548E-12,-1.1378969285448258E-12,-1.1378969285448258E-12,-1.1378969285448258E-12,-1.1378969285448258E-12,-1.1378969285448258E-12,-1.1378969285448258E-12,-1.1606548671157222E-12,-1.1606548671157222E-12,-1.1606548671157222E-12,-1.1606548671157222E-12,-1.1606548671157222E-12,-1.1606548671157222E-12,-1.1838679644580366E-12,-1.1838679644580366E-12,-1.1838679644580366E-12,-1.1838679644580366E-12,-1.1838679644580366E-12,-1.1838679644580366E-12,-1.2075453237471974E-12,-1.2075453237471974E-12,-1.2075453237471974E-12,-1.2075453237471974E-12,-1.2075453237471974E-12,-1.2075453237471974E-12,-1.2316962302221414E-12,-1.2316962302221414E-12,-1.2316962302221414E-12,-1.2316962302221414E-12,-1.2316962302221414E-12,-1.2316962302221414E-12,-1.2563301548265844E-12,-1.2563301548265844E-12,-1.2563301548265844E-12,-1.2563301548265844E-12,-1.2563301548265844E-12,-1.2563301548265844E-12,-1.281456757923116E-12,{"$f":"TD175-TD176","v":-1.281456757923116E-12},-1.281456757923116E-12,-1.281456757923116E-12,-1.281456757923116E-12,-1.281456757923116E-12,-1.3070858930815782E-12,-1.3070858930815782E-12,-1.3070858930815782E-12,-1.3070858930815782E-12,-1.3070858930815782E-12,-1.3070858930815782E-12,-1.3332276109432097E-12,-1.3332276109432097E-12,-1.3332276109432097E-12,-1.3332276109432097E-12,-1.3332276109432097E-12,-1.3332276109432097E-12,-1.3598921631620741E-12,-1.3598921631620741E-12,-1.3598921631620741E-12,-1.3598921631620741E-12,-1.3598921631620741E-12,-1.3598921631620741E-12,-1.3870900064253155E-12,-1.3870900064253155E-12,-1.3870900064253155E-12,-1.3870900064253155E-12,-1.3870900064253155E-12,-1.3870900064253155E-12,-1.4148318065538218E-12,-1.4148318065538218E-12,-1.4148318065538218E-12,-1.4148318065538218E-12,-1.4148318065538218E-12,-1.4148318065538218E-12,-1.4431284426848984E-12,-1.4431284426848984E-12,-1.4431284426848984E-12,-1.4431284426848984E-12,-1.4431284426848984E-12,-1.4431284426848984E-12,-1.4719910115385963E-12,-1.4719910115385963E-12,-1.4719910115385963E-12,-1.4719910115385963E-12,-1.4719910115385963E-12,-1.4719910115385963E-12,-1.5014308317693681E-12,-1.5014308317693681E-12,-1.5014308317693681E-12,-1.5014308317693681E-12,-1.5014308317693681E-12,-1.5014308317693681E-12,-1.5314594484047556E-12,-1.5314594484047556E-12,-1.5314594484047556E-12,-1.5314594484047556E-12,-1.5314594484047556E-12,-1.5314594484047556E-12,-1.5620886373728505E-12,-1.5620886373728505E-12,-1.5620886373728505E-12,-1.5620886373728505E-12,-1.5620886373728505E-12,{"$f":"VP175-VP176","v":-1.5620886373728505E-12},-1.5933304101203075E-12,-1.5933304101203075E-12,-1.5933304101203075E-12,-1.5933304101203075E-12,-1.5933304101203075E-12,-1.5933304101203075E-12,-1.6251970183227136E-12,-1.6251970183227136E-12,-1.6251970183227136E-12,-1.6251970183227136E-12,-1.6251970183227136E-12,-1.6251970183227136E-12,-1.6577009586891679E-12,-1.6577009586891679E-12,-1.6577009586891679E-12,-1.6577009586891679E-12,-1.6577009586891679E-12,-1.6577009586891679E-12,-1.6908549778629511E-12,-1.6908549778629511E-12,-1.6908549778629511E-12,-1.6908549778629511E-12,-1.6908549778629511E-12,-1.6908549778629511E-12,-1.7246720774202101E-12,-1.7246720774202101E-12,-1.7246720774202101E-12,-1.7246720774202101E-12,-1.7246720774202101E-12,-1.7246720774202101E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,{"$f":"YB175-YB176","v":-1.7591655189686141E-12},-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,{"$f":"AAN175-AAN176","v":-1.7591655189686141E-12},-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12,-1.7591655189686141E-12]
[]
[null,null,null,"Financial Close Flag","Date",{"$f":"F6","v":"2035-01-01"},null,{"$f":"SUM(K180:XFD180)","v":1},"Flag",null,{"$f":"(K4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"(EI4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":132},{"$f":"LOOKUP(F183,110:110,172:172)","v":-5.2774965569058422E-10},{"$f":"ROUND(G183,0)=0","v":true}]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K175+K170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW175+BW170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI110,EI175+EI170)","v":1600},1600,1600,1600,1600,20408.568141750562,1537.3047728608315,1537.3047728608315,1537.3047728608315,1537.3047728608315,1537.3047728608315,20987.563689909712,1472.4705764706687,1472.4705764706687,1472.4705764706687,1472.4705764706687,1472.4705764706687,20577.565682845765,1408.7869261160849,1408.7869261160849,1408.7869261160849,1408.7869261160849,1408.7869261160849,21358.393403141705,1342.2882378593329,1342.2882378593329,1342.2882378593329,1342.2882378593329,1342.2882378593329,20957.047305259941,1276.9057076346642,1276.9057076346642,1276.9057076346642,1276.9057076346642,1276.9057076346642,21743.119881163428,1208.6849937229017,1208.6849937229017,1208.6849937229017,1208.6849937229017,1208.6849937229017,21350.675278287694,1141.5450261076858,1141.5450261076858,1141.5450261076858,1141.5450261076858,1141.5450261076858,22142.257694730382,1071.5426505456101,1071.5426505456101,1071.5426505456101,1071.5426505456101,1071.5426505456101,21956.715300775257,1001.925408378178,1001.925408378178,1001.925408378178,1001.925408378178,1001.925408378178,22559.637028391822,930.06636964479912,930.06636964479912,930.06636964479912,930.06636964479912,{"$f":"IF(GU110,GU175+GU170)","v":930.06636964479912},22185.85000581625,859.21375752422762,859.21375752422762,859.21375752422762,859.21375752422762,859.21375752422762,22989.354864099838,785.44662050230886,785.44662050230886,785.44662050230886,785.44662050230886,785.44662050230886,22625.281625786662,712.64717048469436,712.64717048469436,712.64717048469436,712.64717048469436,712.64717048469436,23435.155866586261,636.9054748310225,636.9054748310225,636.9054748310225,636.9054748310225,636.9054748310225,23081.088037328856,562.09153295602971,562.09153295602971,562.09153295602971,562.09153295602971,562.09153295602971,23897.639381854395,484.30637345970183,484.30637345970183,484.30637345970183,484.30637345970183,484.30637345970183,23749.27826636389,406.75646715002125,406.75646715002125,406.75646715002125,406.75646715002125,406.75646715002125,24380.684670825784,326.84337313776865,326.84337313776865,326.84337313776865,326.84337313776865,326.84337313776865,24047.614291603099,247.77413674288422,247.77413674288422,247.77413674288422,247.77413674288422,247.77413674288422,24878.556856479194,165.67152767709652,165.67152767709652,165.67152767709652,165.67152767709652,165.67152767709652,24556.440488110915,84.368964475650444,84.368964475650444,{"$f":"IF(JG110,JG175+JG170)","v":84.368964475650444},84.368964475650444,84.368964475650444,25395.058307170948,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS175+LS170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE175+OE170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ175+QQ170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC110,TC175+TC170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO175+VO170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA110,YA175+YA170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM175+AAM170)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H128,K185:IZ185)","v":446883.09478810977},null,null,"EUR"]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K189+K190-K191)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW189+BW190-BW191)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI189+EI190-EI191)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU189+GU190-GU191)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG189+JG190-JG191)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS189+LS190-LS191)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE189+OE190-OE191)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ189+QQ190-QQ191)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC189+TC190-TC191)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO189+VO190-VO191)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA189+YA190-YA191)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM189+AAM190-AAM191)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,192:192,0,-1)","v":0},null,null,"EUR"]
[null,"Re-financing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cash Waterfall"]
[null,null,null,"Repayment Flag",null,null,null,null,"Flag",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"EJ115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"GV115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"JH115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"LT115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"OF115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"QR115","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"TD115","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"VP115","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,72,72,72,72,72,72,73,73,73,73,73,73,74,74,74,74,74,74,75,75,75,75,75,75,76,76,76,76,76,76,77,77,77,77,77,77,78,78,78,78,78,78,79,79,79,79,79,79,80,80,80,80,80,80,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":7026.1342246958284},7321.4900618507418,7015.0279691712094,7310.224566964479,7304.5844628160921,6697.7239303512088,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,7264.9655484266423,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,6331.6725125081794,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,7196.477730496903,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,6265.495415776134,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,7127.2563003264422,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,6198.5685033948357,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,7057.2846927625797,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,6427.92081690747,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,6986.5460169821017,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,{"$f":"GU70","v":6956.8410939669029},6062.3980887321259,6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,6915.0230499611071,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,5993.1201859047669,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,6842.6982298142739,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,5923.0236530145812,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,6769.5536490009663,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,6145.6163723478694,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,6695.5710473955287,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,5780.3021026747801,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,6620.7318052190167,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,5707.6398904730286,6576.6724443153435,6278.7168771383422,{"$f":"JG70","v":6564.0287955598378},6266.2056892712426,6551.3604223155899,6545.0169358296216,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,5634.0846442847305,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,6468.4070783689458,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,5849.6646825391636,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,6390.8824902612632,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,5484.216553799446,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,6312.4230395627956,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,5407.8634897198717,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,6233.0081971580566,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,5330.5369364808557,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,6152.6170288001231,{"$f":"LS70","v":5858.9059646956694},6139.1220873461934,5845.5396227849487,6125.5993337294985,6118.8274960334238,5538.8267406160758,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,6071.228186991817,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,5172.878477125485,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,5988.8199027044893,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,5092.5030763503091,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,5905.3699769313071,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,5011.0671802041306,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,5820.8557720715926,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,5211.762756942946,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,5735.2542031429193,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,{"$f":"OE70","v":5699.2603784018811},4844.9220995060423,5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,5648.5417288175113,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,4760.1658749837434,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,5560.6943422793811,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,4674.2550568634888,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,5471.6875618987069,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,4867.0238353609129,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,5381.4964217196966,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,4498.8703495155878,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,5290.0954617582975,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,4409.3455822837586,5236.2092298290427,4950.4188290563088,{"$f":"QQ70","v":5220.7351978711022},4935.0654434806838,5205.2262894931391,5197.4587181058614,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,4318.5644456524151,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,5103.5597128349818,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,4503.0429634799439,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,5008.3714437034596,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,4133.1256676618032,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,4911.866373652394,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,4038.4129934182347,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,4814.0164200943109,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,3942.3338625820993,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,{"$f":"TC70","v":4432.8560058311887},4698.1201186874359,4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,{"$f":"VO70","v":4152.1800626189261},3335.5043274246282,4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual EBITDA",null,null,null,null,"EUR",null,{"$f":"SUMIF(218:218,K218,220:220)*K217","v":0},{"$f":"SUMIF(218:218,L218,220:220)*L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,BX218,220:220)*BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,EJ218,220:220)*EJ217","v":0},0,0,0,42675.185215849568,0,0,0,0,0,43074.046927173287,0,0,0,0,0,41971.182557888416,0,0,0,0,0,42665.811361998451,0,0,0,0,0,41563.44189035381,0,0,0,0,0,42253.18924882383,0,0,0,0,0,41151.25746658149,0,0,0,0,0,41836.081614401963,0,0,0,0,0,41031.575113873914,0,0,0,0,0,41414.387539472904,0,0,0,0,0,{"$f":"SUMIF(218:218,GV218,220:220)*GV217","v":40313.155713902095},0,0,0,0,0,40988.004119744524,0,0,0,0,0,39887.032613635798,0,0,0,0,0,40556.826426092528,0,0,0,0,0,39456.054134810081,0,0,0,0,0,40120.747463964937,0,0,0,0,0,39313.63819993128,0,0,0,0,0,39679.658131974822,0,0,0,0,0,38579.096836243247,0,0,0,0,0,39233.447179665294,0,0,0,0,0,38132.895551434536,0,0,0,{"$f":"SUMIF(218:218,JH218,220:220)*JH217","v":0},0,38782.001164429974,0,0,0,0,0,37681.393871768523,0,0,0,0,0,38325.204407572339,0,0,0,0,0,37514.522852955124,0,0,0,0,0,37862.938949486241,0,0,0,0,0,36762.019862707799,0,0,0,0,0,37395.084503940743,0,0,0,0,0,36293.90699525753,0,0,0,0,0,36921.51841145051,0,0,0,0,0,35820.012563575779,0,0,0,0,0,36442.115591714261,0,{"$f":"SUMIF(218:218,LT218,220:220)*LT217","v":0},0,0,0,35626.821245205807,0,0,0,0,0,35956.748495102074,0,0,0,0,0,34854.371369579945,0,0,0,0,0,35465.287053172695,0,0,0,0,0,34362.36450328333,0,0,0,0,0,34967.598628201631,0,0,0,0,0,33864.055763841723,0,0,0,0,0,34463.547961700002,0,0,0,0,0,33642.523391199647,0,0,0,0,0,33952.997121904016,0,0,0,0,0,{"$f":"SUMIF(218:218,OF218,220:220)*OF217","v":32847.983701903722},0,0,0,0,0,33435.80545021467,0,0,0,0,0,32329.939093530047,0,0,0,0,0,32911.829506566297,0,0,0,0,0,31805.029930989142,0,0,0,0,0,32380.923013702937,0,0,0,0,0,31552.967409997556,0,0,0,0,0,31842.936800340511,0,0,0,0,0,30734.024241377047,0,0,0,0,0,31297.718743192472,0,0,0,0,0,30187.623497395005,0,0,0,{"$f":"SUMIF(218:218,QR218,220:220)*QR217","v":0},0,30745.113707836135,0,0,0,0,0,29633.749647151475,0,0,0,0,0,30184.963488396905,0,0,0,0,0,29348.785688698481,0,0,0,0,0,29617.106746026147,0,0,0,0,0,28502.940493470083,0,0,0,0,0,29041.378946149111,0,0,0,0,0,27925.67614880007,0,0,0,0,0,28457.612294458031,0,0,0,0,0,27340.280487384538,0,0,0,0,0,27865.635671625296,0,{"$f":"SUMIF(218:218,TD218,220:220)*TD217","v":0},0,0,0,27019.846609250133,0,0,0,0,0,27265.274566711181,0,0,0,0,0,26144.400649123418,0,0,0,0,0,26656.351009240123,0,0,0,0,0,25533.560557404831,0,0,0,0,0,26038.683499918632,0,0,0,0,0,24913.877180624339,0,0,0,0,0,25412.086939967936,0,0,0,0,0,24555.191472838651,0,0,0,0,0,24776.372559043535,0,0,0,0,0,{"$f":"SUMIF(218:218,VP218,220:220)*VP217","v":23647.229247972315},0,0,0,0,0,24131.347841713323,0,0,0,0,0,22999.879685373104,0,0,0,0,0,23476.816452465697,0,0,0,0,0,22342.916674265722,0,0,0,0,0,22812.578159217966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,YB218,220:220)*YB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(218:218,AAN218,220:220)*AAN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K170+K178","v":0},{"$f":"L170+L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170+BX178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170+EJ178","v":0},0,0,0,28408.568141750562,0,0,0,0,0,28674.087554213867,0,0,0,0,0,27939.918565199107,0,0,0,0,0,28402.328033722129,0,0,0,0,0,27668.488494556608,0,0,0,0,0,28127.648419336747,0,0,0,0,0,27394.100246902202,0,0,0,0,0,27849.982825268813,0,0,0,0,0,27314.428553503309,0,0,0,0,0,27569.264070282712,0,0,0,0,0,{"$f":"GV170+GV178","v":26836.181854040246},0,0,0,0,0,27285.423651720976,0,0,0,0,0,26552.514728298207,0,0,0,0,0,26998.391719009731,0,0,0,0,0,26265.61541148397,0,0,0,0,0,26708.097046634542,0,0,0,0,0,26170.810133662399,0,0,0,0,0,26414.467006575887,0,0,0,0,0,25681.831157291941,0,0,0,0,0,26117.427540193617,0,0,0,0,0,25384.7981264964,0,0,0,{"$f":"JH170+JH178","v":0},0,25816.903129549202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170+LT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170+OF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR170+QR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD170+TD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP170+VP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB170+YB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN170+AAN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K225,0)","v":0},{"$f":"MAX(-L225,0)","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,{"$f":"MAX(-BX225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ225,0)","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,{"$f":"MAX(-GV225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH225,0)","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,{"$f":"MAX(-LT225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF225,0)","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,{"$f":"MAX(-QR225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD225,0)","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,{"$f":"MAX(-VP225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB225,0)","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,{"$f":"MAX(-AAN225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K225,0),K189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW225,0),BW189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI225,0),EI189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU225,0),GU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG225,0),JG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS225,0),LS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE225,0),OE189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ225,0),QQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC225,0),TC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO225,0),VO189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA225,0),YA189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM225,0),AAM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Add: EBITDA Monthly",null,null,null,null,"EUR",null,{"$f":"K220","v":0},{"$f":"L220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,{"$f":"EJ220","v":7321.4900618507418},7015.0279691712094,7310.224566964479,7304.5844628160921,6697.7239303512088,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,7264.9655484266423,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,6331.6725125081794,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,7196.477730496903,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,6265.495415776134,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,7127.2563003264422,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,6198.5685033948357,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,7057.2846927625797,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,6427.92081690747,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,6986.5460169821017,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,6956.8410939669029,{"$f":"GV220","v":6062.3980887321259},6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,6915.0230499611071,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,5993.1201859047669,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,6842.6982298142739,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,5923.0236530145812,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,6769.5536490009663,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,6145.6163723478694,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,6695.5710473955287,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,5780.3021026747801,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,6620.7318052190167,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,5707.6398904730286,6576.6724443153435,6278.7168771383422,6564.0287955598378,{"$f":"JH220","v":6266.2056892712426},6551.3604223155899,6545.0169358296216,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,5634.0846442847305,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,6468.4070783689458,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,5849.6646825391636,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,6390.8824902612632,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,5484.216553799446,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,6312.4230395627956,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,5407.8634897198717,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,6233.0081971580566,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,5330.5369364808557,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,6152.6170288001231,5858.9059646956694,{"$f":"LT220","v":6139.1220873461934},5845.5396227849487,6125.5993337294985,6118.8274960334238,5538.8267406160758,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,6071.228186991817,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,5172.878477125485,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,5988.8199027044893,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,5092.5030763503091,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,5905.3699769313071,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,5011.0671802041306,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,5820.8557720715926,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,5211.762756942946,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,5735.2542031429193,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,5699.2603784018811,{"$f":"OF220","v":4844.9220995060423},5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,5648.5417288175113,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,4760.1658749837434,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,5560.6943422793811,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,4674.2550568634888,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,5471.6875618987069,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,4867.0238353609129,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,5381.4964217196966,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,4498.8703495155878,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,5290.0954617582975,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,4409.3455822837586,5236.2092298290427,4950.4188290563088,5220.7351978711022,{"$f":"QR220","v":4935.0654434806838},5205.2262894931391,5197.4587181058614,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,4318.5644456524151,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,5103.5597128349818,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,4503.0429634799439,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,5008.3714437034596,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,4133.1256676618032,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,4911.866373652394,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,4038.4129934182347,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,4814.0164200943109,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,3942.3338625820993,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,4432.8560058311887,{"$f":"TD220","v":4698.1201186874359},4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,4152.1800626189261,{"$f":"VP220","v":3335.5043274246282},4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBITDA Semi-annual",null,null,null,null,"EUR",null,{"$f":"K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42675.185215849568,0,0,0,0,0,43074.046927173287,0,0,0,0,0,41971.182557888416,0,0,0,0,0,42665.811361998451,0,0,0,0,0,41563.44189035381,0,0,0,0,0,42253.18924882383,0,0,0,0,0,41151.25746658149,0,0,0,0,0,41836.081614401963,0,0,0,0,0,41031.575113873914,0,0,0,0,0,41414.387539472904,0,0,0,0,0,40313.155713902095,0,0,0,0,0,40988.004119744524,0,0,0,0,0,39887.032613635798,0,0,0,0,0,40556.826426092528,0,0,0,0,0,39456.054134810081,0,0,0,0,0,40120.747463964937,0,0,0,0,0,39313.63819993128,0,0,0,0,0,39679.658131974822,0,0,0,0,0,38579.096836243247,0,0,0,0,0,39233.447179665294,0,0,0,0,0,38132.895551434536,0,0,0,0,0,38782.001164429974,0,0,0,0,0,37681.393871768523,0,0,0,0,0,38325.204407572339,0,0,0,0,0,37514.522852955124,0,0,0,0,0,37862.938949486241,0,0,0,0,0,36762.019862707799,0,0,0,0,0,37395.084503940743,0,0,0,0,0,36293.90699525753,0,0,0,0,0,36921.51841145051,0,0,0,0,0,35820.012563575779,0,0,0,0,0,36442.115591714261,0,0,0,0,0,35626.821245205807,0,0,0,0,0,35956.748495102074,0,0,0,0,0,34854.371369579945,0,0,0,0,0,35465.287053172695,0,0,0,0,0,34362.36450328333,0,0,0,0,0,34967.598628201631,0,0,0,0,0,33864.055763841723,0,0,0,0,0,34463.547961700002,0,0,0,0,0,33642.523391199647,0,0,0,0,0,33952.997121904016,0,0,0,0,0,32847.983701903722,0,0,0,0,0,33435.80545021467,0,0,0,0,0,32329.939093530047,0,0,0,0,0,32911.829506566297,0,0,0,0,0,31805.029930989142,0,0,0,0,0,32380.923013702937,0,0,0,0,0,31552.967409997556,0,0,0,0,0,31842.936800340511,0,0,0,0,0,30734.024241377047,0,0,0,0,0,31297.718743192472,0,0,0,0,0,30187.623497395005,0,0,0,0,0,30745.113707836135,0,0,0,0,0,29633.749647151475,0,0,0,0,0,30184.963488396905,0,0,0,0,0,29348.785688698481,0,0,0,0,0,29617.106746026147,0,0,0,0,0,28502.940493470083,0,0,0,0,0,29041.378946149111,0,0,0,0,0,27925.67614880007,0,0,0,0,0,28457.612294458031,0,0,0,0,0,27340.280487384538,0,0,0,0,0,27865.635671625296,0,0,0,0,0,27019.846609250133,0,0,0,0,0,27265.274566711181,0,0,0,0,0,26144.400649123418,0,0,0,0,0,26656.351009240123,0,0,0,0,0,25533.560557404831,0,0,0,0,0,26038.683499918632,0,0,0,0,0,24913.877180624339,0,0,0,0,0,25412.086939967936,0,0,0,0,0,24555.191472838651,0,0,0,0,0,24776.372559043535,0,0,0,0,0,23647.229247972315,0,0,0,0,0,24131.347841713323,0,0,0,0,0,22999.879685373104,0,0,0,0,0,23476.816452465697,0,0,0,0,0,22342.916674265722,0,0,0,0,0,22812.578159217966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Cash",null,null,null,null,"EUR",null,{"$f":"K232-K233","v":0},{"$f":"L232-L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX232-BX233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,{"$f":"EJ232-EJ233","v":7321.4900618507418},7015.0279691712094,7310.224566964479,7304.5844628160921,-35977.461285498357,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,-35809.081378746647,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,-35639.510045380237,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,-35469.333631501548,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,-35297.946474577679,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,-35125.932948497386,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,-34952.688963186651,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,-34778.796921639383,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,-34603.654296966444,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,-34427.841522490802,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,6956.8410939669029,{"$f":"GV232-GV233","v":-34250.757625169972},6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,-34072.981069783418,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,-33893.912427731033,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,-33714.128196278252,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,-33533.030481795504,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,-33351.193814963968,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,-33168.021827583412,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,-32984.087084579296,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,-32798.794733568466,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,-32612.715374446278,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,-32425.255660961506,6576.6724443153435,6278.7168771383422,6564.0287955598378,{"$f":"JH232-JH233","v":6266.2056892712426},6551.3604223155899,-32236.984228600351,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,-32047.309227483791,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,-31856.797329203393,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,-31664.858170415959,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,-31472.056459224979,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,-31277.803308908355,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,-31082.661464377947,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,-30886.043505537658,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,-30688.510214292452,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,-30489.475627094922,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,-30289.498562914137,5858.9059646956694,{"$f":"LT232-LT233","v":6139.1220873461934},5845.5396227849487,6125.5993337294985,6118.8274960334238,-30087.994504589733,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,-29885.520308110259,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,-29681.492892454458,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,-29476.467150468205,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,-29269.861426933021,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,-29062.228651270325,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,-28852.988583637591,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,-28642.692189628411,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,-28430.760634256701,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,-28217.742918761098,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,5699.2603784018811,{"$f":"OF232-OF233","v":-28003.06160239768},5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,-27787.263721397157,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,-27569.773218546303,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,-27351.135164286916,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,-27130.774874125651,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,-26909.23545180423,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,-26685.943574636643,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,-26461.440378620813,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,-26235.153891861461,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,-26007.623281434175,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,-25778.277915111248,5236.2092298290427,4950.4188290563088,5220.7351978711022,{"$f":"QR232-QR233","v":4935.0654434806838},5205.2262894931391,-25547.654989730276,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,-25315.185201499058,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,-25081.403775561921,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,-24845.742725218537,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,-24608.73530232269,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,-24369.81482580828,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,-24129.512572496715,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,-23887.263155381836,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,-23643.59587436372,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,-23397.94662480244,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,-23150.842727638224,4432.8560058311887,{"$f":"TD232-TD233","v":4698.1201186874359},4416.2995059689974,4681.4081932244007,4673.037525069547,-22901.721348781568,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,-22651.107828021879,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,-22398.440589879559,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,-22144.242990647115,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,-21887.954701386596,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,-21630.097092389762,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,-21370.111069061502,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,-21108.516013028267,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,-20844.75405170548,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,-20579.342575226248,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,4152.1800626189261,{"$f":"VP232-VP233","v":-20311.724920547687},4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,-20042.416483314919,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,-19770.861797418489,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,-19497.574260851456,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,-19221.999591686745,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,-18944.649186928684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB232-YB233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN232-AAN233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratios"]
[]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K240:ABZ240,0.0001)","v":1.9357714433274387E-2},{"$f":"(1+F241)^months-1","v":0.2586916981262366},null,"%"]
[]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[]
[null,"Graphts"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K245","v":0},{"$f":"L245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"INDEX(project_name,'Project 12 - BESS 4'!E1)","v":"Project 12 - BESS 4"},": EBITDA",null,"\nDSCR",{"$f":"F248","v":0},"LLCR",{"$f":"F259","v":0},"PLCR",{"$f":"F253","v":0}]
[]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":1.053080344503865E-2},null,null,"EUR",null,{"$f":"K278*$F$279*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW278*$F$279*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,789.81025837789878,1587.9378533456504,2394.4703731400687,3209.4963283724742,4033.1051617420362,4865.3872578514111,5706.4339531257392,{"$f":"EI278*$F$279*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU278*$F$279*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG278*$F$279*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS278*$F$279*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE278*$F$279*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ278*$F$279*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC278*$F$279*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO278*$F$279*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA278*$F$279*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM278*$F$279*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K280:XFD280)","v":600000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J283+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV283+BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,{"$f":"EH283+EI6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"GT283+GU6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"JF283+JG6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"LR283+LS6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"OD283+OE6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"QP283+QQ6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"TB283+TC6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"VN283+VO6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"XZ283+YA6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"AAL283+AAM6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,"Cash After COD"]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":1.053080344503865E-2},null,null,"EUR",null,{"$f":"K287*$F$288*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW287*$F$288*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI287*$F$288*EI7","v":0},73.990838498730795,151.87119424184854,227.34440064216341,306.72105789345187,386.87422029218163,461.48073090369149,543.14469191539354,622.44502030289732,705.68491163789474,786.57923304079168,871.42822787410569,957.11099148376456,1040.4761086931439,1127.8194062103089,1212.8640080345551,1301.9028019139207,1391.8192232394272,1473.1537966179656,1564.753424371987,1654.1028337546052,1747.4875835167136,1838.6423735184087,1933.8498427723691,2029.9995278352847,2123.9505576855554,2221.9812042967478,2317.8344606317619,2417.7856934093638,2518.7288283972689,2611.233767329802,2714.0925742594841,2814.8284724132968,2919.7095860576883,3022.4905402125896,3129.4365749533172,3237.4477916190162,3343.3939882369314,3453.5360921964848,3561.6370658796523,3673.9549683693467,3787.3943475509,3892.554559543667,4008.1731597129165,4121.8119208695216,4239.7217546027559,4355.6773235218916,4475.9266940641173,4597.380676268871,4716.9198826663978,4840.7881267394096,4962.7684618206686,5089.1018737159293,5216.7036856047735,5339.3309374320106,5469.4437077831399,5597.7379305600798,5730.4475522371431,5861.3674118010404,5996.7286536538913,6133.4529672833078,6268.4319522892201,6407.8925660740706,6545.6381022200303,{"$f":"GU287*$F$288*GU7","v":6687.8927353417903},6831.5827453581096,6967.3667231460095,7113.8742876598944,7258.7445682187736,7408.1948120122352,7556.0401919843334,7708.4952007635466,7862.492597136863,8014.9351596450197,8172.0332666960685,8327.6106212134746,8487.8748683777339,8649.7634464178009,8803.9647758183619,8969.0550960736091,9132.7123938540444,9301.1375145918737,9468.1661551297439,9639.996458955693,9813.5724769677126,9985.8083918259126,10162.89831344049,10338.686557260618,10519.364554911052,10701.88113923032,10876.954743889932,11063.108662967497,11248.059902967279,11437.993237403773,11626.765109941534,11820.557650561383,12016.326458678466,12210.997380199091,12410.748601091063,12609.445287260311,12813.263007437912,13019.162260767918,13220.982777620937,13431.045799662546,13640.166407886138,13854.513674001117,14067.965052442787,14286.687036447129,14507.647072161149,14727.782970112934,14953.25737933096,15177.956597331646,15408.040723964292,15640.482240426749,15866.060309982513,16103.193789137627,16339.678367517054,16581.667819998049,16823.060911290428,17070.008910249631,17319.491444191608,17568.45862624556,17823.057992247577,18077.197289936201,18337.021581816232,18599.515685053342,18855.489562727187,19123.310662005733,{"$f":"JG287*$F$288*JG7","v":19390.814421125917},19664.13977348763,19937.207144817894,20216.153043408001,20497.969664418619,20779.6198143482,21067.236392687424,21354.748969993965,21648.288057193215,21944.851216376097,22235.279569148046,22537.889761412378,22840.557321634711,23149.406850635318,23458.380840333484,23773.601556952843,24092.074205674584,24410.774733218892,24735.821936009175,25061.167637369752,25392.928340041126,25728.114818476963,26060.654207632935,26402.736311333603,26745.299760389149,27094.455396242382,27444.168247486072,27800.546922442074,28160.610145092167,28521.347516536429,28888.864331180335,29257.135163871499,29632.263121769654,30011.272729310203,30385.068750136103,30771.868300398553,31159.628368290334,31554.446671317852,31950.311308446533,32353.317877822486,32760.499195480264,33168.859096208944,33584.490039040073,34001.389915709784,34425.649117388115,34854.306524045838,35278.299522731533,35715.796641020934,36154.796379607345,36601.384048801068,37049.571434117446,37505.441854276898,37966.042874759201,38428.393228377834,38898.57329111432,39370.604923863095,39850.566568892951,40335.512155924196,40816.412343027805,41311.387966316965,41808.479675918745,42313.761180332025,42821.268657698805,43337.073968588527,{"$f":"LS287*$F$288*LS7","v":43858.240177037726},44381.801670904584,44913.827588864508,45448.364507964921,45991.47978406334,46540.243187490596,47088.677636503911,47648.852568087292,48211.838312610969,48783.697886212241,49358.492671218279,49942.283997594204,50532.151284676358,51125.145441152825,51727.325323806785,52332.763083978702,52947.515965600061,53568.670483888309,54187.266190053851,54821.331638281008,55458.994105542268,56106.306932515334,56757.357626174686,57418.198023158388,58085.924865971683,58757.606562213958,59439.292755429204,60125.082144142012,60821.022950483355,61524.219455930681,62225.747067070806,62943.58998189956,63665.920193143611,64398.782515365056,65136.291634803245,65884.49106729604,66640.495983299435,67401.393405760042,68173.224973208431,68950.117045605337,69738.110055937897,70534.327217587954,71329.880917169037,72142.712372782902,72961.039417266264,73790.899635089227,74626.436094915814,75473.685314099144,76329.782147432226,77191.833502845679,78065.874376658467,78946.060061040713,79838.424590344686,80740.111435253537,81645.253728104246,82565.817694979138,83493.019700565957,84432.891565098849,85379.606114764087,86339.194364177136,87308.8122843499,88285.588115177423,89275.551752542553,90272.888872773241,{"$f":"OE287*$F$288*OE7","v":91283.628684862255},92304.936427119464,93328.002491976687,94370.686942667715,95421.303351641618,96485.879422906786,97558.619299657759,98645.550175533717,99743.850757857232,100850.67225566019,101972.04119812298,103102.17529197493,104247.1006901505,105404.00610723831,106564.12334906854,107745.27469416887,108935.82401044684,110141.79675072014,111357.43015430289,112588.74949724236,113832.95806745699,115087.23190684193,116357.5961403127,117638.30238267049,118935.37573364208,120246.03032899179,121561.54130068838,122899.69531239552,124248.90845689645,125615.20604348731,126992.86043221633,128387.89713269813,129797.54610835144,131219.01035091977,132658.3157991815,134109.75011237687,135579.33960098287,137064.32603092858,138558.9771790595,140075.18329095919,141604.33131651647,143152.44880777359,144713.84555197321,146294.54972795697,147891.82035727982,149502.88978928013,151133.78728831562,152778.83899142596,154444.07498360437,156126.76717313359,157818.28419011863,159536.349094506,161269.48934845536,163023.7374386361,164793.44319508961,166584.64021363156,168394.61927219704,170220.64480439722,172068.75223394189,173933.30893479008,175820.35165909544,177727.18530225876,179645.22930916506,181592.17939905523,{"$f":"QQ287*$F$288*QQ7","v":183556.62283512228},185544.60008744142,187550.5040054243,189580.37671406494,191631.54381445123,193701.30492355459,195795.70483430769,197909.1552970786,200047.70300789012,202208.68908236735,204383.58699531454,206590.06860841552,208816.78424557036,211069.78581032268,213343.51255384611,215644.01865230119,217968.66801103271,220314.79894815481,222688.46925856543,225084.13863616574,227507.86742938461,229957.03664378574,232426.08965783793,234926.88463762499,237451.02055041937,240004.56464175481,242582.00641055533,245189.41607430475,247824.19979704043,250483.73859411749,253174.10737826233,255889.81784255133,258636.94818970936,261412.9234837335,264209.33673295338,267043.8243781217,269905.17451083125,272799.4741368161,275721.26736410335,278676.64496214059,281663.0598342889,284677.94022097945,287727.38280573569,290805.95587952109,293919.76024972694,297066.2697617659,300237.14399224147,303450.00889302458,306693.7283500426,309974.41413562675,313286.669922948,316636.61214470101,320021.74553140101,323439.55068998324,326896.15134756162,330386.17761835695,333915.75829774851,337482.42137539346,341077.89836407499,344719.81038259342,348397.10256950936,352115.91713374271,355870.92294053925,359668.26787477254,{"$f":"TC287*$F$288*TC7","v":363505.51426695636},367380.20092418691,371298.48458924942,375255.06313195132,379256.09943307831,383299.1817112079,387378.99722213275,391507.44352993579,395676.40095309028,399892.04856296343,404149.1268079388,408453.8215858739,412803.7593803574,417196.54382074997,421638.37143411092,426124.01458337827,430659.67714555189,435243.01447498897,439865.92108034797,444546.02843056893,449272.46362838603,454051.44988052663,458877.80646585568,463757.76472101262,468689.02271006664,473669.2563902851,478704.70973421732,483790.23723779398,488932.09159655229,494128.00312883174,499369.95916517876,504675.60813712148,510034.17965857487,515451.94931516255,520923.82344472205,526456.08723964903,532046.51877374202,537692.87485020875,543401.45557113097,549167.20623919473,554996.4372352832,560886.96272563247,566830.87178935681,572845.83906989358,578921.20578503469,585063.30924013583,591267.15216965659,597539.08315925859,603876.96985428082,610278.65956639487,616750.51836757222,623287.59220981132,629896.25920694985,636574.42745049682,643317.14151129324,650136.45543711516,657024.64635426213,663988.12387628399,671021.99773297925,678132.69071483018,685318.17088821577,692576.38703704427,699913.78235825908,707325.51462460123,{"$f":"VO287*$F$288*VO7","v":714818.04107303603},722389.37515465159,730031.84121565172,737763.1991109947,745573.04564015171,753467.87471813604,761442.91508870281,769504.67599326314,777651.23821862182,785880.66444985033,794199.48764430452,802602.99006314564,811097.7209683446,819681.81213272293,828347.72433646419,837113.27937894478,845968.22101476078,854919.14105662331,863961.40090100991,873101.61012327683,882337.97618441191,891668.68977136968,901100.38792653289,910628.4917744227,920259.65722883423,929992.14908980753,939818.57938166638,949756.84704025229,959796.85787630198,969945.31701084587,980197.7339656431,990560.83438581601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA287*$F$288*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM287*$F$288*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":7026.1342246958284},7321.4900618507418,7015.0279691712094,7310.224566964479,7304.5844628160921,6697.7239303512088,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,7264.9655484266423,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,6331.6725125081794,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,7196.477730496903,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,6265.495415776134,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,7127.2563003264422,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,6198.5685033948357,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,7057.2846927625797,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,6427.92081690747,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,6986.5460169821017,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,{"$f":"GU70","v":6956.8410939669029},6062.3980887321259,6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,6915.0230499611071,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,5993.1201859047669,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,6842.6982298142739,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,5923.0236530145812,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,6769.5536490009663,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,6145.6163723478694,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,6695.5710473955287,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,5780.3021026747801,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,6620.7318052190167,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,5707.6398904730286,6576.6724443153435,6278.7168771383422,{"$f":"JG70","v":6564.0287955598378},6266.2056892712426,6551.3604223155899,6545.0169358296216,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,5634.0846442847305,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,6468.4070783689458,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,5849.6646825391636,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,6390.8824902612632,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,5484.216553799446,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,6312.4230395627956,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,5407.8634897198717,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,6233.0081971580566,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,5330.5369364808557,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,6152.6170288001231,{"$f":"LS70","v":5858.9059646956694},6139.1220873461934,5845.5396227849487,6125.5993337294985,6118.8274960334238,5538.8267406160758,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,6071.228186991817,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,5172.878477125485,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,5988.8199027044893,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,5092.5030763503091,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,5905.3699769313071,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,5011.0671802041306,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,5820.8557720715926,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,5211.762756942946,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,5735.2542031429193,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,{"$f":"OE70","v":5699.2603784018811},4844.9220995060423,5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,5648.5417288175113,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,4760.1658749837434,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,5560.6943422793811,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,4674.2550568634888,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,5471.6875618987069,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,4867.0238353609129,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,5381.4964217196966,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,4498.8703495155878,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,5290.0954617582975,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,4409.3455822837586,5236.2092298290427,4950.4188290563088,{"$f":"QQ70","v":5220.7351978711022},4935.0654434806838,5205.2262894931391,5197.4587181058614,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,4318.5644456524151,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,5103.5597128349818,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,4503.0429634799439,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,5008.3714437034596,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,4133.1256676618032,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,4911.866373652394,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,4038.4129934182347,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,4814.0164200943109,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,3942.3338625820993,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,{"$f":"TC70","v":4432.8560058311887},4698.1201186874359,4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,{"$f":"VO70","v":4152.1800626189261},3335.5043274246282,4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null,null,null,"Investment","EUR",null,{"$f":"G284","v":622586.64118595526}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G293/G294","v":152.68173141399416}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G295^(1/(G296))-1","v":1.0530803445038872E-2}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G297)^(months)-1","v":0.13395201455050576}]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F288,F288)","v":9.4032929478420346E-3}]
[]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI7,EI70)","v":7026.1342246958284},7321.4900618507418,7015.0279691712094,7310.224566964479,7304.5844628160921,6697.7239303512088,7293.28949512082,6987.1761237165992,7281.9747867360484,6976.0007095108294,7270.6402636623479,7264.9655484266423,6959.2002039981862,7253.6011640447505,6947.9748357108238,7242.2167789223213,7236.5170627041534,6331.6725125081794,7225.1025360625681,6919.8232604879922,7213.6678211145099,6908.5271714296996,7202.2128424067741,7196.477730496903,6891.5448102212404,7184.992214138495,6880.1976403927529,7173.4862443132597,7167.7255655119316,6265.495415776134,7156.1887723190166,6851.7395751642434,7144.6313344074351,6840.3200917656322,7133.0531748410594,7127.2563003264422,6823.1517790461839,7115.6469134754825,6811.6800660347126,7104.0166115337342,7098.193593096541,6198.5685033948357,7086.531772536744,6782.9086176365654,7074.8488418744892,6771.3629669305901,7063.1447226609962,7057.2846927625797,6754.0045263335887,7045.5486430726305,6742.4054745738131,7033.7912075918321,7027.9044453945762,6427.92081690747,7016.114782374777,6713.3136142502426,7004.3035347172481,6701.6389687183164,6992.4706224302208,6986.5460169821017,6684.0861417107153,6974.6804571969269,6672.3569006326761,6962.7930316627499,{"$f":"IF(GU7,GU70)","v":6956.8410939669029},6062.3980887321259,6944.9207180280891,6642.9374613174969,6932.9782735812869,6631.1309377957441,6921.0136790608012,6915.0230499611071,6613.3793820306364,6903.0250768136721,6601.5170449569423,6891.00474851538,6884.9861754144022,5993.1201859047669,6872.9321596215505,6571.762718500604,6860.8555819283119,6559.8213770642851,6848.7563591635026,6842.6982298142739,6541.8666647005821,6830.5648829037636,6529.868267721582,6818.4086818074893,6812.3219846620887,5923.0236530145812,6800.1313444718799,6499.7716020627886,6787.9176392758282,6487.6924448883819,6775.6807842650878,6769.5536490009663,6469.5300608769121,6757.281909647334,6457.3925817033596,6744.9868072468635,6738.8304681089439,6145.6163723478694,6726.5001602148222,6426.9459779841382,6714.1462743016309,6414.7259481886822,6701.7687238900235,6695.5710473955287,6396.3512885240161,6683.1578374711444,6384.0716453168006,6670.7207456156975,6664.4932166408089,5780.3021026747801,6652.0201377949561,6353.2673549398851,6639.5229578104227,6340.9033353971381,6627.0015885038711,6620.7318052190167,6322.3117053344595,6608.173985956967,6309.8867555109555,6595.5917556555451,6589.2914585035842,5707.6398904730286,6576.6724443153435,6278.7168771383422,{"$f":"IF(JG7,JG70)","v":6564.0287955598378},6266.2056892712426,6551.3604223155899,6545.0169358296216,6247.3923015075679,6532.3113066081642,6234.8188405240971,6519.5807268100234,6513.2060520339401,5634.0846442847305,6500.4378757442228,6203.2753170155938,6487.6445209430422,6190.6137195645942,6474.8258959359428,6468.4070783689458,6171.5736923836375,6455.5503754716847,6158.8484524935911,6442.6681718223754,6436.2174782446718,5849.6646825391636,6423.296849475837,6126.9230677841533,6410.3504875249691,6114.1077555509219,6397.3782988890998,6390.8824902612632,6094.8361109308589,6377.8713856125214,6081.9557599180171,6364.8342191851025,6358.3058332618548,5484.216553799446,6345.2293967426267,6049.6401358326548,6332.1266614294382,6036.6677383986698,6318.9975319745608,6312.4230395627956,6017.1594000820678,6299.2541394377131,6004.120539968555,6286.0586054385767,6279.4508206107439,5407.8634897198717,6266.2151548756128,5971.4061329735378,6252.9526135739534,5958.273213393044,6239.6630994763073,6233.0081971580566,5938.5230049182264,6219.6780408668701,5925.3221706466629,6206.3206673156928,6199.6317433474733,5330.5369364808557,6186.2333594100965,5892.2002685358002,6172.8075117493281,5878.9033220026522,6159.3541012162614,6152.6170288001231,{"$f":"IF(LS7,LS70)","v":5858.9059646956694},6139.1220873461934,5845.5396227849487,6125.5993337294985,6118.8274960334238,5538.8267406160758,6105.2628360335129,5812.0013412996059,6091.6701125409099,5798.5367937874344,6078.0492244487968,6071.228186991817,5778.2869047138947,6057.5648617027637,5764.7514518881208,6043.8731176005595,6037.0165565491216,5172.878477125485,6023.2819923722636,5730.7877312696219,6009.518753088274,5717.1519381448379,5995.7267355932054,5988.8199027044893,5696.6440280208035,5974.9845238360085,5682.935789810761,5961.1201075209683,5954.1769777444788,5092.5030763503091,5940.2688096143656,5648.5373912839159,5926.3313426802015,5634.7266358909565,5912.3644718008818,5905.3699769313071,5613.9551069520467,5891.358802243034,5600.0703362687709,5877.3179592516735,5870.2863789220683,5011.0671802041306,5856.2008339645854,5565.2278384550427,5842.0853541815504,5551.23833067334,5827.939832353889,5820.8557720715926,5530.1974745012503,5806.6649853745112,5516.1323501810275,5792.4438870497843,5785.3219371501336,5211.762756942946,5771.0551679287219,5480.8361454399983,5756.7578152887463,5466.6640202121098,5742.4297698915225,5735.2542031429193,5445.3480155176467,5720.8799128177252,5431.0986408379385,5706.4746548224921,{"$f":"IF(OE7,OE70)","v":5699.2603784018811},4844.9220995060423,5684.8084614236413,5395.338931535658,5670.3252996104293,5380.9802473659329,5655.8107814615005,5648.5417288175113,5359.3831577277542,5633.9799663033464,5344.9455588934525,5619.3865671041112,5612.0779685176367,4760.1658749837434,5597.4369027095299,5308.7123535961027,5582.7639175697495,5294.1630910193671,5568.058899392161,5560.6943422793811,5272.2788625774665,5545.9410605323501,5257.6489871768817,5531.1554598526909,5523.7505039862581,4674.2550568634888,5508.9162091408616,5220.9320967684016,5494.0493071247474,5206.1881567880009,5479.149681982216,5471.6875618987069,5184.0106158911158,5456.7386338195693,5169.1843313210784,5441.7566910626338,5434.2533025422435,4867.0238353609129,5419.2216177324335,5131.9733650431208,5404.1566243032266,5117.0305675377404,5389.0582040042955,5381.4964217196966,5094.553418343693,5366.3476385501399,5079.5265102031808,5351.1651311896003,5343.5611935748475,4498.8703495155878,5328.3278755367555,5041.810871615904,5313.0605335483351,5026.6649537145277,5297.7590470186524,5290.0954617582975,5003.8817757425859,5274.7425314451093,4988.6499461942294,5259.3551533839482,5251.6485083453736,4409.3455822837586,5236.2092298290427,4950.4188290563088,{"$f":"IF(QQ7,QQ70)","v":5220.7351978711022},4935.0654434806838,5205.2262894931391,5197.4587181058614,4911.9696891150052,5181.8972636324215,4896.5285552138121,5166.3006235289085,5158.4890700089109,4318.5644456524151,5142.8394180959504,4857.7709392800934,5127.1542688061154,4842.2056526540673,5111.4334967256927,5103.5597128349818,4818.7906445971803,5087.7852705193909,4803.1357365858748,5071.9748900795639,5064.0561834365271,4503.0429634799439,5048.1916578241407,4763.840383320975,5032.290876166313,4748.058674446007,5016.3537105652504,5008.3714437034596,4724.3176031214125,4992.3794614626104,4708.4443626916545,4976.3507736986376,4968.3226248339615,4133.1256676618032,4952.2386360846476,4668.5998108978692,4936.1176175929359,4652.5970689940723,4919.9594389271915,4911.866373652394,4628.5229898968919,4895.6522092313717,4612.4267684157567,4879.4005566850792,4871.2606311527334,4038.4129934182347,4854.9524989090105,4572.0213297735436,4838.6065478965365,4555.792852685543,4822.2226450990856,4814.0164200943109,4531.3786836801874,4797.5753392603547,4515.0547403811588,4781.0959721912277,4772.8418892895152,3942.3338625820993,4756.3048404529354,4474.0764949004479,4739.729168184831,4457.6174872673782,4723.1147368326319,4714.7929439870704,{"$f":"IF(TC7,TC70)","v":4432.8560058311887},4698.1201186874359,4416.2995059689974,4681.4081932244007,4673.037525069547,4118.1252604685633,4656.2666919432913,4374.7362973495256,4639.4564147731689,4358.0418687384281,4622.606555217465,4614.1667386893005,4332.9257091502022,4597.2572451722954,4316.1317221187619,4580.3078214285306,4571.8180920097675,3745.9600592438587,4554.8085104041165,4273.9711530176737,4537.7586478732646,4257.0363160195629,4520.6683633324974,4512.1080185930068,4231.5579664918541,4494.9568354914454,4214.5214639045571,4477.764875641501,4469.1535598572382,3645.605856018235,4451.9001671571477,4171.750891109341,4434.6056400557263,4154.570559397217,4417.269834670331,4408.5864075288682,4128.7223591512966,4391.1884139051963,4111.4382128829329,4373.7487802236701,4365.0133028984055,3543.7661115628348,4347.5109360924498,4068.0447423878536,4329.9665644819124,4050.6137287358624,4312.3800413301924,4303.5709269396693,4024.3878650181859,4285.920900292017,4006.8508452077076,4268.2283531530038,4259.3660880345687,3710.4374211331715,4241.6094817044604,3962.8213271917748,4223.8099829004395,3945.1343414547755,4205.9674419747953,4197.0299838172887,3918.5228464938082,4179.1225980456311,3900.7276195071472,4161.1717938821739,{"$f":"IF(VO7,VO70)","v":4152.1800626189261},3335.5043274246282,4134.1638468888423,3856.0486432116613,4116.1038334036884,3838.1002902643786,4097.9998695463455,4088.9313583984049,3811.0950381665361,4070.761181730074,3793.0361645186922,4052.5466709528046,4043.4227420503812,3229.0178879546165,4025.1414404952848,3747.694053022381,4006.8154179394678,3729.4788306573582,3988.4445187369629,3979.2421916142421,3702.0715342409148,3960.8036844879371,3683.7434664764905,3942.3199093621042,3933.0609971192971,3120.917082578977,3914.5090246314203,3637.724271366129,3895.9113895729834,3619.2365681496403,3877.267933208509,3867.9289722892836,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F304)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F305,K70:IZ70)","v":486444.69719356403}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G306/G284-1","v":-0.2186714827884142}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F305,F293,-G307)","v":-8.3992581637905859E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G309+F305","v":2.0309729026975836E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G310)^(months/Months_Period)-1","v":2.464576648471084E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,"Copy Block"]
[null,null,null,"IDC from Debt Schedule",null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,400,600,800,1000.0000000000001,1200,1400,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9600,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Copy Block",null,null,null,null,null,null,{"$f":"SUM(K316:K319)","v":0},{"$f":"SUM(L316:L319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX316:BX319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9600,200,400,600,800,1000.0000000000001,1200,1400,0,{"$f":"SUM(EJ316:EJ319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV316:GV319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH316:JH319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT316:LT319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF316:OF319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR316:QR319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD316:TD319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP316:VP319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB316:YB319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN316:AAN319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Paste Block"]
[null,null,null,"IDC --> Uses of Funds",null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K323:K326)","v":7072.9279757250106},{"$f":"SUM(L323:L326)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX323:BX326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ323:EJ326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV323:GV326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH323:JH326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT323:LT326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF323:OF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR323:QR326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD323:TD326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP323:VP326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB323:YB326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN323:AAN326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K329:XFD329)","v":5142.0015093883394},null,null,{"$f":"K320-K327","v":-7072.9279757250106},{"$f":"L320-L327","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX320-BX327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9600,200,400,600,800,1000.0000000000001,1200,1400,0,{"$f":"EJ320-EJ327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV320-GV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH320-JH327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT320-LT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF320-OF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR320-QR327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD320-TD327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP320-VP327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB320-YB327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN320-AAN327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,{"$f":"EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,{"$f":"EJ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K174","v":3.3333333333333335E-3},{"$f":"L174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN174","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F157","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 12 - BESS 4'!F181","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F97","v":false},{"$f":"circ_method","v":4},null,null,{"$f":"IF($G$339,idc_calc(K332:ABZ332,K333:ABZ333,K334:ABZ334,K335:ABZ335,K336,K337))","v":false}]
[null,null,"Fees from UDF"]

{"sheet":"End","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}